Boston Private logoPrint Page | Close Window

News Release

Boston Private Financial Holdings Reports Second Quarter 2010 Results

BOSTON, Jul 28, 2010 (BUSINESS WIRE) --

Boston Private Financial Holdings, Inc. (NASDAQ: BPFH) (the "Company") today reported second quarter 2010 GAAP net income attributable to the Company of $1.1 million, compared to $5.1 million in the first quarter of 2010. After accounting for non-cash equity adjustments and preferred dividends, the Company reported a second quarter 2010 GAAP loss per share of ($0.07) compared to earnings per share of $0.02 in the first quarter of 2010.

During the quarter, the Company redeemed the remaining $104 million of its TARP Capital Purchase Program funds, resulting in a one-time non-cash equity adjustment of $5.0 million, or $0.07 per share. Going forward the redemption will result in annualized savings of $5.2 million, or $0.08 per share, due to the elimination of the associated preferred dividends.

Chairman and Chief Executive Officer Timothy L. Vaill said, "During this quarter, we saw continued improvement in our core business, with increases in loans, higher net interest income, and higher fee income from our wealth advisory and investment management segments, as well as positive AUM net flows.

"Credit quality at our banks in Southern California and the Pacific Northwest continued to improve, and we saw another quarter of quality results from our Boston bank. However, as a result of recent adverse developments relating to several large loan relationships in our Northern California commercial real estate portfolio, we took proactive steps to add to our provision for loan losses. Net income decreased this quarter primarily due to the higher provision for loan losses."

Key Financials (Note: All comparisons relate only to continuing operations except where noted).

  • Revenue for the second quarter was $70.7 million, a decrease of $1.1 million, or 2%, from $71.7 million on a linked quarter basis. Revenues were up 7% from $66.2 million compared to the same period in 2009.
  • Net Interest Income for the second quarter was $45 million, an increase of $0.7 million, or 2%, from $44.3 million on a linked quarter basis. Net Interest Income was up 15% from $39.3 million compared to the same period in 2009.
  • Net Interest Margin for the second quarter was 3.29%, up 11 basis points from 3.18% on a linked quarter basis. Net Interest Margin was up 15 basis points from 3.14% compared to the same period in 2009.
  • Total Fee Income for the second quarter was $25.8 million, a decrease of $0.2 million, or 1%, from $25.9 million on a linked quarter basis. Total Fee Income was up 7% from $24.2 million compared to the same period in 2009.
  • Operating Expenses for the second quarter were $56.7 million, an increase of $0.6 million, or 1%, on a linked quarter basis. Operating Expenses were down 2% from $57.7 million compared to the same period in 2009.
  • Tangible Common Equity/Tangible Assets ("TCE/TA") at the end of the second quarter was 7.11%, an increase of 79 basis points from 6.32% on a linked quarter basis. TCE/TA was up 167 basis points from 5.44% compared to the same period in 2009.
  • Total Balance Sheet Assets as of the end of the second quarter were down $0.2 million, or 3% to $5.9 billion on a linked quarter basis. Total Balance Sheet Assets were down 19% from $7.3 billion compared to the same period in 2009, due primarily to divestitures in late 2009.
  • Provision for Loan Losses for the second quarter was $15 million, an increase of $7.3 million, or 96%, from $7.6 million on a linked quarter basis. Provision for Loan Losses was up 71% from $8.7 million compared to the same period in 2009.
  • Allowance for Loan Losses as a percentage of Total Loans at the end of the second quarter was 1.76%, an increase of 8 basis points, from 1.68% on a linked quarter basis. Allowance for Loan Losses as a percentage of Total Loans was up 8 basis points from 1.68% compared to the same period in 2009.

"This quarter, we completed a successful capital raise, adding more than $33 million in capital, and fully repaid our TARP funds to the U.S. Treasury, which will deliver substantial annualized savings in the future," said David J. Kaye, Chief Financial Officer. "We improved upon our already-strong capital position and our TCE/TA ratio now stands at 7.11%. While our provision for loan losses is substantially higher this quarter as we address the issues in Northern California, we saw an improvement in credit quality at our other three banks, with lower classified and past due loans."

Total Deposits decreased 2% in the second quarter to $4.4 billion compared to the first quarter of 2010, driven by a reduction in brokered certificates of deposit. Total Loans increased 3% in the second quarter to $4.5 billion compared to the end of the first quarter of 2010. Residential loans and commercial loans each grew 4% as of the end of the second quarter compared to the end of the first quarter of 2010.

Non-Performing Loans as a percentage of Total Loans were 2.23% as of the end of the second quarter, an increase of 21 basis points from 2.02% at the end of the first quarter of 2010. Net Charge-offs for the quarter were $9.2 million, which represented 0.20% (not annualized) of Total Loans, compared to $2.8 million of Net Charge-offs during the first quarter of 2010, or 0.06% (not annualized) of Total Loans. Past Due Loans (30-89 days) as a percentage of Total Loans decreased 28 basis points, on a linked quarter basis, to 0.17%.

Total Company Assets Under Management ("AUM") decreased while fee income increased during the second quarter of 2010 as compared to the first quarter of 2010. Total AUM for the second quarter was $18.3 billion, a decrease of $885 million, or 5%, from $19.2 billion on a linked quarter basis. The Company experienced second quarter AUM net inflows of $10 million, as compared to $70 million of net inflows in the prior quarter.

"Although the economy continues to present challenges, particularly in the Northern California commercial real estate portfolio, we are taking action to deal with these issues. However, we are seeing positive signs in our core business, and in these uncertain times we continue to offer the high-net-worth market a compelling value proposition of local, high-touch private banking, wealth advisory and investment management services," Mr. Vaill said.

"As previously announced, Clay Deutsch will be taking over as Chief Executive Officer and President at Boston Private Financial Holdings at the end of the month" Vaill continued. "A McKinsey & Company veteran who started his career in banking three decades ago, Clay brings rich industry experience and expertise in wealth management and has helped many businesses develop and improve their growth strategies over the years. I want to wish Clay the best as the Company continues to deliver outstanding service and advice to clients in our markets around the country."

Dividend Payments

Concurrent with the release of the second quarter 2010 earnings, the Board of Directors of the Company declared a cash dividend to shareholders of $0.01 per share. The record date for this dividend is August 11, 2010 and the payment date is August 25, 2010.

Non-GAAP Financial Measures

The Company uses certain non-GAAP financial measures, such as the TCE/TA ratio, to provide information for investors to effectively analyze financial trends of ongoing business activities, and to enhance comparability with peers across the financial sector. A detailed reconciliation table of the Company's GAAP Total Equity to Total Assets ratio to the non-GAAP measure is attached.

Conference Call

Management will hold a conference call at 9 a.m. Eastern Time on Thursday, July 29, to discuss the financial results in more detail. To access the call:

Dial In #: 866-831-6267
International Dial In #: 617-213-8857
Passcode: 52395985

Replay Information:
Available from July 29 at 12 noon to August 5
Dial In #: 888-286-8010
International Dial In #: 617-801-6888
Passcode: 12287780

The call will be simultaneously webcast and may be accessed on www.bostonprivate.com.

Boston Private Financial Holdings, Inc.

Boston Private Financial Holdings, Inc. (NASDAQ: BPFH) is a national financial services organization comprised of affiliates located in key regions of the U.S. that offer private banking, wealth advisory and investment management services to the high net worth marketplace, selected businesses and institutions. The Company enters demographically attractive markets through selective acquisitions and then expands by way of organic growth. It employs a distinct business strategy, empowering its affiliates to serve their clients at the local level, while at the same time providing strategic oversight and access to resources, both financial and intellectual, to support management, compliance and risk management, legal, marketing, and operations.

For more information about BPFH, visit the Company's website at www.bostonprivate.com.

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 an independently operated and wholly-owned subsidiary of BPFH. The information reported in this press release is related to the performance and results of BPFH.

Statements in this press release that are not historical facts are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and are intended to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve risks and uncertainties. These statements, which are based on certain assumptions and describe our future plans, strategies and expectations, include, among others, statements regarding our strategy, effectiveness of our investment programs, and evaluations of future interest rate trends and liquidity, expectations as to growth in assets, deposits and results of operations, receipt of regulatory approval for pending acquisitions, success of acquisitions, future operations, market position, financial position, and prospects, plans and objectives of management. You should not place undue reliance on our forward-looking statements. You should exercise caution in interpreting and relying on forward-looking statements because they are subject to significant risks, uncertainties and other factors which are, in some cases, beyond the Company's control. Forward-looking statements are based on the current assumptions and beliefs of management and are only expectations of future results. The Company's actual results could differ materially from those projected in the forward-looking statements as a result of, among other factors, adverse conditions in the capital and debt markets and the impact of such conditions on the Company's private banking, investment management and wealth advisory activities; changes in interest rates; competitive pressures from other financial institutions; the effects of a continuing deterioration in general economic conditions on a national basis or in the local markets in which the Company operates, including changes which adversely affect borrowers' ability to service and repay our loans; changes in the value of the securities in our investment portfolio, changes in loan defaults and charge-off rates; the adequacy of loan loss reserves; reductions in deposit levels necessitating increased borrowing to fund loans and investments; increasing government regulation, such as the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010; the risk that goodwill and intangibles recorded in the Company's financial statements will become impaired; and risks related to the identification and implementation of acquisitions; and changes in assumptions used in making such forward looking statements, as well as the other risks and uncertainties detailed in the Company's Annual Report on Form 10-K, as updated by the Company's Quarterly Reports on Form 10-Q; and other filings submitted to the Securities and Exchange Commission. The Company does not undertake any obligation to update any forward-looking statement to reflect circumstances or events that occur after the date the forward-looking statements are made.

Boston Private Financial Holdings, Inc.
Selected Financial Data (1)
(In Thousands, except share data)
(Unaudited)

(In thousands, except per share data) June 30, June 30, March 31,
FINANCIAL DATA: 2010 2009 2010
Total Balance Sheet Assets (1) $ 5,867,709 $ 7,265,738 $ 6,034,392
Total Equity 540,666 648,035 610,180
Cash and Investment Securities 1,016,840 1,122,149 1,327,776
Goodwill 108,695 105,102 108,692
Intangible Assets, Net 38,756 46,056 40,096
Commercial Loans 2,327,240 2,273,464 2,230,079
Construction and Land Loans 259,829 424,564 295,831
Residential Mortgage Loans 1,601,714 1,323,683 1,541,629
Home Equity and Other Consumer Loans 297,418 208,506 291,440
Total Loans 4,486,201 4,230,217 4,358,979
Loans Held for Sale 28,449 35,371 9,592
Other Real Estate Owned ("OREO") 12,113 13,147 16,238
Deposits 4,380,793 4,066,691 4,478,795
Borrowings 839,539 1,015,578 836,240
Book Value Per Common Share $ 6.45 $ 6.78 $ 6.54
Market Price Per Share $ 6.43 $ 4.48 $ 7.37
ASSETS UNDER MANAGEMENT AND ADVISORY:
Private Banking $ 3,405,000 $ 3,241,000 $ 3,582,000
Investment Managers 6,880,000 6,298,000 7,329,000
Wealth Advisory 7,210,000 6,400,000 7,445,000
Less: Inter-company Relationship (17,000 ) (16,000 ) (18,000 )
Consolidated Affiliate Assets Under Management and Advisory $ 17,478,000 $ 15,923,000 $ 18,338,000
Unconsolidated 800,000 800,000 825,000
Total Unconsolidated Assets Under Management and Advisory $ 18,278,000 $ 16,723,000 $ 19,163,000
FINANCIAL RATIOS:
Total Equity/Total Assets 9.21 % 8.92 % 10.11 %
Tangible Common Equity/Tangible Assets (2) 7.11 % 5.44 % 6.32 %
Allowance for Loan Losses/Total Loans 1.76 % 1.68 % 1.68 %
Allowance for Loan Losses/Non-Accrual Loans 81 % 109 % 86 %
Three Months Ended Three Months Ended Six Months Ended
June 30, June 30, March 31, June 30, June 30
OPERATING RESULTS: 2010 2009 2010 2010 2009
Net Interest Income - on a Fully Taxable Equivalent Basis (FTE) $ 46,765 $ 41,163 $ 46,093 $ 92,858 $ 82,322
FTE Adjustment 1,748 1,861 1,782 3,531 3,611
Net Interest Income 45,017 39,302 44,311 89,327 78,711
Investment Management and Trust Fees:
Private Banking 5,766 5,039 5,716 11,482 9,942
Investment Managers 9,390 7,707 9,159 18,549 15,815
Total Investment Management Fees 15,156 12,746 14,875 30,031 25,757
Total Wealth Advisory Fees 9,304 8,496 9,257 18,562 16,768
Other Fees 1,297 2,914 1,816 3,111 4,132
Total Fees 25,757 24,156 25,948 51,704 46,657
Gain on sale of Investments, Net 987 951 1,432 2,419 4,394
(Loss)/Gain on Sale of Loans and OREO, Net (1,111 ) 1,834 48 (1,062 ) 6,104
Gain on Retirement of Debt - - - - 407
Total Fees and Other Income 25,633 26,941 27,428 53,061 57,562
Total Revenue 70,650 66,243 71,739 142,388 136,273
Provision for Loan Losses 14,962 8,731 7,615 22,577 22,056
Salaries and Employee Benefits 34,653 32,403 33,849 68,501 62,405
Occupancy and Equipment 6,696 6,877 6,786 13,482 13,107
Professional Services 4,324 4,909 4,844 9,168 9,933
Marketing and Business Development 2,042 1,804 1,511 3,553 3,413
Contract Services and Processing 1,437 1,294 1,326 2,763 2,597
Amortization of Intangibles 1,339 2,279 1,329 2,669 3,916
FDIC Insurance 2,266 3,707 2,087 4,353 5,114
Other 3,908 4,383 4,300 8,209 8,798
Total Operating Expense 56,665 57,656 56,032 112,698 109,283
(Loss)/Income from Continuing Operations, before Tax (977 ) (144 ) 8,092 7,113 4,934
Income Tax (Benefit)/Expense (1,202 ) (3 ) 2,337 1,134 815
Net Income/(Loss) from Continuing Operations 225 (141 ) 5,755 5,979 4,119
Discontinued Operations, Net of Tax (3) 1,509 (7,763 ) 36 1,545 (8,392 )
Net Income/(Loss) before Attribution to Noncontrolling Interest 1,734 (7,904 ) 5,791 7,524 (4,273 )
Less: Net Income Attributable to the Noncontrolling Interest 616 579 685 1,301 1,344
Net Income/(Loss) Attributable to the Company $ 1,118 $ (8,483 ) $ 5,106 $ 6,223 $ (5,617 )
Three Months Ended Three Months Ended Six Months Ended
June 30, June 30, March 31, June 30, June 30,
2010 2009 2010 2010 2009
PER SHARE DATA:
Calculation of Income/(Loss) for EPS:
Net Income/(Loss) from Continuing Operations $ 225 $ (141 ) $ 5,755 $ 5,979 $ 4,119
Less: Net Income Attributable to Noncontrolling Interests 616 579 685 1,301 1,344
Net (Loss)/Income from Continuing Operations Attributable to the Company $ (391 ) $ (720 ) $ 5,070 $ 4,678 $ 2,775
Decrease/(Increase) in Noncontrolling Interests Redemption Value 190 (1,624 ) 1,124 1,314 (2,771 )
Accretion of Series B Preferred Stock Beneficial Conversion Feature (4) - (4,879 ) - - (9,246 )
Accretion of Discount on Series C Preferred Stock (5) (4,963 ) (242 ) (3,025 ) (7,988 ) (622 )
Dividends on Preferred Securities (4)(5) (1,387 ) (1,356 ) (1,567 ) (2,954 ) (3,867 )
(Loss)/Income from Continuing Operations
Attributable to the Common Shareholders $ (6,551 ) $ (8,821 ) $ 1,602 $ (4,950 ) $ (13,731 )
Income/(Loss) from Discontinued Operations $ 1,509 $ (7,763 ) $ 36 $ 1,545 $ (8,392 )
Net (Loss)/Income Attributable to the Common Shareholder $ (5,042 ) $ (16,584 ) $ 1,638 $ (3,405 ) $ (22,123 )
Dividends Paid on Series B Preferred Stock for Diluted EPS $ - $ - 73 $ - $ -
Calculation of Average Shares Outstanding:
Weighted Average Basic Shares 68,787 67,861 67,870 68,331 66,264
Weighted Average Diluted Shares (6) 68,787 67,861 76,474 68,331 66,264
(Loss)/Earnings per Share - Basic and Diluted
(Loss)/Earnings per Share from Continuing Operations $ (0.09 ) $ (0.13 ) $ 0.02 $ (0.07 ) $ (0.21 )
Income/(Loss) per Share from Discontinued Operations $ 0.02 $ (0.11 ) $ 0.00 $ 0.02 $ (0.12 )
(Loss)/Earnings per Share $ (0.07 ) $ (0.24 ) $ 0.02 $ (0.05 ) $ (0.33 )
Three Months Ended Three Months Ended Six Months Ended
June 30, June 30, March 31, June 30,
2010 2009 2010 2010 2009
OPERATING RATIOS & STATISTICS:
Return on Average Equity 0.75 % (5.16 %) 3.30 % 2.05 % (1.67 %)
Return on Average Assets 0.07 % (0.47 %) 0.33 % 0.20 % (0.16 %)
Net Interest Margin 3.29 % 3.14 % 3.18 % 3.24 % 3.18 %
Total Fees and Other Income/Total Revenue 36.28 % 40.67 % 38.23 % 37.27 % 42.24 %
Loans Charged-off, Net $ 9,151 $ 5,320 $ 2,797 $ 11,948 $ 15,144
AVERAGE BALANCE SHEET: Average Balance Interest Income/Expense Average Yield/Rate
Three Months Ended Three Months Ended Three Months Ended
June 30, March 31, June 30, March 31, June 30, March 31,
AVERAGE ASSETS 2010 2009 2010 2010 2009 2010 2010 2009 2010
Earning Assets
Cash and Investments (7) $ 1,222,464 $ 980,779 $ 1,430,142 $ 5,732 $ 8,391 $ 6,420 1.88 % 3.34 % 1.80 %
Loans (8)
Commercial and Construction (7) 2,605,125 2,704,214 2,592,771 35,414 38,596 37,587 5.41 % 5.70 % 5.76 %
Residential Mortgage 1,563,746 1,318,627 1,511,547 19,251 17,408 18,886 4.92 % 5.28 % 5.00 %
Home Equity and Other Consumer 277,473 205,738 220,852 3,842 2,257 2,459 5.52 % 4.36 % 4.48 %

Total Earning Assets

5,668,808 5,209,358 5,755,312 64,239 66,652 65,352 4.52 % 5.10 % 4.52 %
Allowance for Loan Losses (74,923 ) (70,092 ) (69,760 )
Cash and due From Banks (Non-Interest Bearing) 13,385 25,972 12,338
Other Assets (12) 493,339 2,027,723 503,447
TOTAL AVERAGE ASSETS $ 6,100,609 $ 7,192,961 $ 6,201,337
AVERAGE LIABILITIES AND STOCKHOLDERS' EQUITY
Interest-Bearing Liabilities:
Deposits:
Savings and NOW $ 536,905 $ 444,671 $ 517,584 $ 515 $ 846 $ 592 0.38 % 0.76 % 0.46 %
Money Market 1,653,006 1,113,927 1,646,046 3,762 5,026 3,921 0.91 % 1.81 % 0.97 %
Certificates of Deposits 1,340,825 1,517,340 1,419,511 5,104 9,313 6,116 1.53 % 2.46 % 1.75 %
Total Deposits 3,530,736 3,075,938 3,583,141 9,381 15,185 10,629 1.07 % 1.98 % 1.20 %
Junior Subordinated Debentures and Other Long-term Debt 193,645 241,734 193,645 2,504 3,130 2,490 5.17 % 5.18 % 5.14 %
FHLB Borrowings and Other 617,181 827,279 676,331 5,589 7,174 6,140 3.58 % 3.43 % 3.63 %
Total Interest-Bearing Liabilities 4,341,562 4,144,951 4,453,117 17,474 25,489 19,259 1.61 % 2.46 % 1.74 %
Non-interest Bearing Demand Deposits 1,037,556 842,279 1,010,766

Payables and Other Liabilities (12)

106,308 1,497,658 87,795
Total Liabilities 5,485,426 6,484,888 5,551,678
Redeemable Non-Controlling Interest 20,569 50,956 30,281
Stockholders' Equity 594,614 657,117 619,378
TOTAL AVERAGE LIABILITIES & STOCKHOLDERS' EQUITY $ 6,100,609 $ 7,192,961 $ 6,201,337
Net Interest Income $ 46,765 $ 41,163 $ 46,093
Interest Rate Spread 2.91 % 2.64 % 2.78 %
Net Interest Margin 3.29 % 3.14 % 3.18 %
AVERAGE BALANCE SHEET: Average Balance Interest Income/Expense Average Yield/Rate
Six Months Ended Six Months Ended Six Months Ended
June 30, June 30, June 30,
AVERAGE ASSETS 2010 2009 2010 2009 2010 2009
Earning Assets
Cash and Investments (7) $ 1,324,141 $ 982,725 $ 12,152 $ 16,785 1.84 % 3.45 %
Loans (8)
Commercial and Construction (7) 2,570,211 2,685,806 73,002 77,671 5.54 % 5.79 %
Residential Mortgage 1,537,790 1,321,157 38,137 35,304 4.96 % 5.38 %
Home Equity and Other Consumer 278,119 201,533 6,302 4,448 5.54 % 4.41 %
Total Earning Assets 5,710,261 5,191,221 129,593 134,208 4.53 % 5.19 %
Allowance for Loan Losses (72,356 ) (68,269 )
Cash and due From Banks (Non-Interest Bearing) 12,897 27,085
Other Assets (12) 516,463 2,054,975
TOTAL AVERAGE ASSETS $ 6,167,265 $ 7,205,012
AVERAGE LIABILITIES AND STOCKHOLDERS' EQUITY
Interest-Bearing Liabilities:
Deposits:
Savings and NOW $ 526,967 $ 434,096 $ 1,108 $ 1,689 0.42 % 0.78 %
Money Market 1,645,994 1,117,699 7,683 9,993 0.94 % 1.80 %
Certificates of Deposits 1,397,982 1,462,177 11,220 19,270 1.62 % 2.66 %
Total Deposits 3,570,943 3,013,972 20,011 30,952 1.13 % 2.07 %
Junior Subordinated Debentures and Other Long-term Debt 193,645 249,136 4,994 6,401 5.16 % 5.14 %
FHLB Borrowings and Other 646,593 890,416 11,730 14,533 3.61 % 3.28 %
Total Interest-Bearing Liabilities 4,411,181 4,153,524 36,735 51,886 1.67 % 2.51 %
Non-interest Bearing Demand Deposits 1,029,197 832,209

Payables and Other Liabilities (12)

99,151 1,493,868
Total Liabilities 5,539,529 6,479,601
Redeemable Non-Controlling Interest 21,195 51,712
Stockholders' Equity 606,541 673,699
TOTAL AVERAGE LIABILITIES & STOCKHOLDERS' EQUITY $ 6,167,265 $ 7,205,012
Net Interest Income $ 92,858 $ 82,322
Interest Rate Spread 2.86 % 2.68 %
Net Interest Margin 3.24 % 3.18 %
PRIVATE BANKING LOAN DATA AND CREDIT QUALITY (9): June 30, June 30, March 31,
2010 2009 2010
Commercial Loans:
New England $ 1,048,562 $ 1,056,761 $ 962,252
Northern California 946,171 864,660 938,492
Southern California 226,215 228,500 226,942
Pacific Northwest 106,607 124,261 102,809
Total Commercial Loans $ 2,327,555 $ 2,274,182 $ 2,230,495
Construction and Land Loans:
New England $ 105,642 $ 134,907 $ 112,099
Northern California 134,153 228,245 150,884
Southern California 3,068 11,812 7,177
Pacific Northwest 16,966 49,600 25,671
Total Construction and Land Loans $ 259,829 $ 424,564 $ 295,831
Residential Mortgage Loans:
New England $ 1,134,756 $ 1,048,424 $ 1,126,290
Northern California 262,762 207,573 228,143
Southern California 158,425 65,394 142,247
Pacific Northwest 45,771 2,292 44,949
Total Residential Mortgage Loans $ 1,601,714 $ 1,323,683 $ 1,541,629
Home Equity and Other Consumer Loans:
New England $ 197,410 $ 93,901 $ 182,604
Northern California 73,452 83,431 81,035
Southern California 18,078 22,539 18,802
Pacific Northwest 6,206 4,610 5,759

Total Home Equity and Other Consumer Loans

$ 295,146 $ 204,481 $ 288,200
Total Private Banking Loans $ 4,484,244 $ 4,226,910 $ 4,356,155
June 30, June 30, March 31,
2010 2009 2010
Allowance for Loan Losses:
New England $ 28,841 $ 27,142 $ 28,125
Northern California 29,720 17,275 23,986
Southern California 12,822 12,295 12,504
Pacific Northwest 7,690 14,290 8,647
Total Allowance for Loan Losses $ 79,073 $ 71,002 $ 73,262
Accruing Classified Loans (10):
New England $ 12,867 $ 5,382 $ 20,845
Northern California 24,723 16,879 14,234
Southern California 11,838 8,647 14,145
Pacific Northwest 11,732 30,585 13,537
Total Accruing Classified Loans $ 61,160 $ 61,493 $ 62,761
Non-performing Assets:
New England $ 15,688 $ 11,056 $ 11,224
Northern California 58,116 20,821 50,052
Southern California (11) 21,867 41,870 22,810
Pacific Northwest 16,708 22,866 20,231
Total Non-performing Assets $ 112,379 $ 96,613 $ 104,317
Loans 30-89 Days Past Due:
New England $ 4,474 $ 6,490 $ 14,939
Northern California 392 14,945 -
Southern California 2,628 5,189 4,645
Pacific Northwest 33 3,175 7
Total Loans 30-89 Days Past Due $ 7,527 $ 29,799 $ 19,591
Loans Charged-off/(Recovered), Net for the Three Months Ended:
New England $ 1,784 $ 1,392 $ 1,038
Northern California 7,216 1,216 1,789
Southern California 444 1,760 (855 )
Pacific Northwest (293 ) 952 825
Total Net Loans Charged-off $ 9,151 $ 5,320 $ 2,797
(1) Total Balance Sheet Assets at June 30, 2009 includes assets from discontinued operations of $1.6 billion.
(2) 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: the equity from the TARP funding, goodwill and intangible assets and includes the difference between redemption value and value per ARB 51 for redeemable non-controlling interests.

The Company uses certain non-GAAP financial measures, such as the Tangible Common Equity to Tangible Assets ratio, to provide information for investors to effectively analyze financial trends of ongoing business activities, and to enhance comparability with peers across the financial sector. A reconciliation from the Company's GAAP Total Equity to Total Assets ratio to the Non-GAAP Tangible Common Equity to Tangible Assets ratio is presented below:

June 30 June 30 March 31,
2010 2009 2010
Total Balance Sheet Assets $ 5,867,709 $ 7,265,738 $ 6,034,392

LESS: Goodwill and intangible assets, Net

(147,451 ) (151,158 ) (148,788 )
Tangible Assets (non-GAAP) 5,720,258 7,114,580 5,885,604
Total Equity 540,666 648,035 610,180
LESS: Goodwill and intangible assets, Net (147,451 ) (151,158 ) (148,788 )
TARP Funding - (154,000 ) (104,000 )

ADD:

Difference between redemption value of non-controlling interests and value under ARB 51

13,659 44,371 14,490
Total adjusting items (133,792 ) (260,787 ) (238,298 )
Tangible Common Equity (non-GAAP) 406,874 387,248 371,882
Total Equity/Total Assets 9.21 % 8.92 % 10.11 %
Tangible Common Equity/Tangible Assets (non-GAAP) 7.11 % 5.44 % 6.32 %
(3)

In 2009 the Company completed the sale of its affiliates Boston Private Value Investors, Sand Hill Advisors, RINET, Gibraltar, and Westfield Capital Management. Accordingly, prior period and current financial information related to the divested companies are included with discontinued operations. Prior period AUM, for comparative purposes, was adjusted to exclude the assets managed from the divested companies.

(4)

The accretion of the beneficial conversion feature and dividends on the Series B Preferred stock that the Company issued during the third quarter of 2008 is accounted for similar to a preferred stock dividend and reduces the income attributable to common shareholders. The accretion of the beneficial conversion feature on the Series B Preferred stock was fully accreted as of December 31, 2009.

(5)

The accretion of the discount and dividends on the Series C Preferred stock that the Company issued during the fourth quarter of 2008 is accounted for similar to a preferred stock dividend and reduces income attributable to common shareholders. The accretion of the discount on the Series C Preferred stock was fully accreted as of June 30, 2010.

(6)

The diluted EPS computation for the three and six months ended June 30, 2010 and 2009 and for the three months ended March 31, 2010 does not assume: exercise or contingent issuance of options or other dilutive securities; conversion of the convertible trust preferred securities or the Series B Preferred stock; nor the exercise of the warrants when the results are antidilutive. As a result of the antidilution, the potential common shares excluded from the diluted EPS computation are as follows:

Three Months Ended Six Months Ended
June 30, 2010 June 30, 2009

March 31, 2010

June 30, 2010 June 30, 2009
Potential common shares from the convertible trust preferred securities 1,860,339 3,228,687 1,860,339 1,860,339 3,228,687

Potential common shares from the exercise or contingent issuance of the options or other dilutive securities

1,854,754 981,098 - 1,655,844 1,026,187

Potential common shares from the conversion of the Series B Preferred stock

7,261,091

7,261,091

-

7,261,091

7,261,091

If the effect of the conversion of the trust preferred securities would have been dilutive, interest expense, net of tax, related to the convertible trust preferred securities of $0.4 million, $0.7 million, and $0.4 million for the three months ended June 30, 2010, June 30, 2009 and March 31, 2010, respectively, and $0.9 million, and $1.5 million for the six months ended June 30, 2010 and 2009, respectively, would be added back to net loss for diluted EPS computations for the periods presented.

If the effect of the conversion of the Series B Preferred stock would have been dilutive, preferred dividends related to the Series B Preferred stock of $0.1 million for the three and six months ended June 30, 2010 and 2009 would have been added back to net loss for diluted EPS computations for the periods presented.

Options to purchase shares of common stock that were outstanding at June 30, 2010 were not included in the computation of diluted EPS or in the above anti-dilution table because the options' exercise prices were greater than the average market price of the common shares during the period. The shares excluded from the diluted EPS computation for the three months ended June 30, 2010, June 30, 2009 and March 31, 2010 amounted to 4.6 million, 5.2 million, and 4.1 million, respectively. The shares excluded from the diluted EPS computation for the six months ended June 30, 2010, and 2009 amounted to 4.4 million, and 5.2 million, respectively.

In addition, a warrant to purchase approximately 2.9 million shares of common stock was outstanding at June 30, 2010, June 30, 2009 and March 31, 2010 but was not included in the computation of diluted EPS because the warrant's price was greater than the average market price of the common shares during the period.

(7)

Interest income on non-taxable investments and loans are presented on an FTE basis using the federal statutory rate. These adjustments were approximately $1.7 million for three months ended June 30, 2010, $1.8 million for the three months ended March 31, 2010, and $1.9 million for the three months ended June 30, 2009. The adjustments for the six months ended June 30, 2010 and 2009 were approximately $3.5 million and $3.6 million, respectively.

(8)

Includes loans held for sale and non-accrual loans.

(9)

The concentration of the Private Banking loan data and credit quality is based on the location of the lender.

(10)

Accruing classified loans include loans that are classified as substandard but are still accruing interest income. The Banks 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 nonperforming at some time in the future.

(11)

Includes the non-strategic loans held for sale of $3.0 million, $18.6 million, and $3.1 million, at June 30, 2010, June 30, 2009 and March 31, 2010, respectively.

(12)

Total Other Average Assets for the three and six months ended June 30, 2009 includes average assets from discontinued operations of $1.6 billion. Total Average Payables and Other Liabilities for the three and six months ended June 30, 2009 includes average payables and other liabilities from discontinued operations of $1.5 million.

SOURCE: Boston Private Financial Holdings, Inc.

Boston Private Financial Holdings, Inc.
Catharine Sheehan, 617-912-3767
Senior Vice President, Corporate Communications
csheehan@bostonprivate.com
or
Sloane & Company
John Hartz, 857-598-4779
jhartz@sloanepr.com