Boston Private Financial (BPFH) 8-K Regulation FD Disclosure

Exhibit 99.1

Boston Private Financial Holdings, Inc.

Selected Financial Data (Unaudited)

	March 31, 2012			December 31, 2011			September 30, 2011			June 30, 2011			March 31, 2011
	(In thousands, except share and per share data)
Assets:
Cash and cash equivalents	$	131,136		$	203,354		$	329,585		$	472,035		$	362,729
Investment securities available for sale	825,614			844,496			846,267			791,085			785,341
Loans held for sale	3,727			12,069			13,275			4,625			2,833
Total loans	4,849,048			4,651,228			4,488,719			4,410,440			4,457,899
Less: Allowance for loan losses	97,902			96,114			98,759			98,742			100,282
Net loans	4,751,146			4,555,114			4,389,960			4,311,698			4,357,617
Other real estate owned (“OREO”)	3,886			5,103			9,161			14,485			11,497
Stock in Federal Home Loan Banks	42,639			43,714			44,248			44,785			45,325
Premises and equipment, net	29,432			29,224			28,707			27,168			26,256
Goodwill	110,180			110,180			110,180			110,180			110,180
Intangible assets, net	27,479			28,569			29,690			30,814			32,211
Fees receivable	9,042			8,147			7,998			8,481			8,322
Accrued interest receivable	16,968			16,875			16,504			16,881			17,154
Deferred income taxes, net	66,105			66,782			75,569			77,182			81,542
Other assets	120,318			115,069			112,628			118,091			132,144
Assets of discontinued operations	10,890			10,676			10,549			10,268			10,170
Total assets	$	6,148,562		$	6,049,372		$	6,024,321		$	6,037,778		$	5,983,321
Liabilities:
Deposits	$	4,602,451		$	4,530,411		$	4,534,076		$	4,551,319		$	4,540,190
Securities sold under agreements to repurchase	108,551			130,791			108,294			122,448			127,278
Federal Home Loan Bank borrowings	582,551			521,827			527,481			523,695			494,814
Junior subordinated debentures	178,645			182,053			188,645			188,645			193,645
Other liabilities	91,827			94,811			90,664			90,042			83,450
Liabilities of discontinued operations	1,392			1,663			1,622			1,449			1,492
Total liabilities	5,565,417			5,461,556			5,450,782			5,477,598			5,440,869
Redeemable Noncontrolling Interests	21,604			21,691			21,885			21,210			20,341
Shareholders’ Equity:
Preferred stock, $1.00 par value; authorized: 2,000,000 shares;
Series B, issued and outstanding (contingently convertible): 401 shares at all dates presented; liquidation value: $100,000 per share	58,089			58,089			58,089			58,089			58,089
Common stock, $1.00 par value; authorized: 170,000,000 shares; issued and outstanding: 78,151,609 shares at March 31, 2012; 78,023,317 shares at December 31, 2011; 78,004,135 shares at September 30, 2011; 77,942,074 shares at June 30, 2011; and 77,012,314 shares at March 31, 2011	78,152			78,023			78,004			77,942			77,012
Additional paid-in capital	642,276			656,436			655,165			654,297			655,338
Accumulated deficit	(220,512		)	(230,017		)	(243,079		)	(254,758		)	(269,303		)
Accumulated other comprehensive income	3,536			3,594			3,475			3,400			975
Total shareholders’ equity	561,541			566,125			551,654			538,970			522,111
Total liabilities, redeemable noncontrolling interests and shareholders’ equity	$	6,148,562		$	6,049,372		$	6,024,321		$	6,037,778		$	5,983,321

Boston Private Financial Holdings, Inc.

Selected Financial Data (Unaudited)

	Three Months Ended
(In thousands, except share and per share data)	March 31, 2012			December 31, 2011			September 30, 2011			June 30, 2011			March 31, 2011
Interest and dividend income:
Loans	$	51,946		$	51,857		$	53,043		$	54,577		$	52,571
Taxable investment securities	1,256			1,332			1,456			1,393			1,380
Non-taxable investment securities	848			846			905			928			1,089
Mortgage-backed securities	1,603			1,775			1,873			1,841			1,807
Federal funds sold and other	149			226			242			281			319
Total interest and dividend income	55,802			56,036			57,519			59,020			57,166
Interest expense:
Deposits	4,903			5,608			5,921			6,301			6,650
Federal Home Loan Bank borrowings	3,945			4,059			4,203			4,261			4,391
Junior subordinated debentures	1,752			1,786			1,851			1,905			1,893
Repurchase agreements and other short-term borrowings	434			434			485			519			521
Total interest expense	11,034			11,887			12,460			12,986			13,455
Net interest income	44,768			44,149			45,059			46,034			43,711
Provision/ (credit) for loan losses	4,000			(2,500		)	4,500			(2,190		)	13,350
Net interest income/(loss) after provision/ (credit) for loan losses	40,768			46,649			40,559			48,224			30,361
Fees and other income:
Investment management and trust fees	15,238			14,774			16,161			16,337			16,083
Wealth advisory fees	9,236			8,881			8,623			8,616			8,433
Other banking fee income	1,017			1,179			1,339			1,287			1,234
Gain on repurchase of debt	879			2,392			—			1,838			—
Gain on sale of investments, net	13			109			103			167			419
Gain on sale of loans, net	421			593			386			1,125			385
Gain/(loss) on OREO, net	(41		)	1,261			3,156			844			110
Other	691			420			(44		)	438			1,792
Total fees and other income	27,454			29,609			29,724			30,652			28,456
Operating expense:
Salaries and employee benefits	36,912			38,665			33,796			34,775			35,636
Occupancy and equipment	7,265			7,570			7,519			7,332			7,228
Professional services	2,939			2,748			3,634			5,284			5,143
Marketing and business development	1,329			2,032			1,473			1,863			1,434
Contract services and data processing	1,188			1,141			1,150			1,219			1,134
Amortization of intangibles	1,090			1,121			1,124			1,397			1,159
FDIC insurance	849			1,253			1,356			1,294			2,236
Restructuring expense	135			653			1,116			4,304			1,982
Other	3,920			2,783			3,748			3,442			4,109
Total operating expense	55,627			57,966			54,916			60,910			60,061
Income/(loss) before income taxes	12,595			18,292			15,367			17,966			(1,244		)
Income tax expense/(benefit)	3,851			5,722			4,542			4,197			(179		)
Net income/(loss) from continuing operations	8,744			12,570			10,825			13,769			(1,065		)
Net income/(loss) from discontinued operations	1,554			1,374			1,594			1,553			1,663
Net income/(loss) before attribution to noncontrolling interests	10,298			13,944			12,419			15,322			598
Less: Net income/ (loss) attributable to noncontrolling interests	793			882			740			777			747
Net income/(loss) attributable to the Company	$	9,505		$	13,062		$	11,679		$	14,545		$	(149	)