Boston Private Financial (BPFH) 8-K/A Results of Operations and Financial Condition

Exhibit 99.1

Boston Private Financial Holdings, Inc.

Selected Financial Data (Unaudited)

	Three Months Ended									Nine Months Ended
PER SHARE DATA:	September 30, 2012			June 30, 2012			September 30, 2011			September 30, 2012			September 30, 2011
	(In thousands, except share and per share data)
Calculation of Income/(Loss) for EPS:
Net income/(loss) attributable to the Company	$	16,513		$	14,161		$	11,679		$	40,179		$	26,075
Adjustments to Net Income/(Loss) Attributable to the Company to Arrive at Net Income/(Loss) Attributable to Common Shareholders	(435		)	71			(285		)	(542		)	(803		)
Net Income/(Loss) Attributable to the Common Shareholders	16,078			14,232			11,394			39,637			25,272
LESS: Amount allocated to participating securities	(1,632		)	(1,471		)	(1,167		)	(4,040		)	(2,484		)
Net Income/(Loss) Attributable to the Common Shareholders, after allocation to participating securities	$	14,446		$	12,761		$	10,227		$	35,597		$	22,788
End of Period Common Shares Outstanding	78,929,750			78,822,462			78,004,135
Weighted Average Shares Outstanding:
Weighted average basic shares, including participating securities	85,392,074			85,099,821			84,665,098			85,118,930			84,164,113
LESS: Participating securities	(9,101,692		)	(9,295,848		)	(9,286,175		)	(9,207,410		)	(9,080,137		)
PLUS: Dilutive potential common shares	1,077,229			701,119			201,954			902,683			175,295
Weighted Average Diluted Shares	77,367,611			76,505,092			75,580,877			76,814,203			75,259,271
Diluted Total Earnings/(Loss) per Share	$	0.19		$	0.17		$	0.14		$	0.46		$	0.30