Edgar Filing: Northwest Bancshares, Inc.

Document

Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

x Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended June 30, 2018

o Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the transition period from to

Commission File Number 001-34582

NORTHWEST BANCSHARES, INC.

(Exact name of registrant as specified in its charter)



Maryland		27-0950358
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

100 Liberty Street, Warren, Pennsylvania		16365
(Address of principal executive offices)		(Zip Code)

(814) 726-2140

(Registrant’s telephone number, including area code)

(Former name, former address and former fiscal year, if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and "emerging growth company" in Rule 12b-2 of the Exchange Act.

x Large accelerated filer o Accelerated filer

o Non-accelerated filer (Do not check if a smaller reporting company) o Smaller reporting company

o Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o

Indicate by check mark whether the registrant is a Shell Company (as defined in Rule 12b-2 of the Exchange Act).Yes o No x

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date:

Common Stock ($0.01 par value), 103,161,338 shares outstanding as of July 31, 2018

Table of Contents

NORTHWEST BANCSHARES, INC.

INDEX



		PAGE
PART I	FINANCIAL INFORMATION

Item 1.	Financial Statements

	Consolidated Statements of Financial Condition as of June 30, 2018 and December 31, 2017 (Unaudited)	1

	Consolidated Statements of Income for the quarter and six months ended June 30, 2018 and 2017 (Unaudited)	2

	Consolidated Statements of Comprehensive Income for the quarter and six months ended June 30, 2018 and 2017 (Unaudited)	3

	Consolidated Statements of Changes in Shareholders’ Equity for the quarter and six months ended June 30, 2018 and 2017 (Unaudited)	4


	Consolidated Statements of Cash Flows for the six months ended June 30, 2018 and 2017 (Unaudited)	6

	Notes to Consolidated Financial Statements (Unaudited)	8

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	46

Item 3.	Quantitative and Qualitative Disclosures about Market Risk	60

Item 4.	Controls and Procedures	62

PART II	OTHER INFORMATION

Item 1.	Legal Proceedings	62

Item 1A.	Risk Factors	62

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	62

Item 3.	Defaults Upon Senior Securities	63

Item 4.	Mine Safety Disclosures	63

Item 5.	Other information	63

Item 6.	Exhibits	63

	Signature	64

	Certifications

Table of Contents

ITEM 1. FINANCIAL STATEMENTS

NORTHWEST BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (Unaudited)

(in thousands, except share data)



	June 30, 2018			December 31, 2017
Assets
Cash and due from banks	$	133,045		77,710
Marketable securities available-for-sale (amortized cost of $814,848 and $800,094)	799,878			792,535
Marketable securities held-to-maturity (fair value of $25,212 and $29,667)	25,747			29,678
Total cash and cash equivalents and marketable securities	958,670			899,923

Personal Banking loans:
Residential mortgage loans held-for-sale	—			3,128
Residential mortgage loans	2,800,668			2,773,075
Home equity loans	1,276,181			1,310,355
Consumer loans	700,925			671,389
Total Personal Banking loans	4,777,774			4,757,947
Commercial Banking loans:
Commercial real estate loans	2,553,223			2,454,726
Commercial loans	611,373			580,736
Total Commercial Banking loans	3,164,596			3,035,462
Total loans	7,942,370			7,793,409
Allowance for loan losses	(57,332		)	(56,795	)
Total loans, net	7,885,038			7,736,614

Federal Home Loan Bank stock, at cost	7,887			11,733
Accrued interest receivable	24,959			23,352
Real estate owned, net	2,722			5,666
Premises and equipment, net	146,276			151,944
Bank owned life insurance	170,791			171,547
Goodwill	307,420			307,420
Other intangible assets	22,629			25,669
Other assets	35,917			30,066
Total assets	$	9,562,309		9,363,934

Liabilities and Shareholders’ Equity
Liabilities:
Noninterest-bearing checking deposits	$	1,732,664		1,610,409
Interest-bearing checking deposits	1,485,938			1,442,928
Money market deposit accounts	1,686,052			1,707,450
Savings deposits	1,697,396			1,653,579
Time deposits	1,405,328			1,412,623
Total deposits	8,007,378			7,826,989

Borrowed funds	99,889			108,238
Junior subordinated deferrable interest debentures held by trusts that issued guaranteed capital debt securities	111,213			111,213
Advances by borrowers for taxes and insurance	51,640			40,825
Accrued interest payable	568			460
Other liabilities	62,741			68,485
Total liabilities	8,333,429			8,156,210

Shareholders’ equity:
Preferred stock, $0.01 par value: 50,000,000 authorized, no shares issued	—			—
Common stock, $0.01 par value: 500,000,000 shares authorized, 103,122,890 and 102,394,828 shares issued, respectively	1,031			1,027
Paid-in capital	739,673			730,719
Retained earnings	531,269			508,058
Accumulated other comprehensive loss	(43,093		)	(32,080	)
Total shareholders’ equity	1,228,880			1,207,724
Total liabilities and shareholders’ equity	$	9,562,309		9,363,934

See accompanying notes to unaudited consolidated financial statements

Table of Contents

NORTHWEST BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

(in thousands, except per share data)



	Quarter ended June 30,				Six months ended June 30,
	2018		2017		2018		2017
Interest income:
Loans receivable	$	88,106	84,714		173,326		167,465
Mortgage-backed securities	3,254		2,987		6,267		5,209
Taxable investment securities	648		981		1,326		1,987
Tax-free investment securities	313		529		703		1,098
FHLB dividends	85		50		182		109
Interest-earning deposits	469		536		604		1,196
Total interest income	92,875		89,797		182,408		177,064
Interest expense:
Deposits	7,309		5,826		13,767		11,291
Borrowed funds	1,340		1,240		2,648		2,465
Total interest expense	8,649		7,066		16,415		13,756
Net interest income	84,226		82,731		165,993		163,308
Provision for loan losses	5,349		5,562		9,558		10,199
Net interest income after provision for loan losses	78,877		77,169		156,435		153,109
Noninterest income:
Gain on sale of investments	—		3		153		20
Service charges and fees	12,908		12,749		24,807		24,466
Trust and other financial services income	4,050		4,600		8,081		8,904
Insurance commission income	2,090		2,353		4,839		5,147
Gain/ (loss) on real estate owned, net	176		(230	)	(370	)	(297	)
Income from bank owned life insurance	2,333		1,652		3,323		2,720
Mortgage banking income	77		434		301		674
Gain on sale of offices	—		17,186		—		17,186
Other operating income	2,475		2,730		4,763		4,161
Total noninterest income	24,109		41,477		45,897		62,981
Noninterest expense:
Compensation and employee benefits	39,031		38,175		75,541		76,447
Premises and occupancy costs	6,824		7,103		14,131		14,619
Office operations	3,768		4,170		7,176		8,392
Collections expense	434		553		946		1,102
Processing expenses	9,560		9,639		19,266		19,548
Marketing expenses	2,014		2,846		4,154		4,994
Federal deposit insurance premiums	671		856		1,388		2,023
Professional services	2,819		2,452		5,096		5,027
Amortization of intangible assets	1,520		1,749		3,040		3,498
Real estate owned expense	133		217		425		499
Restructuring/ acquisition expense	393		2,634		393		2,857
Other expenses	2,620		2,868		5,652		5,902
Total noninterest expense	69,787		73,262		137,208		144,908
Income before income taxes	33,199		45,384		65,124		71,182
Federal and state income taxes expense	6,900		14,402		13,840		22,454
Net income	$	26,299	30,982		51,284		48,728
Basic earnings per share	$	0.26	0.31		0.50		0.48
Diluted earnings per share	$	0.25	0.30		0.50		0.48

See accompanying notes to unaudited consolidated financial statements

Table of Contents

NORTHWEST BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited)

(in thousands)



	Quarter ended June 30,					Six months ended June 30,
	2018			2017		2018		2017
Net income	$	26,299		30,982		51,284		48,728
Other comprehensive income net of tax:
Net unrealized holding gains/ (losses) on marketable securities:
Unrealized holding gains/ (losses) net of tax of $494, $(845), $2,081, and $(1,159), respectively	(1,237		)	1,290		(5,199	)	1,948
Reclassification adjustment for gains included in net income, net of tax of $30, $39, $37 and $47, respectively	(75		)	(56	)	(94	)	(67	)
Net unrealized holding gains/ (losses) on marketable securities	(1,312		)	1,234		(5,293	)	1,881

Change in fair value of interest rate swaps, net of tax of $(58), $(118), $(153), and $(281), respectively	214			218		574		521

Defined benefit plan:
Reclassification adjustments for prior period service costs and net losses included in net income, net of tax of $(91), $(154), $(181) and $(307), respectively	226			221		452		441

Other comprehensive income/ (loss)	(872		)	1,673		(4,267	)	2,843

Total comprehensive income	$	25,427		32,655		47,017		51,571

See accompanying notes to unaudited consolidated financial statements

Table of Contents

NORTHWEST BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (Unaudited)

(dollars in thousands, expect share data)

Quarter ended June 30, 2017



							Accumulated Other		Total
	Common Stock			Paid-in	Retained		Comprehensive		Shareholders’
	Shares	Amount		Capital	Earnings		Loss		Equity
Balance at March 31, 2017	101,987,942	$	1,020	723,055	480,309		(26,821	)	1,177,563

Comprehensive income:
Net income	—	—		—	30,982		—		30,982

Other comprehensive income, net of tax of $(1,078)	—	—		—	—		1,673		1,673

Total comprehensive income	—	—		—	30,982		1,673		32,655

Exercise of stock options	112,154	1		1,275	—		—		1,276

Stock-based compensation expense	378,050	4		1,706	—		—		1,710

Dividends paid ($0.16 per share)	—	—		—	(16,274	)	—		(16,274	)

Balance at June 30, 2017	102,478,146	$	1,025	726,036	495,017		(25,148	)	1,196,930

Quarter ended June 30, 2018



									Accumulated Other		Total
	Common Stock					Paid-in	Retained		Comprehensive		Shareholders’
	Shares		Amount			Capital	Earnings		Loss		Equity
Balance at March 31, 2018	102,599,662		$	1,026		734,065	522,384		(42,221	)	1,215,254

Comprehensive income:
Net income	—		—			—	26,299		—		26,299

Other comprehensive loss, net of tax of $375	—		—			—	—		(872	)	(872	)

Total comprehensive income/ (loss)	—		—			—	26,299		(872	)	25,427

Exercise of stock options	291,595		3			3,312	—		—		3,315

Stock-based compensation expense	414,330		4			2,294	—		—		2,298

Stock-based compensation forfeited	(182,697	)	(2		)	2	—		—		—

Dividends paid ($0.17 per share)	—		—			—	(17,414	)	—		(17,414	)

Balance at June 30, 2018	103,122,890		$	1,031		739,673	531,269		(43,093	)	1,228,880

See accompanying notes to unaudited consolidated financial statements

Table of Contents

NORTHWEST BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (Unaudited)

(dollars in thousands, expect share data)

Six months ended June 30, 2017



							Accumulated Other		Total
	Common Stock			Paid-in	Retained		Comprehensive		Shareholders’
	Shares	Amount		Capital	Earnings		Loss		Equity
Beginning balance at December 31, 2016	101,699,406	$	1,017	718,834	478,803		(27,991	)	1,170,663

Comprehensive income:
Net income	—	—		—	48,728		—		48,728

Other comprehensive income, net of tax of $(1,700)	—	—		—	—		2,843		2,843

Total comprehensive income	—	—		—	48,728		2,843		51,571

Exercise of stock options	400,690	4		4,578	—		—		4,582

Stock-based compensation expense	378,050	4		2,624	—		—		2,628

Share repurchases	—	—		—	—		—		—

Dividends paid ($0.32 per share)	—	—		—	(32,514	)	—		(32,514	)

Ending balance at June 30, 2017	102,478,146	$	1,025	726,036	495,017		(25,148	)	1,196,930

Six months ended June 30, 2018



									Accumulated Other		Total
	Common Stock					Paid-in	Retained		Comprehensive		Shareholders’
	Shares		Amount			Capital	Earnings		Loss		Equity
Beginning balance at December 31, 2017	102,394,828		$	1,027		730,719	508,058		(32,080	)	1,207,724

Reclassification due to adoption of ASU No. 2018-02	—		—			—	6,746		(6,746	)	—

Comprehensive income:
Net income	—		—			—	51,284		—		51,284

Other comprehensive loss, net of tax of $1,784	—		—			—	—		(4,267	)	(4,267	)

Total comprehensive income/ (loss)	—		—			—	58,030		(11,013	)	47,017

Exercise of stock options	496,429		5			5,677	—		—		5,682

Stock-based compensation expense	414,330		4			3,272	—		—		3,276

Stock-based compensation forfeited	(182,697	)	(5		)	5	—		—		—

Dividends paid ($0.34 per share)	—		—				(34,819	)	—		(34,819	)

Ending balance at June 30, 2018	103,122,890		$	1,031		739,673	531,269		(43,093	)	1,228,880

See accompanying notes to unaudited consolidated financial statements

Table of Contents

NORTHWEST BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

(in thousands)



	Six months ended June 30,
	2018			2017
OPERATING ACTIVITIES:
Net Income	$	51,284		48,728
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan losses	9,558			10,199
Net (gain)/ loss on sale of assets	1,115			(361	)
Net gain on sale of offices	—			(17,186	)
Net depreciation, amortization and accretion	6,708			8,115
(Increase)/ decrease in other assets	(5,987		)	19,372
Decrease in other liabilities	(4,276		)	(1,734	)
Net amortization on marketable securities	898			1,050
Noncash write-down of real estate owned	940			719
Deferred income tax expense	22			—
Origination of loans held for sale	(1,297		)	(37,613	)
Proceeds from sale of loans held for sale	4,501			37,199
Noncash compensation expense related to stock benefit plans	3,276			2,628
Net cash provided by operating activities	66,742			71,116

INVESTING ACTIVITIES:
Purchase of marketable securities held-to-maturity	—			(23,621	)
Purchase of marketable securities available-for-sale	(108,879		)	(208,850	)
Proceeds from maturities and principal reductions of marketable securities held-to-maturity	3,923			7,385
Proceeds from maturities and principal reductions of marketable securities available-for-sale	88,183			64,741
Proceeds from sale of marketable securities available-for-sale	5,206			19,478
Proceeds from bank-owed life insurance	—			1,550
Loan originations	(1,483,080		)	(1,337,829	)
Proceeds from loan maturities and principal reductions	1,322,618			1,346,050
Net (purchase)/ sale of Federal Home Loan Bank stock	3,846			(752	)
Proceeds from sale of real estate owned	4,415			2,372
Sale of real estate owned for investment, net	304			304
(Purchase)/ sale of premises and equipment	(1,661		)	502
Net cash used in investing activities	(165,125		)	(128,670	)

Table of Contents

NORTHWEST BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (continued)

(in thousands)



	Six months ended June 30,
	2018			2017
FINANCING ACTIVITIES:
Increase/ (decrease) in deposits, net	$	180,389		(126,723	)
Net decrease in short-term borrowings	(8,349		)	(32,458	)
Increase in advances by borrowers for taxes and insurance	10,815			11,567
Cash dividends paid	(34,819		)	(32,514	)
Proceeds from stock options exercised	5,682			4,582
Net cash provided by/ (used in) financing activities	153,718			(175,546	)

Net increase/ (decrease) in cash and cash equivalents	$	55,335		(233,100	)

Cash and cash equivalents at beginning of period	$	77,710		389,867
Net increase/ (decrease) in cash and cash equivalents	55,335			(233,100	)
Cash and cash equivalents at end of period	$	133,045		156,767

Cash paid during the period for:
Interest on deposits and borrowings (including interest credited to deposit accounts of $13,115 and $11,028, respectively)	$	16,307		13,869
Income taxes	$	9,149		9,805

Non-cash activities:
Loans foreclosures and repossessions	$	3,599		5,062
Sale of real estate owned financed by the Company	$	183		168

See accompanying notes to unaudited consolidated financial statements

Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - Unaudited


(1)	Basis of Presentation and Informational Disclosures

Northwest Bancshares, Inc. (the “Company”) or (“NWBI”), a Maryland corporation headquartered in Warren, Pennsylvania, is a savings and loan holding company regulated by the Board of Governors of the Federal Reserve System. The primary activity of the Company is the ownership of all of the issued and outstanding common stock of Northwest Bank, a Pennsylvania-chartered savings bank (“Northwest”). Northwest is regulated by the FDIC and the Pennsylvania Department of Banking. Northwest operates 172 community-banking offices throughout Pennsylvania, western New York, and eastern Ohio.

The accompanying unaudited consolidated financial statements include the accounts of the Company and its subsidiary, Northwest, and Northwest’s subsidiaries Northwest Capital Group, Inc., Allegheny Services, Inc., Great Northwest Corporation, and The Bert Company. The unaudited consolidated financial statements have been prepared in accordance with United States generally accepted accounting principles for interim financial information and with the instructions for Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information or footnotes required for complete annual financial statements. In the opinion of management, all adjustments necessary for the fair presentation of the Company’s financial position and results of operations have been included. The consolidated statements have been prepared using the accounting policies described in the financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017 updated, as required, for any new pronouncements or changes.

Certain items previously reported have been reclassified to conform to the current year's reporting format.

The results of operations for the quarter and six months ended June 30, 2018 are not necessarily indicative of the results that may be expected for the year ending December 31, 2018, or any other period.

Stock-Based Compensation

On May 14, 2018, the Company awarded employees 831,160 stock options and directors 64,800 stock options with an exercise price of $16.59 and grant date fair value of $1.49 per stock option, and the Company awarded employees 390,030 restricted common shares and directors 24,300 restricted common shares with a grant date fair value of $16.59. Awarded stock options and common shares vest over a seven-year period with the first vesting occurring on the grant date. Stock-based compensation expense of $2.3 million and $1.7 million for the quarters ended June 30, 2018 and 2017, and $3.3 million million and $2.6 million for the six months ended June 30, 2018 and 2017, respectively, was recognized in compensation expense relating to our stock benefit plans. At June 30, 2018 there was compensation expense of $4.6 million to be recognized for awarded but unvested stock options and $19.6 million for unvested common shares.

Income Taxes- Uncertain Tax Positions

Accounting standards prescribe a comprehensive model for how a company should recognize, measure, present and disclose in its financial statements uncertain tax positions that the company has taken or expects to take on a tax return. A tax benefit from an uncertain position may be recognized only if it is “more likely than not” that the position is sustainable, based on its technical merits. The tax benefit of a qualifying position is the largest amount of tax benefit that is greater than 50% likely of being realized upon ultimate settlement with a taxing authority having full knowledge of all relevant information. At June 30, 2018 we had no liability for unrecognized tax benefits.

We recognize interest accrued related to: (1) unrecognized tax benefits in other expenses and (2) refund claims in other operating income. We recognize penalties (if any) in other expenses. We are subject to audit by the Internal Revenue Service and any state in which we conduct business for the tax periods ended December 31, 2017, 2016, 2015 and 2014.

Table of Contents

Recently Adopted Accounting Standards

In May 2014 the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-09, “Revenue from Contracts with Customers (Topic 606)”. Effective January 1, 2018, we adopted the ASU and all related amendments to all contracts using the modified retrospective approach, with the cumulative effect recorded as an adjustment to opening retained earnings. Due to immateriality, we had no cumulative effect to record. The comparative information has not been restated and continues to be reported under the accounting standards in effect for those periods. We expect the impact of the adoption of the new standard to be immaterial to our net income on an ongoing basis.

Our revenue is comprised of net interest income on financial assets and financial liabilities, which is explicitly excluded from the scope of ASU 2014-09, and non-interest income. The services that fall within the scope of ASC 606 include service charges and fees, trust and other financial services income, insurance commission income, sale of OREO and other operating income.

Revenue is recognized when performance obligations under the terms of a contract with our customers are satisfied. Revenue is measured as the amount of consideration we expect to receive in exchange for transferring goods or providing services. The majority of our revenue continues to be recognized at the point in time when the services are provided to our customers.

Service charges and fees represents income earned on both loan and deposit accounts as well as interchange income. Service charges on deposit accounts primarily consist of overdraft, non-sufficient funds, ATM transaction fees and account management fees. Revenue is recognized at the point in time the transaction occurs or the service is provided to the customer. We earn interchange income from debit and credit cardholder transactions processed through payment networks. Interchange fees represent a percentage of the underlying transaction value and are generally set by the credit card associations. Interchange fees are recognized as transactions occur.

We provide trust management services and investment management services to our customers and recognize revenue as these management services are provided. Trust and investment management services are billed and paid on a monthly or quarterly basis. Additionally, we earn commissions on investment products that are sold to our customers. These commissions are recognized at the time of the sale of the third party’s product or services to our customers.

Our insurance subsidiary is an employee benefits and property and casualty insurance agency specializing in commercial and personal insurance as well as retirement benefit plans. Insurance commission income is earned at the time of sale of the third party’s product or service to our customers.

Loss on real estate owned represents gains and losses on real estate acquired by Northwest through the foreclosure process. Proceeds from the sale of these properties are recognized when control of the property transfers to the buyer. In certain instances the Bank may finance a portion of the purchase price paid by the buyer and an additional evaluation of whether all of the contract criteria are met is required. If it is not probable that we will collect substantially all of the consideration expected, the transaction would not be accounted for as a sale until the concerns about collectability are resolved.

Other operating income consists primarily of revenues earned for providing transaction services to our deposit customers. The revenue is earned at the point in time the transaction occurs.

We have evaluated the nature of our contracts with customers and determined that further disaggregation of revenue from contracts with customers into more granular categories beyond what is presented in the Consolidated Statements of Income was not necessary.

In January 2016 the FASB issued ASU 2016-01, “Financial Instruments - Overall (Subtopic 825-10)”. This guidance requires equity investments (except those accounted for under the equity method of accounting or those that result in consolidation of the investee) to be measured at fair value with changes in fair value recognized in net income. This guidance is effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. We adopted this guidance as of January 1, 2018 which did not have a material impact on our results of operations and financial position. Additionally, this guidance requires entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes and eliminates the requirement for public business entities to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet. Accordingly, we refined the calculation used to determine the disclosed fair value of our loans held for investment portfolio as part of adopting this standard. The refined calculation did not have a significant impact on our fair value disclosures. Refer to note 9, "Disclosures About Fair Value of Financial Instruments".

Table of Contents

In August 2016, the FASB issued ASU No. 2016-15, “Classification of Certain Cash Receipts and Cash Payments”. The main objective of this ASU is to reduce diversity in practice in how certain transactions are classified in the statement of cash flows. The amendments in this Update provide guidance on the following eight specific cash flow issues: debt prepayment or debt extinguishment costs, settlement of zero-coupon debt instruments, contingent consideration payments made after a business combination, proceeds from the settlement of insurance claims, proceeds from the settlement of bank-owned life insurance (BOLI) policies, distributions received from equity method investments, beneficial interests in securitization transactions, and separately identifiable cash flows and application of the predominance principle. This guidance is effective for interim and annual reporting periods in fiscal years beginning after December 15, 2017. We adopted this guidance on January 1, 2018 and applied it on a retrospective basis. No material reclassifications were made for the six months ended and we do not expect the reclassifications to be material for the full year.

In January 2017, the FASB issued ASU 2017-04, "Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment". This guidance eliminates the requirement to determine the fair value of individual assets and liabilities of a reporting unit to measure goodwill impairment. Under this guidance goodwill impairment testing will be performed by comparing the fair value of the reporting unit with its carrying amount and recognizing an impairment charge for the amount by which the carrying amount exceeds the reporting unit's fair value. This guidance is effective for annual and interim goodwill impairment tests in fiscal years beginning after December 15, 2019, and should be applied on a prospective basis. Early adoption is permitted for annual and interim goodwill impairment testing dates after January 1, 2017.We have elected to early adopt this standard as of January 1, 2018 and the amendments were applied on a prospective basis. The adoption did not have a material impact on the consolidated financial statements.

In January 2017, the FASB issued ASU No. 2017-01, “Business Combinations (Topic 805): Clarifying the Definition of a Business”. This guidance provides a more robust framework to use in determining when a set of assets and activities (“set”) is a business and to address stakeholder feedback that the definition of a business in current GAAP is applied too broadly. The primary amendments in the ASU provide a screen to exclude transactions where substantially all of the fair value of the transferred set is concentrated in a single asset, or group of similar assets, from being evaluated as a business. We adopted this standard on January 1, 2018 and will apply the guidance to future transactions.

In March 2017, the FASB issued ASU No. 2017-07, “Compensation Retirement Benefits (Topic 715): Improving the Presentation of Net Periodic Pension Costs and Net Periodic Postretirement Benefit Costs". This guidance provides financial statement users with clearer and disaggregated information related to the components of net periodic benefit cost and improve transparency of the presentation of net periodic benefit cost in the financial statements. Employers will present the service cost component of net periodic benefit cost in the same income statement line item as other employee compensation costs arising from services rendered during the period. Employers will present the other components of the net periodic benefit cost separately from the line items that includes the service cost outside of any subtotal of operating income, if one is presented. This guidance is effective for annual and interim periods beginning after December 15, 2017 and should be applied retrospectively. We adopted this standard as of January 1, 2018. The other components of the net periodic benefit cost for the quarter and six months ended June 30, 2017 totaled $517,000 and $1.0 million, respectivey, and were reclassified from compensation and employee benefits to other expense.

In March 2017, the FASB issued ASU 2017-08, "Receivables - Nonrefundable Fees and Other Costs (Subtopic 310-20): Premium Amortization on Purchased Callable Debt Securities". This guidance shortens the amortization period for certain callable debt securities held at a premium to the earliest call date from the maturity date. This guidance is effective for annual and interim periods beginning after December 15, 2018. Early adoption is permitted in any interim period. We have elected to early adopt this standard as of January 1, 2018. The adoption did not have a material impact on our results of operations or financial position.

In May 2017, the FASB issued ASU 2017-09, “Compensation - Stock Compensation (Topic 718) - Scope of Modification Accounting”. This guidance clarifies when changes to the terms or conditions of a share-based payment award must be accounted for as a modification. Under ASU 2017-09, an entity will not apply modification accounting to a share-based payment award if all of the following are the same immediately before and after the change: (i) the award's fair value, (ii) the award's vesting conditions and (iii) the award's classification as an equity or liability instrument. This guidance is effective for annual and interim periods beginning after December 15, 2017 and should be applied on a prospective basis to an award modified on or after the adoption date. We adopted this standard as of January 1, 2018 and will apply the guidance to future modifications.

Table of Contents

In February 2018, the FASB issued ASU 2018-02, "Income Statement - Reporting Comprehensive Income (Topic 220) - Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income." This guidance permits a reclassification from accumulated other comprehensive income to retained earnings of the stranded tax effects resulting from the Tax Cuts and Jobs Act. This guidance is effective for annual or interim reporting periods beginning after December 15, 2018 but permits early adoption in a period for which financial statements have not been issued. We have elected to early adopt the ASU as of January 1, 2018. The reclassification from accumulated other comprehensive income to retained earnings was $6.7 million for the release of stranded income tax benefits relating to the unrealized net gains and losses on available for sale securities and the change in fair value of our interest rate swaps and our pension plan. Our policy for releasing income tax effects from accumulated other comprehensive income is to release them when investments are sold or matured and liabilities are extinguished.

Recently Issued Accounting Standards

In February 2016, the FASB issued ASU 2016-2, “Leases”. This guidance requires a lessee to recognize in the statement of financial condition a liability to make lease payments and a right-of-use asset representing the right to use the underlying asset for the term of the lease. Optional periods should only be recognized if the lessee is reasonably certain to exercise the option. For leases with a term of twelve months or less, the lessee is permitted not to recognize lease assets and lease liabilities and should recognize lease expense for such leases generally on a straight-line basis over the term of the lease. This guidance is effective for annual periods beginning after December 15, 2018, including interim periods within those years and early adoption is permitted. We lease certain branch and office facilities or land under operating leases. While we are currently evaluating the impact this guidance will have on our results of operations and financial position, we expect the primary impact on the consolidated statement of financial position will be the recognition of right-of-use assets and lease obligations under the ASU as a result of our minimum commitments under non-cancellable operating lease. Our current minimum commitments under non-cancellable operating leases are disclosed in Note 7, “Premises and Equipment” in our Annual Report on Form 10-K for the year ended December 31, 2017.

In June 2016, the FASB issued ASU 2016-13, "Financial Instruments - Credit Losses (Topic 326) - Measurement of Credit Losses on Financial Instruments", which eliminates the probable initial recognition threshold for credit losses requiring, instead, that all financial assets (or group of financial assets) measured at amortized cost be presented at the net amount expected to be collected inclusive of the entity’s current estimate of all lifetime expected credit losses. This guidance also applies to certain off-balance-sheet credit exposures such as unfunded commitments and non-derivative financial guarantees. The allowance for credit losses is a valuation account that is deducted from the amortized cost basis of the financial asset(s) in order to present the net carrying value at the amount expected to be collected on the financial asset. The measurement of expected credit losses is based on relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. The income statement under this guidance will reflect the initial recognition of current expected credit losses for newly recognized assets, as well as any increases or decreases of expected credit losses that have occurred during the period. This guidance retains many currently-existing disclosures related to the credit quality of an entity’s assets and the related allowance for credit losses amended to reflect the change to an expected credit loss methodology, as well as enhanced disclosures to provide information to users at a more disaggregated level. Upon adoption, ASU 2016-13 provides for a modified retrospective transition by means of a cumulative-effect adjustment to equity as of the beginning of the period in which the guidance is effective, except for debt securities for which other-than-temporary impairment has previously been recognized. For these debt securities, a prospective transition is provided in order to maintain the same amortized cost prior to and subsequent to the effective date of the ASU. This guidance is effective for annual reporting periods beginning after December 15, 2019, and interim periods within those annual periods with early adoption permitted for fiscal years beginning after December 15, 2018, and interim periods within those annual periods. Management created a formal working group to govern the implementation of these amendments consisting of key stakeholders from finance, risk, credit and accounting. We are currently in the process of designing current expected credit loss estimation methodologies and systems, and collecting data to be able to comply with the standard. We are also evaluating the effect this guidance will have on our results of operations, financial position and related disclosures. The impact of the ASU will depend upon the state of the economy and the nature of our portfolios, among other items, at the date of adoption.

Table of Contents

(2) Investment securities and impairment of investment securities

The following table shows the portfolio of investment securities available-for-sale at June 30, 2018 (in thousands):



	Amortized cost		Gross unrealized holding gains	Gross unrealized holding losses		Fair value
Debt issued by the U.S. government and agencies:
Due in one year or less	$	1	—	—		1

Debt issued by government sponsored enterprises:
Due in one year or less	71,103		—	(238	)	70,865
Due after one year through five years	130,850		6	(3,136	)	127,720
Due after ten years	4,119		—	(75	)	4,044

Municipal securities:
Due in one year or less	1,809		5	—		1,814
Due after one year through five years	4,620		57	(8	)	4,669
Due after five years through ten years	12,604		75	(14	)	12,665
Due after ten years	10,650		51	(12	)	10,689

Corporate debt issues:
Due after ten years	911		—	—		911

Residential mortgage-backed securities:
Fixed rate pass-through	136,114		663	(5,162	)	131,615
Variable rate pass-through	28,640		1,175	(7	)	29,808
Fixed rate non-agency CMOs	1		—	—		1
Fixed rate agency CMOs	344,427		14	(8,917	)	335,524
Variable rate agency CMOs	68,999		578	(25	)	69,552
Total residential mortgage-backed securities	578,181		2,430	(14,111	)	566,500
Total marketable securities available-for-sale	$	814,848	2,624	(17,594	)	799,878

Table of Contents

The following table shows the portfolio of investment securities available-for-sale at December 31, 2017 (in thousands):



	Amortized cost		Gross unrealized holding gains	Gross unrealized holding losses		Fair value
Debt issued by the U.S. government and agencies:
Due in one year or less	$	1	—	—		1

Debt issued by government sponsored enterprises:
Due in one year or less	66,566		14	(289	)	66,291
Due after one year through five years	140,624		—	(2,402	)	138,222
Due after ten years	4,833		—	(77	)	4,756

Equity securities	551		29	(6	)	574

Municipal securities:
Due in one year or less	2,492		7	(1	)	2,498
Due after one year through five years	7,072		82	(6	)	7,148
Due after five years through ten years	14,576		171	—		14,747
Due after ten years	26,371		292	—		26,663

Corporate debt issues:
Due after ten years	909		—	—		909

Residential mortgage-backed securities:
Fixed rate pass-through	144,411		1,108	(2,817	)	142,702
Variable rate pass-through	33,079		1,464	(6	)	34,537
Fixed rate non-agency CMOs	15		—	—		15
Fixed rate agency CMOs	284,320		37	(5,271	)	279,086
Variable rate agency CMOs	74,274		249	(137	)	74,386
Total residential mortgage-backed securities	536,099		2,858	(8,231	)	530,726
Total marketable securities available-for-sale	$	800,094	3,453	(11,012	)	792,535

The following table shows the portfolio of investment securities held-to-maturity at June 30, 2018 (in thousands):



	Amortized cost		Gross unrealized holding gains	Gross unrealized holding losses		Fair value
Residential mortgage-backed securities:
Fixed rate pass-through	$	3,278	71	—		3,349
Variable rate pass-through	1,970		45	—		2,015
Fixed rate agency CMOs	19,828		1	(663	)	19,166
Variable rate agency CMOs	671		11	—		682
Total residential mortgage-backed securities	25,747		128	(663	)	25,212
Total marketable securities held-to-maturity	$	25,747	128	(663	)	25,212

Table of Contents

The following table shows the portfolio of investment securities held-to-maturity at December 31, 2017 (in thousands):



	Amortized cost		Gross unrealized holding gains	Gross unrealized holding losses		Fair value
Residential mortgage-backed securities:
Fixed rate pass-through	$	3,760	140	—		3,900
Variable rate pass-through	2,283		64	—		2,347
Fixed rate agency CMOs	22,906		20	(248	)	22,678
Variable rate agency CMOs	729		13	—		742
Total residential mortgage-backed securities	29,678		237	(248	)	29,667
Total marketable securities held-to-maturity	$	29,678	237	(248	)	29,667

The following table shows the fair value of and gross unrealized losses on investment securities, aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position at June 30, 2018 (in thousands):



	Less than 12 months				12 months or more			Total
	Fair value		Unrealized loss		Fair value	Unrealized loss		Fair value	Unrealized loss
U.S. government sponsored enterprises	$	10,972	(36	)	181,046	(3,413	)	192,018	(3,449	)
Municipal securities	6,251		(34	)	—	—		6,251	(34	)
Residential mortgage-backed securities - agency	262,539		(5,540	)	208,728	(9,234	)	471,267	(14,774	)

Total temporarily impaired securities	$	279,762	(5,610	)	389,774	(12,647	)	669,536	(18,257	)



	Less than 12 months				12 months or more			Total
	Fair value		Unrealized loss		Fair value	Unrealized loss		Fair value	Unrealized loss
U.S. government sponsored enterprises	$	5,006	(7	)	197,695	(2,761	)	202,701	(2,768	)
Equity Securities	—		—		544	(6	)	544	(6	)
Municipal Securities	4,563		(7	)	—	—		4,563	(7	)
Residential mortgage-backed securities - agency	239,703		(2,522	)	202,344	(5,957	)	442,047	(8,479	)

Total temporarily impaired securities	$	249,272	(2,536	)	400,583	(8,724	)	649,855	(11,260	)

We review our investment portfolio for indications of impairment. This review includes analyzing the length of time and the extent to which amortized costs have exceeded fair values, the financial condition and near-term prospects of the issuer, including any specific events which may influence the operations of the issuer, and the intent and ability to hold the investments for a period of time sufficient to allow for a recovery in value. We do not have the intent to sell these securities and it is more likely than not that we will not have to sell these securities before a recovery of our cost basis. For these reasons, we consider the unrealized losses to be temporary impairment losses.

Credit related impairment on all debt securities is recognized in earnings while noncredit related impairment on available-for-sale debt securities, not expected to be sold, is recognized in other comprehensive income.

Table of Contents

The table below shows a cumulative roll forward of credit losses recognized in earnings for debt securities held and not intended to be sold for the quarter and six months ended June 30,:



	2018		2017
Beginning balance at April 1, (1)	$	—	7,942
Credit losses on debt securities for which other-than-temporary impairment was not previously recognized	—		—
Reduction for securities sold/ called realized during the quarter	—		—
Additional credit losses on debt securities for which other-than-temporary impairment was previously recognized	—		—
Ending balance at June 30,	$	—	7,942

(1) The beginning balance represents credit losses included in other-than-temporary impairment charges recognized on debt securities in prior periods.



	2018			2017
Beginning balance at January 1, (1)	$	352		7,942
Credit losses on debt securities for which other-than-temporary impairment was not previously recognized	—			—
Reduction for losses realized during the quarter	(352		)	—
Reduction for securities sold/ called realized during the six months	—			—
Additional credit losses on debt securities for which other-than-temporary impairment was previously recognized	—			—
Ending balance at June 30,	$	—		7,942

(1) The beginning balance represents credit losses included in other-than-temporary impairment charges recognized on debt

securities in prior periods.

Table of Contents

(3) Loans receivable

The following table shows a summary of our loans receivable at June 30, 2018 and December 31, 2017 (in thousands):



	June 30, 2018							December 31, 2017
	Originated			Acquired		Total		Originated		Acquired		Total
Personal Banking:
Residential mortgage loans (1)	$	2,690,904		104,008		2,794,912		2,658,726		113,823		2,772,549
Home equity loans	1,040,988			235,193		1,276,181		1,051,558		258,797		1,310,355
Consumer finance loans (2)	8,724			—		8,724		18,619		—		18,619
Consumer loans	602,021			74,037		676,058		540,832		97,877		638,709
Total Personal Banking	4,342,637			413,238		4,755,875		4,269,735		470,497		4,740,232

Commercial Banking:
Commercial real estate loans	2,490,263			263,515		2,753,778		2,303,179		296,161		2,599,340
Commercial loans	617,377			56,906		674,283		572,341		60,822		633,163
Total Commercial Banking	3,107,640			320,421		3,428,061		2,875,520		356,983		3,232,503
Total loans receivable, gross	7,450,277			733,659		8,183,936		7,145,255		827,480		7,972,735

Deferred loan costs	29,097			1,090		30,187		26,255		1,527		27,782
Allowance for loan losses	(51,138		)	(6,194	)	(57,332	)	(50,572	)	(6,223	)	(56,795	)
Undisbursed loan proceeds:
Residential mortgage loans	(8,288		)	—		(8,288	)	(10,067	)	—		(10,067	)
Commercial real estate loans	(199,236		)	(1,319	)	(200,555	)	(141,967	)	(2,647	)	(144,614	)
Commercial loans	(61,750		)	(1,160	)	(62,910	)	(51,143	)	(1,284	)	(52,427	)
Total loans receivable, net	$	7,158,962		726,076		7,885,038		6,917,761		818,853		7,736,614

(1) Includes $0 and $3.1 million of loans held for sale at June 30, 2018 and December 31, 2017, respectively.

(2) Represents loans from our consumer finance subsidiary that was closed in 2017, which are no longer being originated.

Acquired loans were initially measured at fair value and subsequently accounted for under either Accounting Standards Codification (“ASC”) Topic 310-30 or ASC Topic 310-20. The following table provides information related to the outstanding principal balance and related carrying value of acquired loans for the dates indicated (in thousands):



	June 30, 2018		December 31, 2017
Acquired loans evaluated individually for future credit losses:
Outstanding principal balance	$	8,674	9,735
Carrying value	6,050		6,875

Acquired loans evaluated collectively for future credit losses:
Outstanding principal balance	731,270		824,205
Carrying value	726,220		818,201

Total acquired loans:
Outstanding principal balance	739,944		833,940
Carrying value	732,270		825,076

Table of Contents

The following table provides information related to the changes in the accretable discount, which includes income recognized from contractual cash flows for the dates indicated (in thousands):



	Total
Balance at December 31, 2016	$	2,187
Accretion	(1,318		)
Net reclassification from nonaccretable yield	671
Balance at December 31, 2017	1,540
Accretion	(423		)
Net reclassification from nonaccretable yield	—
Balance at June 30, 2018	$	1,117

The following table provides information related to acquired impaired loans by portfolio segment and by class of financing receivable at and for the six months ended June 30, 2018 (in thousands):



	Carrying value		Outstanding principal balance	Related impairment reserve	Average recorded investment in impaired loans	Interest income recognized
Personal Banking:
Residential mortgage loans	$	1,112	1,765	13	1,147	91
Home equity loans	1,031		1,994	8	1,087	98
Consumer loans	37		109	4	48	24
Total Personal Banking	2,180		3,868	25	2,282	213

Commercial Banking:
Commercial real estate loans	3,792		4,721	1	4,090	204
Commercial loans	78		85	—	90	6
Total Commercial Banking	3,870		4,806	1	4,180	210

Total	$	6,050	8,674	26	6,462	423

The following table provides information related to acquired impaired loans by portfolio segment and by class of financing receivable at and for the year ended December 31, 2017 (in thousands):



	Carrying value		Outstanding principal balance	Related impairment reserve	Average recorded investment in impaired loans	Interest income recognized
Personal Banking:
Residential mortgage loans	$	1,182	1,880	24	1,251	181
Home equity loans	1,143		2,219	21	1,253	157
Consumer loans	59		160	4	97	51
Total Personal Banking	2,384		4,259	49	2,601	389

Commercial Banking:
Commercial real estate loans	4,388		5,363	39	6,992	914
Commercial loans	103		113	—	177	15
Total Commercial Banking	4,491		5,476	39	7,169	929

Total	$	6,875	9,735	88	9,770	1,318

Table of Contents

The following table provides information related to the allowance for loan losses by portfolio segment and by class of financing receivable for the quarter ended June 30, 2018 (in thousands):



	Balance June 30, 2018		Current period provision		Charge-offs		Recoveries	Balance March 31, 2018
Originated loans:
Personal Banking:
Residential mortgage loans	$	3,657	157		(310	)	86	3,724
Home equity loans	3,839		272		(241	)	91	3,717
Consumer finance loans	2,354		(370	)	(486	)	179	3,031
Consumer loans	9,760		2,543		(2,623	)	700	9,140
Total Personal Banking	19,610		2,602		(3,660	)	1,056	19,612

Commercial Banking:
Commercial real estate loans	21,019		991		(343	)	153	20,218
Commercial loans	10,509		1,373		(311	)	154	9,293
Total Commercial Banking	31,528		2,364		(654	)	307	29,511
Total originated loans	51,138		4,966		(4,314	)	1,363	49,123

Acquired loans:
Personal Banking:
Residential mortgage loans	170		74		(79	)	86	89
Home equity loans	662		56		(165	)	43	728
Consumer loans	915		139		(59	)	28	807
Total Personal Banking	1,747		269		(303	)	157	1,624

Commercial Banking:
Commercial real estate loans	3,422		(27	)	(96	)	115	3,430
Commercial loans	1,025		141		(180	)	30	1,034
Total Commercial Banking	4,447		114		(276	)	145	4,464
Total acquired loans	6,194		383		(579	)	302	6,088

Total	$	57,332	5,349		(4,893	)	1,665	55,211

Table of Contents

The following table provides information related to the allowance for loan losses by portfolio segment and by class of financing receivable for the quarter ended June 30, 2017 (in thousands):



	Balance June 30, 2017		Current period provision		Charge-offs		Recoveries	Balance March 31, 2017
Originated loans:
Personal Banking:
Residential mortgage loans	$	4,635	217		(314	)	94	4,638
Home equity loans	2,957		295		(343	)	16	2,989
Consumer finance loans	3,957		679		(782	)	103	3,957
Consumer loans	5,790		1,508		(2,611	)	421	6,472
Total Personal Banking	17,339		2,699		(4,050	)	634	18,056

Commercial Banking:
Commercial real estate loans	22,584		1,488		(72	)	533	20,635
Commercial loans	16,704		1,519		(708	)	494	15,399
Total Commercial Banking	39,288		3,007		(780	)	1,027	36,034
Total originated loans	56,627		5,706		(4,830	)	1,661	54,090

Acquired loans:
Personal Banking:
Residential mortgage loans	85		26		(58	)	39	78
Home equity loans	623		7		(346	)	30	932
Consumer loans	628		(103	)	(124	)	24	831
Total Personal Banking	1,336		(70	)	(528	)	93	1,841

Commercial Banking:
Commercial real estate loans	2,446		(1,266	)	(257	)	256	3,713
Commercial loans	2,476		1,192		(221	)	45	1,460
Total Commercial Banking	4,922		(74	)	(478	)	301	5,173
Total acquired loans	6,258		(144	)	(1,006	)	394	7,014

Total	$	62,885	5,562		(5,836	)	2,055	61,104

Table of Contents

The following table provides information related to the allowance for loan losses by portfolio segment and by class of financing receivable for the six months ended June 30, 2018 (in thousands):



	Balance June 30, 2018		Current period provision		Charge-offs		Recoveries	Balance December 31, 2017
Originated loans:
Personal Banking:
Residential mortgage loans	$	3,657	187		(506	)	152	3,824
Home equity loans	3,839		187		(542	)	122	4,072
Consumer finance loans	2,354		(32	)	(2,039	)	457	3,968
Other consumer loans	9,760		5,822		(5,799	)	1,262	8,475
Total Personal Banking	19,610		6,164		(8,886	)	1,993	20,339

Commercial Banking:
Commercial real estate loans	21,019		1,694		(883	)	297	19,911
Commercial loans	10,509		1,035		(1,140	)	292	10,322
Total Commercial Banking	31,528		2,729		(2,023	)	589	30,233
Total originated loans	51,138		8,893		(10,909	)	2,582	50,572

Acquired loans:
Personal Banking:
Residential mortgage loans	170		32		(84	)	91	131
Home equity loans	662		258		(475	)	117	762
Other consumer loans	915		85		(132	)	72	890
Total Personal Banking	1,747		375		(691	)	280	1,783

Commercial Banking:
Commercial real estate loans	3,422		(157	)	(107	)	137	3,549
Commercial loans	1,025		447		(376	)	63	891
Total Commercial Banking	4,447		290		(483	)	200	4,440
Total acquired loans	6,194		665		(1,174	)	480	6,223

Total	$	57,332	9,558		(12,083	)	3,062	56,795

Table of Contents

The following table provides information related to the allowance for loan losses by portfolio segment and by class of financing receivable for the six months ended June 30, 2017 (in thousands):



	Balance June 30, 2017		Current period provision		Charge-offs		Recoveries	Balance December 31, 2016
Personal Banking:
Residential mortgage loans	$	4,635	184		(467	)	262	4,656
Home equity loans	2,957		(112	)	(518	)	101	3,486
Consumer finance loans	3,957		1,369		(1,578	)	209	3,445
Other consumer loans	5,790		6,168		(5,068	)	673	4,529
Total Personal Banking	17,339		7,609		(7,631	)	1,245	16,116

Commercial Banking:
Commercial real estate loans	22,584		(1,459	)	(335	)	711	23,667
Commercial loans	16,704		1,928		(1,654	)	920	15,510
Total Commercial Banking	39,288		469		(1,989	)	1,631	39,177
Total	$	56,627	8,078		(9,620	)	2,876	55,293

Acquired loans:
Personal Banking:
Residential mortgage loans	$	85	141		(195	)	68	71
Home equity loans	623		188		(820	)	208	1,047
Other consumer loans	628		299		(531	)	207	653
Total Personal Banking	1,336		628		(1,546	)	483	1,771

Commercial Banking:
Commercial real estate loans	2,446		(601	)	(468	)	507	3,008
Commercial loans	2,476		2,094		(542	)	57	867
Total Commercial Banking	4,922		1,493		(1,010	)	564	3,875
Total acquired loans	6,258		2,121		(2,556	)	1,047	5,646

Total	$	62,885	10,199		(12,176	)	3,923	60,939

Table of Contents

The following table provides information related to the loan portfolio by portfolio segment and by class of financing receivable at June 30, 2018 (in thousands):



	Total loans receivable		Allowance for loan losses	Nonaccrual loans (1)	Loans past due 90 days or more and still accruing (2)	TDRs	Allowance related to TDRs	Additional commitments to customers with loans classified as TDRs
Personal Banking:
Residential mortgage loans	$	2,800,668	3,827	13,248	—	7,595	743	—
Home equity loans	1,276,181		4,501	7,670	59	1,901	501	6
Consumer finance loans	8,724		2,354	15	—	—	—	—
Consumer loans	692,201		10,675	3,230	35	—	—	—
Total Personal Banking	4,777,774		21,357	24,163	94	9,496	1,244	6

Commercial Banking:
Commercial real estate loans	2,553,223		24,441	32,635	—	16,251	1,066	180
Commercial loans	611,373		11,534	5,915	—	4,915	569	19
Total Commercial Banking	3,164,596		35,975	38,550	—	21,166	1,635	199

Total	$	7,942,370	57,332	62,713	94	30,662	2,879	205


(1)	Includes $10.9 million of nonaccrual TDRs.


(2)	Represents loans 90 days or more past maturity and still accruing.

The following table provides information related to the loan portfolio by portfolio segment and by class of financing receivable at December 31, 2017 (in thousands):



	Total loans receivable		Allowance for loan losses	Nonaccrual loans (1)	Loans past due 90 days or more and still accruing (2)	TDRs	Allowance related to TDRs	Additional commitments to customers with loans classified as TDRs
Personal Banking:
Residential mortgage loans	$	2,776,203	3,955	14,791	—	8,000	815	—
Home equity loans	1,310,355		4,834	8,907	120	1,716	462	4
Consumer finance loans	18,619		3,968	199	3	—	—	—
Consumer loans	652,770		9,365	4,673	379	—	—	—
Total Personal Banking	4,757,947		22,122	28,570	502	9,716	1,277	4

Commercial Banking:
Commercial real estate loans	2,454,726		23,460	28,473	—	15,691	1,125	235
Commercial loans	580,736		11,213	7,412	—	6,697	742	8
Total Commercial Banking	3,035,462		34,673	35,885	—	22,388	1,867	243

Total	$	7,793,409	56,795	64,455	502	32,104	3,144	247


(1)	Includes $12.3 million of nonaccrual TDRs.


(2)	Represents loans 90 days or more past maturity and still accruing.

Table of Contents

The following table provides information related to the composition of originated impaired loans by portfolio segment and by class of financing receivable at and for the six months ended June 30, 2018 (in thousands):



	Nonaccrual loans 90 or more days delinquent		Nonaccrual loans less than 90 days delinquent	Loans less than 90 days delinquent reviewed for impairment	TDRs less than 90 days delinquent not included elsewhere	Total impaired loans	Average recorded investment in impaired loans	Interest income recognized on impaired loans
Personal Banking:
Residential mortgage loans	$	11,822	1,426	505	6,482	20,235	19,964	442
Home equity loans	6,729		941	—	1,538	9,208	9,558	257
Consumer finance loan	15		—	—	—	15	28	3
Consumer loans	2,626		604	—	—	3,230	3,729	103
Total Personal Banking	21,192		2,971	505	8,020	32,688	33,279	805

Commercial Banking:
Commercial real estate loans	15,617		17,018	3,331	5,191	41,157	38,348	756
Commercial loans	2,925		2,990	200	2,775	8,890	9,233	236
Total Commercial Banking	18,542		20,008	3,531	7,966	50,047	47,581	992

Total	$	39,734	22,979	4,036	15,986	82,735	80,860	1,797

The following table provides information related to the composition of originated impaired loans by portfolio segment and by class of financing receivable at and for the year ended December 31, 2017 (in thousands):



	Nonaccrual loans 90 or more days delinquent		Nonaccrual loans less than 90 days delinquent	Loans less than 90 days delinquent reviewed for impairment	TDRs less than 90 days delinquent not included elsewhere	Total impaired loans	Average recorded investment in impaired loans	Interest income recognized on impaired loans
Personal Banking:
Residential mortgage loans	$	13,509	1,282	—	6,814	21,605	21,531	892
Home equity loans	7,251		1,656	—	1,449	10,356	9,150	452
Consumer finance loans	199		—	—	—	199	379	20
Consumer loans	3,617		1,056	—	—	4,673	4,042	188
Total Personal Banking	24,576		3,994	—	8,263	36,833	35,102	1,552

Commercial Banking:
Commercial real estate loans	15,361		13,112	4,431	4,123	37,027	49,981	1,758
Commercial loans	3,140		4,272	906	2,447	10,765	12,110	672
Total Commercial Banking	18,501		17,384	5,337	6,570	47,792	62,091	2,430

Total	$	43,077	21,378	5,337	14,833	84,625	97,193	3,982

At June 30, 2018, we expect to fully collect the carrying value of our purchased credit impaired loans and have determined that we can reasonably estimate their future cash flows including those loans that are 90 days or more delinquent. As a result, we do not consider our purchased credit impaired loans that are 90 days or more delinquent to be nonaccrual or impaired and continue to recognize interest income on these loans, including the loans’ accretable discount.

Table of Contents

The following table provides information related to the evaluation of impaired loans by portfolio segment and by class of financing receivable at June 30, 2018 (in thousands):



	Loans collectively evaluated for impairment		Loans individually evaluated for impairment	Loans individually evaluated for impairment for which there is a related impairment reserve	Related impairment reserve	Loans individually evaluated for impairment for which there is no related reserve
Personal Banking:
Residential mortgage loans	$	2,792,506	8,162	8,162	760	—
Home equity loans	1,274,280		1,901	1,901	502	—
Consumer finance loans	8,724		—	—	—	—
Consumer loans	692,157		44	44	8	—
Total Personal Banking	4,767,667		10,107	10,107	1,270	—

Commercial Banking:
Commercial real estate loans	2,531,376		21,847	18,807	1,799	3,040
Commercial loans	604,769		6,604	4,982	587	1,622
Total Commercial Banking	3,136,145		28,451	23,789	2,386	4,662

Total	$	7,903,812	38,558	33,896	3,656	4,662

The following table provides information related to the evaluation of impaired loans by portfolio segment and by class of financing receivable at December 31, 2017 (in thousands):



	Loans collectively evaluated for impairment		Loans individually evaluated for impairment	Loans individually evaluated for impairment for which there is a related impairment reserve	Related impairment reserve	Loans individually evaluated for impairment for which there is no related reserve
Personal Banking:
Residential mortgage loans	$	2,767,635	8,568	8,568	816	—
Home equity loans	1,308,639		1,716	1,716	461	—
Consumer finance loans	18,619		—	—	—	—
Consumer loans	652,685		85	85	25	—
Total Personal Banking	4,747,578		10,369	10,369	1,302	—

Commercial Banking:
Commercial real estate loans	2,433,755		20,971	18,470	1,859	2,501
Commercial loans	571,412		9,324	8,572	829	752
Total Commercial Banking	3,005,167		30,295	27,042	2,688	3,253

Total	$	7,752,745	40,664	37,411	3,990	3,253

Table of Contents

Our loan portfolios include loans that have been modified in a troubled debt restructuring ("TDR"), where concessions have been granted to borrowers who have experienced financial difficulties. These concessions typically result from our loss mitigation activities and could include: extending the note’s maturity date, permitting interest only payments, reducing the interest rate to a rate lower than current market rates for new debt with similar risk, reducing the principal payment, principal forbearance or other actions. These concessions are applicable to all loan segments and classes. Certain TDRs are classified as nonperforming at the time of restructuring and may be returned to performing status after considering the borrower’s sustained repayment performance for a period of at least six months.

When we modify loans in a TDR, we evaluate any possible impairment similar to other impaired loans based on the present value of expected future cash flows, discounted at the contractual interest rate of the original loan agreement, the loan’s observable market price or the current fair value of the collateral, less selling costs, for collateral dependent loans. If we determine that the value of the modified loan is less than the recorded investment in the loan (net of previous charge-offs, deferred loan fees or costs and unamortized premium or discount), impairment is recognized through an allowance estimate or a charge-off to the allowance. In periods subsequent to modification, we evaluate all TDRs, including those that have payment defaults, for possible impairment, using ASC 310-10. As a result, loans modified in a TDR may have the financial effect of increasing the specific allowance associated with the loan.

Loans modified in a TDR are closely monitored for delinquency as an early indicator of possible future default. If loans modified in a TDR subsequently default, we evaluate the loan for possible further impairment. The allowance may be increased, adjustments may be made in the allocation of the allowance, partial charge-offs may be taken to further write-down the carrying value of the loan, or the loan may be charged-off completely.

The following table provides a roll forward of troubled debt restructurings for the periods indicated (dollars in thousands):



	For the quarter ended June 30,
	2018				2017
	Number of contracts	Amount			Number of contracts	Amount
Beginning TDR balance:	200	$	30,966		224	$	43,578
New TDRs	10	861			1	348
Re-modified TDRs	—	—			1	445
Net paydowns		(875		)		(1,458		)
Charge-offs:
Residential mortgage loans	—	—			—	—
Home equity loans	—	—			—	—
Commercial real estate loans	—	—			—	—
Commercial loans	—	—			5	(158		)
Paid-off loans:
Residential mortgage loans	1	(6		)	—	—
Home equity loans	1	(35		)	4	(32		)
Commercial real estate loans	3	(249		)	8	(480		)
Commercial loans	—	—			5	(383		)
Ending TDR balance:	205	$	30,662		203	$	41,860

Accruing TDRs		$	19,802			$	23,987
Non-accrual TDRs		10,860				17,873

Table of Contents

The following table provides a roll forward of troubled debt restructurings for the periods indicated (dollars in thousands):



	For the six months ended June 30,
	2018				2017
	Number of contracts	Amount			Number of contracts	Amount
Beginning TDR balance:	205	$	32,104		225	$	42,926
New TDRs	19	5,796			7	4,139
Re-modified TDRs	—	—			1	445
Net paydowns		(1,822		)		(2,681		)
Charge-offs:
Residential mortgage loans	1	(135		)	—	—
Home equity loans	—	—			—	—
Commercial real estate loans	1	(203		)	—	—
Commercial loans	1	(721		)	6	(259		)
Paid-off loans:
Residential mortgage loans	2	(255		)	—	—
Home equity loans	2	(47		)	5	(32		)
Commercial real estate loans	7	(1,823		)	10	(545		)
Commercial loans	5	(2,232		)	8	(2,133		)
Ending TDR balance:	205	$	30,662		203	$	41,860

Accruing TDRs		$	19,802			$	23,987
Non-accrual TDRs		10,860				17,873

The following tables provide information related to troubled debt restructurings (including re-modified TDRs) by portfolio segment and by class of financing receivable during the periods indicated (dollars in thousands):



	For the quarter ended June 30, 2018					For the six months ended June 30, 2018
	Number of contracts	Recorded investment at the time of modification		Current recorded investment	Current allowance	Number of contracts	Recorded investment at the time of modification		Current recorded investment	Current allowance
Troubled debt restructurings:
Personal Banking:
Residential mortgage loans	2	$	60	59	6	4	$	273	272	27
Home equity loans	5	177		137	37	8	317		275	74
Total Personal Banking	7	237		196	43	12	590		547	101

Commercial Banking:
Commercial real estate loans	1	481		481	33	2	2,883		2,852	33
Commercial loans	2	143		142	10	5	2,323		1,508	10
Total Commercial Banking	3	624		623	43	7	5,206		4,360	43

Total	10	$	861	819	86	19	$	5,796	4,907	144

Table of Contents



	For the quarter ended June 30, 2017					For the six months ended June 30, 2017
	Number of contracts	Recorded investment at the time of modification		Current recorded investment	Current allowance	Number of contracts	Recorded investment at the time of modification		Current recorded investment	Current allowance
Troubled debt restructurings:
Personal Banking:
Residential mortgage loans	1	$	445	431	45	3	$	894	877	92
Home equity loans	—	—		—	—	—	—		—	—
Total Personal Banking	1	445		431	45	3	894		877	92

Commercial Banking:
Commercial real estate loans	1	348		343	25	4	3,486		3,198	294
Commercial loans	—	—		—	—	1	204		192	14
Total Commercial Banking	1	348		343	25	5	3,690		3,390	308

Total	2	$	793	774	70	8	$	4,584	4,267	400

During the quarter and six months ended June 30, 2018 and 2017, no TDRs modified within the previous twelve months have subsequently defaulted.

The following table provides information as of June 30, 2018 for troubled debt restructurings (including re-modified TDRs) by type of modification, by portfolio segment and class of financing receivable for modifications during the quarter ended June 30, 2018 (dollars in thousands):



		Type of modification
	Number of contracts	Rate		Payment	Maturity date	Other	Total
Personal Banking:
Residential mortgage loans	2	$	7	—	—	52	59
Home equity loans	5	—		—	51	86	137
Total Personal Banking	7	7		—	51	138	196

Commercial Banking:
Commercial real estate loans	1	—		481	—	—	481
Commercial loans	2	—		—	142	—	142
Total Commercial Banking	3	—		481	142	—	623

Total	10	$	7	481	193	138	819

The following table provides information as of June 30, 2017 for troubled debt restructurings (including re-modified TDRs) by type of modification, by portfolio segment and class of financing receivable for modifications during the quarter ended June 30, 2017 (dollars in thousands):



		Type of modification
	Number of contracts	Rate		Payment	Maturity date	Other	Total
Personal Banking:
Residential mortgage loans	1	$	—	—	—	431	431
Home equity loans	—	—		—	—	—	—
Total Personal Banking	1	—		—	—	431	431

Commercial Banking:
Commercial real estate loans	1	—		—	343	—	343
Commercial loans	—	—		—	—	—	—
Total Commercial Banking	1	—		—	343	—	343

Total	2	$	—	—	343	431	774

Table of Contents

The following table provides information as of June 30, 2018 for troubled debt restructurings (including re-modified TDRs) by type of modification, by portfolio segment and class of financing receivable for modifications during the six months ended June 30, 2018 (dollars in thousands):



		Type of modification
	Number of contracts	Rate		Payment	Maturity date	Other	Total
Personal Banking:
Residential mortgage loans	4	$	7	—	178	87	272
Home equity loans	8	29		—	51	195	275
Total Personal Banking	12	36		—	229	282	547

Commercial Banking:
Commercial real estate loans	2	—		481	—	2,371	2,852
Commercial loans	5	—		—	142	1,366	1,508
Total Commercial Banking	7	—		481	142	3,737	4,360

Total	19	$	36	481	371	4,019	4,907

The following table provides information as of June 30, 2017 for troubled debt restructurings (including re-modified TDRs) by type of modification, by portfolio segment and class of financing receivable for modifications during the six months ended June 30, 2017 (dollars in thousands):



		Type of modification
	Number of contracts	Rate		Payment	Maturity date	Other	Total
Personal Banking:
Residential mortgage loans	3	$	111	—	—	766	877
Home equity loans	—	—		—	—	—	—
Total Personal Banking	3	111		—	—	766	877

Commercial Banking:
Commercial real estate loans	4	—		2,732	466	—	3,198
Commercial loans	1	—		—	192	—	192
Total Commercial Banking	5	—		2,732	658	—	3,390

Total	8	$	111	2,732	658	766	4,267

During the six month ended ended June 30, 2018, no TDRs were re-modified. During the six months ended June 30, 2017, one residential mortgage TDR was re-modified.

Table of Contents

The following table provides information related to loan payment delinquencies at June 30, 2018 (in thousands):



	30-59 Days delinquent		60-89 Days delinquent	90 Days or greater delinquent	Total delinquency	Current	Total loans receivable	90 Days or greater delinquent and accruing (1)
Originated loans:
Personal Banking:
Residential mortgage loans	$	1,519	5,539	10,544	17,602	2,679,058	2,696,660	—
Home equity loans	5,223		1,757	5,890	12,870	1,028,118	1,040,988	—
Consumer finance loans	711		277	15	1,003	7,721	8,724	—
Consumer loans	8,117		2,421	2,287	12,825	604,249	617,074	—
Total Personal Banking	15,570		9,994	18,736	44,300	4,319,146	4,363,446	—

Commercial Banking:
Commercial real estate loans	2,854		2,318	12,550	17,722	2,273,305	2,291,027	—
Commercial loans	892		337	2,734	3,963	551,664	555,627	—
Total Commercial Banking	3,746		2,655	15,284	21,685	2,824,969	2,846,654	—
Total originated loans	19,316		12,649	34,020	65,985	7,144,115	7,210,100	—

Acquired loans:
Personal Banking:
Residential mortgage loans	42		308	1,749	2,099	101,909	104,008	471
Home equity loans	1,160		738	878	2,776	232,417	235,193	39
Consumer loans	738		233	346	1,317	73,810	75,127	7
Total Personal Banking	1,940		1,279	2,973	6,192	408,136	414,328	517

Commercial Banking:
Commercial real estate loans	3,044		1,371	3,222	7,637	254,559	262,196	155
Commercial loans	108		589	191	888	54,858	55,746	—
Total Commercial Banking	3,152		1,960	3,413	8,525	309,417	317,942	155
Total acquired loans	5,092		3,239	6,386	14,717	717,553	732,270	672

Total loans	$	24,408	15,888	40,406	80,702	7,861,668	7,942,370	672


(1)	Represents acquired loans that were originally recorded at fair value upon acquisition. These loans are considered to be accruing because we can reasonably estimate future cash flows on and expect to fully collect the carrying value of these loans. Therefore, we are accreting the difference between the carrying value and their expected cash flows into interest income.

Table of Contents

The following table provides information related to loan payment delinquencies at December 31, 2017 (in thousands):



	30-59 Days delinquent		60-89 Days delinquent	90 Days or greater delinquent	Total delinquency	Current	Total loans receivable	90 Days or greater delinquent and accruing (1)
Originated loans:
Personal Banking:
Residential mortgage loans	$	23,786	6,030	12,613	42,429	2,619,951	2,662,380	—
Home equity loans	6,094		2,333	6,043	14,470	1,037,088	1,051,558	—
Consumer finance loans	2,128		1,113	199	3,440	15,179	18,619	—
Consumer loans	9,762		2,834	3,274	15,870	537,496	553,366	—
Total Personal Banking	41,770		12,310	22,129	76,209	4,209,714	4,285,923	—

Commercial Banking:
Commercial real estate loans	5,520		2,133	10,629	18,282	2,142,930	2,161,212	—
Commercial loans	1,469		204	2,806	4,479	516,719	521,198	—
Total Commercial Banking	6,989		2,337	13,435	22,761	2,659,649	2,682,410	—
Total originated loan	48,759		14,647	35,564	98,970	6,869,363	6,968,333	—

Acquired loans:
Personal Banking:
Residential mortgage loans	1,998		205	1,277	3,480	110,343	113,823	381
Home equity loans	1,367		538	1,306	3,211	255,586	258,797	98
Consumer loans	1,150		517	353	2,020	97,384	99,404	10
Total Personal Banking	4,515		1,260	2,936	8,711	463,313	472,024	489

Commercial Banking:
Commercial real estate loans	2,795		406	5,655	8,856	284,658	293,514	923
Commercial loans	396		237	334	967	58,571	59,538	—
Total Commercial Banking	3,191		643	5,989	9,823	343,229	353,052	923
Total acquired loan	7,706		1,903	8,925	18,534	806,542	825,076	1,412

Total	$	56,465	16,550	44,489	117,504	7,675,905	7,793,409	1,412

(1) Represents acquired loans that were originally recorded at fair value upon acquisition. These loans are considered to be accruing because we can reasonably estimate future cash flows and expect to fully collect the carrying value of these loans. Therefore, we are accreting the difference between the carrying value and their expected cash flows into interest income.

Credit quality indicators: We categorize loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. We analyze loans individually by classifying the loans by credit risk. Credit relationships greater than or equal to $1.0 million classified as special mention or substandard are reviewed quarterly for deterioration or improvement to determine if the loan is appropriately classified. We use the following definitions for risk ratings other than pass:

Special mention — Loans designated as special mention have specific, well-defined risk issues, which create a high level of uncertainty regarding the long-term viability of the business. Loans in this class are considered to have high-risk characteristics. A special mention loan exhibits material negative financial trends due to company-specific or systemic conditions. If these potential weaknesses are not mitigated, they threaten the borrower’s capacity to meet its debt obligations. Special mention loans still demonstrate sufficient financial flexibility to react to and positively address the root cause of the adverse financial trends without significant deviations from their current business strategy. Their potential weaknesses deserve our close attention and warrant enhanced monitoring.

Table of Contents

Substandard — Loans classified as substandard are inadequately protected by the current net worth and payment capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that we will sustain some loss if the deficiencies are not corrected.

Doubtful — Loans classified as doubtful have all the weaknesses inherent in those classified as substandard. In addition, those weaknesses make collection or liquidation in full highly questionable and improbable. A loan classified as doubtful exhibits discernible loss potential, but a complete loss seems very unlikely. The possibility of a loss on a doubtful loan is high, but because of certain important and reasonably specific pending factors that may strengthen the loan, its classification as an estimated loss is deferred until a more exact status can be determined.

Loss — Loans classified as loss are considered uncollectible and of such value that the continuance as a loan is not warranted. A loss classification does not mean that the loan has no recovery or salvage value; instead, it means that it is not practical or desirable to defer writing off all or a portion of a basically worthless loan even though partial recovery may be possible in the future.

The following table sets forth information about credit quality indicators updated during the quarter ended June 30, 2018 (in thousands):



	Pass		Special mention	Substandard	Doubtful	Loss	Total loans receivable
Originated loans:
Personal Banking:
Residential mortgage loans	$	2,688,199	—	8,461	—	—	2,696,660
Home equity loans	1,034,815		—	6,173	—	—	1,040,988
Consumer finance loans	8,709		—	15	—	—	8,724
Consumer loans	614,373		—	2,701	—	—	617,074
Total Personal Banking	4,346,096		—	17,350	—	—	4,363,446

Commercial Banking:
Commercial real estate loans	2,071,907		59,944	159,176	—	—	2,291,027
Commercial loans	509,937		14,352	31,338	—	—	555,627
Total Commercial Banking	2,581,844		74,296	190,514	—	—	2,846,654
Total originated loans	6,927,940		74,296	207,864	—	—	7,210,100

Acquired loans:
Personal Banking:
Residential mortgage loans	102,707		—	1,301	—	—	104,008
Home equity loans	234,069		—	1,124	—	—	235,193
Consumer loans	74,479		—	648	—	—	75,127
Total Personal Banking	411,255		—	3,073	—	—	414,328

Commercial Banking:
Commercial real estate loans	222,420		5,754	34,022	—	—	262,196
Commercial loans	44,558		3,788	7,400	—	—	55,746
Total Commercial Banking	266,978		9,542	41,422	—	—	317,942
Total acquired loans	678,233		9,542	44,495	—	—	732,270

Total loans	$	7,606,173	83,838	252,359	—	—	7,942,370

Table of Contents

The following table sets forth information about credit quality indicators, which were updated during the year ended December 31, 2017 (in thousands):



	Pass		Special mention	Substandard	Doubtful	Loss	Total loans receivable
Originated loans:
Personal Banking:
Residential mortgage loans	$	2,645,475	—	16,905	—	—	2,662,380
Home equity loans	1,042,965		—	8,593	—	—	1,051,558
Consumer finance loans	18,420		—	199	—	—	18,619
Consumer loans	549,550		—	3,816	—	—	553,366
Total Personal Banking	4,256,410		—	29,513	—	—	4,285,923

Commercial Banking:
Commercial real estate loans	1,964,565		78,699	117,948	—	—	2,161,212
Commercial loans	461,962		15,510	43,726	—	—	521,198
Total Commercial Banking	2,426,527		94,209	161,674	—	—	2,682,410
Total originated loans	6,682,937		94,209	191,187	—	—	6,968,333

Acquired loans:
Personal Banking:
Residential mortgage loans	112,990		—	833	—	—	113,823
Home equity loans	257,312		—	1,485	—	—	258,797
Consumer loans	98,659		—	745	—	—	99,404
Total Personal Banking	468,961		—	3,063	—	—	472,024

Commercial Banking:
Commercial real estate loans	251,761		4,838	36,915	—	—	293,514
Commercial loans	49,073		3,787	6,678	—	—	59,538
Total Commercial Banking	300,834		8,625	43,593	—	—	353,052
Total acquired loans	769,795		8,625	46,656	—	—	825,076

Total	$	7,452,732	102,834	237,843	—	—	7,793,409


(4)	Goodwill and Other Intangible Assets

The following table provides information for intangible assets subject to amortization at the dates indicated (in thousands):



	June 30, 2018			December 31, 2017
Amortizable intangible assets:
Core deposit intangibles — gross	$	63,685		63,685
Less: accumulated amortization	(42,637		)	(40,029	)
Core deposit intangibles — net	21,048			23,656
Customer and Contract intangible assets — gross	10,474			10,474
Less: accumulated amortization	(8,893		)	(8,461	)
Customer and Contract intangible assets — net	$	1,581		2,013

Table of Contents

The following table shows the actual aggregate amortization expense for the quarters ended June 30, 2018 and 2017, as well as the estimated aggregate amortization expense, based upon current levels of intangible assets, for the current fiscal year and each of the five succeeding fiscal years (in thousands):



For the quarter ended June 30, 2018	$	1,520
For the quarter ended June 30, 2017	1,749
For the six months ended June 30, 2018	3,040
For the six months ended June 30, 2017	3,498
For the year ending December 31, 2018	5,848
For the year ending December 31, 2019	4,933
For the year ending December 31, 2020	4,017
For the year ending December 31, 2021	3,188
For the year ending December 31, 2022	2,456
For the year ending December 31, 2023	1,847

The following table provides information for the changes in the carrying amount of goodwill (in thousands):



	Total
Balance at December 31, 2016	$	307,420
Goodwill from acquisition	—
Balance at December 31, 2017	307,420
Goodwill from acquisition	—
Balance at June 30, 2018	$	307,420

We performed our annual goodwill impairment test as of June 30, 2018 using Accounting Standard Codification 350, ("Step 0"), as updated by ASU 2017-04 and concluded that goodwill was not impaired.

(5) Borrowed Funds

Borrowings

Borrowings from the Federal Home Loan Bank of Pittsburgh ("FHLB"), if any, are secured by our residential first mortgage and other qualifying loans. Certain of these borrowings are subject to restrictions or penalties in the event of prepayment.

The revolving line of credit with the FHLB carries a commitment of $150.0 million. The rate is adjusted daily by the FHLB, and any borrowings on this line may be repaid at any time without penalty. At June 30, 2018 and December 31, 2017 the revolving line of credit was undrawn.

At June 30, 2018 and December 31, 2017 collateralized borrowings, due within one year, were $99.9 million, and $108.2 million, respectively. These borrowings are collateralized by cash or various securities held in safekeeping by the FHLB.

Trust Preferred Securities

We have 3 statutory business trusts: Northwest Bancorp Capital Trust III, a Delaware statutory business trust, Northwest Bancorp Statutory Trust IV, a Connecticut statutory business trust and LNB Trust II, a Delaware statutory business trust (the Trusts). The trusts exist solely to issue preferred securities to third parties for cash, issue common securities to the Company in exchange for capitalization of the Trusts, invest the proceeds from the sale of trust securities in an equivalent amount of debentures of the Company, and engage in other activities that are incidental to those previously listed. Northwest Bancorp Capital Trust III issued 50,000 cumulative trust preferred securities in a private transaction to a pooled investment vehicle on December 5, 2005 (liquidation value of $1,000 per preferred security or $50,000,000) with a stated maturity of December 30, 2035 and a floating rate of interest, which is reset quarterly, equal to three-month LIBOR plus 1.38%. Northwest Bancorp Statutory Trust IV issued 50,000 cumulative trust preferred securities in a private transaction to a pooled investment vehicle on December 15, 2005 (liquidation value of $1,000 per preferred security or $50,000,000) with a stated maturity of December 15, 2035 and a floating rate of interest, which is reset quarterly, equal to three-month LIBOR plus 1.38%. LNB Trust II has 7,875 cumulative trust preferred securities outstanding (liquidation value of $1,000 per preferred security or $7,875,000) with a stated maturity of June 15, 2037

Table of Contents

and a floating rate of interest, which resets quarterly, equal to three-month LIBOR plus 1.48%. As the shareholders of the trust preferred securities are the primary beneficiaries of the Trusts, the Trusts are not consolidated in our financial statements.

The Trusts have invested the proceeds of the offerings in junior subordinated deferrable interest debentures issued by the Company. The structure of these debentures mirrors the structure of the trust-preferred securities. Northwest Bancorp Capital Trust III holds $51,547,000 of the Company’s junior subordinated debentures due December 30, 2035 with a floating rate of interest, reset quarterly, of three-month LIBOR plus 1.38%. The rate in effect at June 30, 2018 was 3.72%. Northwest Bancorp Statutory Trust IV holds $51,547,000 of the Company’s junior subordinated debentures due December 15, 2035 with a floating rate of interest, reset quarterly, of three-month LIBOR plus 1.38%. The rate in effect at June 30, 2018 was 3.72%. LNB Trust II holds $8,119,000 of the Company's junior subordinated debentures due June 15, 2037, with a floating rate of interest, reset quarterly, of three-month LIBOR plus 1.48%. The rate in effect at June 30, 2018 was 3.82%.

Cash distributions on the trust securities are made on a quarterly basis to the extent interest on the debentures is received by the Trusts. We have the right to defer payment of interest on the subordinated debentures at any time, or from time-to-time, for periods not exceeding 5 years. If interest payments on the subordinated debentures are deferred, the distributions on the trust securities also are deferred. To date there have been no interest deferrals. Interest on the subordinated debentures and distributions on the trust securities is cumulative. Our obligation constitutes a full, irrevocable, and unconditional guarantee on a subordinated basis of the obligations of the trust under the preferred securities.

The Trusts must redeem the preferred securities when the debentures are paid at maturity or upon an earlier redemption of the debentures to the extent the debentures are redeemed. All or part of the debentures may be redeemed at any time. Also, the debentures may be redeemed at any time if existing laws or regulations, or the interpretation or application of these laws or regulations, change causing:


•	the interest on the debentures to no longer be deductible by the Company for federal income tax purposes;


•	the trust to become subject to federal income tax or to certain other taxes or governmental charges;


•	the trust to register as an investment company; or


•	the preferred securities do not qualify as Tier I capital.

We may, at any time, dissolve any of the Trusts and distribute the debentures to the trust security holders, subject to receipt of any required regulatory approval.


(6)	Guarantees

We issue standby letters of credit in the normal course of business. Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. Standby letters of credit generally are contingent upon the failure of the customer to perform according to the terms of the underlying contract with the third party. We are required to perform under a standby letter of credit when drawn upon by the guaranteed third party in the case of nonperformance by our customer. The credit risk associated with standby letters of credit is essentially the same as that involved in extending loans to customers and is subject to normal loan underwriting procedures. Collateral may be obtained based on management’s credit assessment of the customer. At June 30, 2018, the maximum potential amount of future payments we could be required to make under these non-recourse standby letters of credit was $30.2 million, of which $15.8 million is fully collateralized. At June 30, 2018, we had a liability, which represents deferred income, of $99,000 related to the standby letters of credit.


(7)	Earnings Per Share

Basic earnings per common share (EPS) is computed by dividing net income available to common shareholders by the weighted-average number of common shares outstanding for the period, without considering any dilutive items. Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the Company. All stock options outstanding during the quarter ended June 30, 2018 and 2017, were included in the computation of diluted earnings per share because the options’ exercise price was less than the average market price of the common shares of $17.07 and $15.97, respectively. All stock options outstanding during the six months ended June 30, 2018 and 2017, were included in the computation of diluted earnings per share because the options’ exercise price was less than the average market price of the common shares of $16.95 and $16.75, respectively.

Table of Contents

The computation of basic and diluted earnings per share follows (in thousands, except share data and per share amounts):



	Quarter ended June 30,			Six months ended June 30,
	2018		2017	2018	2017
Reported net income	$	26,299	30,982	51,284	48,728

Weighted average common shares outstanding	101,870,043		100,950,772	101,735,235	100,798,209
Dilutive potential shares due to effect of stock options	1,554,111		1,498,921	1,545,885	1,726,849
Total weighted average common shares and dilutive potential shares	103,424,154		102,449,693	103,281,120	102,525,058

Basic earnings per share:	$	0.26	0.31	0.50	0.48

Diluted earnings per share:	$	0.25	0.30	0.50	0.48


(8)	Pension and Other Post-retirement Benefits

The following table sets forth the net periodic costs for the defined benefit pension plans and post retirement healthcare plans for the periods indicated (in thousands):



	Quarter ended June 30,
	Pension benefits					Other post-retirement benefits
	2018			2017		2018	2017
Service cost	$	1,716		1,537		—	—
Interest cost	1,678			1,719		13	18
Expected return on plan assets	(2,992		)	(2,628	)	—	—
Amortization of prior service cost	(580		)	(581	)	—	—
Amortization of the net loss	872			928		25	27
Net periodic cost	$	694		975		38	45



	Six months ended June 30,
	Pension benefits					Other post-retirement benefits
	2018			2017		2018	2017
Service cost	$	3,432		3,075		—	—
Interest cost	3,356			3,440		27	35
Expected return on plan assets	(5,984		)	(5,256	)	—	—
Amortization of prior service cost	(1,161		)	(1,162	)	—	—
Amortization of the net loss	1,745			1,855		49	54
Net periodic cost	$	1,388		1,952		76	89

We anticipate making a contribution to our defined benefit pension plan of $4.0 million to $6.0 million during the year ending December 31, 2018.

Table of Contents


(9)	Disclosures About Fair Value of Financial Instruments

We are required to disclose fair value information about financial instruments whether or not recognized in the consolidated statement of financial condition. Fair value information of certain financial instruments and all nonfinancial instruments is not required to be disclosed. Accordingly, the aggregate fair value amounts presented do not represent the underlying value of the Company.

Financial assets and liabilities recognized or disclosed at fair value on a recurring basis and certain financial assets and liabilities on a non-recurring basis are accounted for using a three-level hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. This hierarchy gives the highest priority to quoted prices with readily available independent data in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable market inputs (Level 3). When various inputs for measurement fall within different levels of the fair value hierarchy, the lowest level input that has a significant impact on fair value measurement is used.

Financial assets and liabilities are categorized based upon the following characteristics or inputs to the valuation techniques:


•	Level 1 - Financial assets and liabilities for which inputs are observable and are obtained from reliable quoted prices for identical assets or liabilities in actively traded markets. This is the most reliable fair value measurement and includes, for example, active exchange-traded equity securities.


•	Level 2 - Financial assets and liabilities for which values are based on quoted prices in markets that are not active or for which values are based on similar assets or liabilities that are actively traded. Level 2 also includes pricing models in which the inputs are corroborated by market data, for example, matrix pricing.


•	Level 3 - Financial assets and liabilities for which values are based on prices or valuation techniques that require inputs that are both unobservable and significant to the overall fair value measurement. Level 3 inputs include the following:


•	Quotes from brokers or other external sources that are not considered binding;


•	Quotes from brokers or other external sources where it cannot be determined that market participants would in fact transact for the asset or liability at the quoted price;


•	Quotes and other information from brokers or other external sources where the inputs are not deemed observable.

We are responsible for the valuation process and as part of this process may use data from outside sources in establishing fair value. We perform due diligence to understand the inputs used or how the data was calculated or derived. We also corroborate the reasonableness of external inputs in the valuation process.

The carrying amounts reported in the consolidated statement of financial condition approximate fair value for the following financial instruments: cash on hand, interest-earning deposits in other institutions, federal funds sold and other short term investments, accrued interest receivable, accrued interest payable, and marketable securities available-for-sale.

Marketable Securities

Where available, market values are based on quoted market prices, dealer quotes, and prices obtained from independent pricing services.

Debt securities - available for sale - Generally, debt securities are valued using pricing for similar securities, recently executed transactions and other pricing models utilizing observable inputs. The valuation for most debt securities is classified as Level 2. Securities within Level 2 include corporate bonds, municipal bonds, mortgage-backed securities and US government obligations.

Equity securities - available for sale - Publicly traded securities valued using quoted market prices are classified as Level 1. We consider the financial condition of the issuer to determine if the securities have indicators of impairment.

Debt securities - held to maturity - The fair value of debt securities held to maturity is determined in the same manner as debt securities available for sale.

Table of Contents

Loans Held for Sale

The estimated fair value of loans held for sale is based on market bids obtained from potential buyers.

Loans Held for Investment

With the adoption of ASU 2016-01 on January 1, 2018, we refined our methodology to estimate the fair value of our loan portfolio to use the exit price notion as required by the guidance, which was applied on a prospective basis resulting in prior-periods no longer being comparable.

The fair value of the loans is estimated using a discounted cash flow analysis that utilizes interest rates currently being offered for similar loans adjusted for liquidity and credit risk.

Federal Home Loan Bank (“FHLB”) Stock

Due to the restrictions placed on the transferability of FHLB stock is classified as Level 3.

Borrowed Funds

Fixed rate advances are valued by comparing their contractual cost to the prevailing market cost. The carrying amount of collateralized borrowings approximates the fair value.

Junior Subordinated Debentures

The fair value of junior subordinated debentures is calculated using the discounted cash flows at the prevailing rate of interest.

Cash Flow Hedges — Interest Rate and Foreign Exchange Swap Agreements ("swaps")

The fair value of the interest rate swaps is based upon the present value of the expected future cash flows using the LIBOR swap curve, the basis for the underlying interest rate. To price interest rate swaps, cash flows are first projected for each payment date using the fixed rate for the fixed side of the swap and the forward rates for the floating side of the swap. These swap cash flows are then discounted to time zero using LIBOR zero-coupon interest rates. The sum of the present value of both legs is the fair market value of the interest rate swap. These valuations have been derived from our third party vendor’s proprietary models rather than actual market quotations. The proprietary models are based upon financial principles and assumptions that we believe to be reasonable. The fair value of the foreign exchange swap is derived from proprietary models rather than actual market quotations. The proprietary models are based upon financial principles and assumptions we believe to be reasonable.

Off-Balance Sheet Financial Instruments

These financial instruments generally are not sold or traded, and estimated fair values are not readily available. However, the fair value of commitments to extend credit and standby letters of credit is estimated using the fees currently charged to enter into similar agreements. Commitments to extend credit are generally short-term in nature and, if drawn upon, are issued under current market terms. At June 30, 2018 and December 31, 2017, there was no significant unrealized appreciation or depreciation on these financial instruments.

Table of Contents

The following table sets forth the carrying amount and estimated fair value of our financial instruments included in the consolidated statement of financial condition at June 30, 2018 (in thousands):



	Carrying amount		Estimated fair value	Level 1	Level 2	Level 3
Financial assets:
Cash and cash equivalents	$	133,045	133,045	133,045	—	—
Securities available-for-sale	799,878		799,878	—	799,878	—
Securities held-to-maturity	25,747		25,212	—	25,212	—
Loans receivable, net	7,885,038		7,699,045	—	—	7,699,045
Accrued interest receivable	24,959		24,959	24,959	—	—
Interest rate swaps	4,249		4,249	—	4,249	—
FHLB Stock	7,887		7,887	—	—	7,887
Total financial assets	$	8,880,803	8,694,275	158,004	829,339	7,706,932

Financial liabilities:
Savings and checking deposits	$	6,602,050	6,602,050	6,602,050	—	—
Time deposits	1,405,328		1,432,439	—	—	1,432,439
Borrowed funds	99,889		99,889	99,889	—	—
Junior subordinated debentures	111,213		106,746	—	—	106,746
Interest rate swaps	4,585		4,585	—	4,585	—
Accrued interest payable	568		568	568	—	—
Total financial liabilities	$	8,223,633	8,246,277	6,702,507	4,585	1,539,185

The following table sets forth the carrying amount and estimated fair value of our financial instruments included in the consolidated statement of financial condition at December 31, 2017 (in thousands):



	Carrying amount		Estimated fair value	Level 1	Level 2	Level 3
Financial assets:
Cash and cash equivalents	$	77,710	77,710	77,710	—	—
Securities available-for-sale	792,535		792,535	574	791,961	—
Securities held-to-maturity	29,678		29,667	—	29,667	—
Loans receivable, net	7,736,614		7,762,562	3,128	—	7,759,434
Accrued Interest Receivable	23,352		23,352	23,352	—	—
Interest rate swaps	214		214	—	214	—
FHLB Stock	11,733		11,733	—	—	11,733
Total financial assets	$	8,671,836	8,697,773	104,764	821,842	7,771,167

Financial liabilities:
Savings and checking accounts	$	6,414,366	6,414,366	6,414,366	—	—
Time deposits	1,412,623		1,433,380	—	—	1,433,380
Borrowed funds	108,238		108,238	108,238	—	—
Junior subordinated debentures	111,213		110,954	—	—	110,954
Interest rate swaps	1,278		1,278	—	1,278	—
Foreign exchange swaps	61		61	—	61	—
Accrued interest payable	460		460	460	—	—
Total financial liabilities	$	8,048,239	8,068,737	6,523,064	1,339	1,544,334

Table of Contents

Fair value estimates are made at a point-in-time, based on relevant market data and information about the instrument. The methods and assumptions detailed above were used in estimating the fair value of financial instruments at both June 30, 2018 and December 31, 2017. There were no transfers of financial instruments between Level 1 and Level 2 during the quarter ended June 30, 2018.

The following table represents assets and liabilities measured at fair value on a recurring basis at June 30, 2018 (in thousands):



	Level 1		Level 2	Level 3	Total assets at fair value
Equity securities	$	—	—	—	—

Debt securities:
U.S. government and agencies	—		1	—	1
Government sponsored enterprises	—		202,629	—	202,629
States and political subdivisions	—		29,837	—	29,837
Corporate	—		911		911
Total debt securities	—		233,378	—	233,378

Residential mortgage-backed securities:
GNMA	—		29,144	—	29,144
FNMA	—		74,021	—	74,021
FHLMC	—		57,717	—	57,717
Non-agency	—		541	—	541
Collateralized mortgage obligations:
GNMA	—		41,727	—	41,727
FNMA	—		201,032	—	201,032
FHLMC	—		162,317	—	162,317
Non-agency	—		1	—	1
Total mortgage-backed securities	—		566,500	—	566,500
Interest rate swaps	—		4,249	—	4,249
Total Assets	$	—	804,127	—	804,127

Interest rate swaps	$	—	4,585	—	4,585
Total Liabilities	$	—	4,585	—	4,585

Table of Contents

The following table represents assets and liabilities measured at fair value on a recurring basis at December 31, 2017 (in thousands):



	Level 1		Level 2	Level 3	Total assets at fair value
Equity securities	$	574	—	—	574

Debt securities:
U.S. government and agencies	—		1	—	1
Government sponsored enterprises	—		209,269	—	209,269
States and political subdivisions	—		51,056	—	51,056
Corporate	—		909	—	909
Total debt securities	—		261,235	—	261,235

Residential mortgage-backed securities:
GNMA	—		29,695	—	29,695
FNMA	—		82,969	—	82,969
FHLMC	—		64,021	—	64,021
Non-agency	—		555	—	555
Collateralized mortgage obligations:
GNMA	—		4,769	—	4,769
FNMA	—		191,512	—	191,512
FHLMC	—		157,190	—	157,190
Non-agency	—		15	—	15
Total mortgage-backed securities	—		530,726	—	530,726
Interest rate swaps	—		214	—	214
Total Assets	$	574	792,175	—	792,749


Interest rate swaps	$	—	1,278	—	1,278
Foreign exchange swaps	—		61	—	61
Total Liabilities	$	—	1,339	—	1,339

Table of Contents

The table below presents a reconciliation of all assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the periods indicated (in thousands):



	Quarter ended			Six months ended
	June 30, 2018		June 30, 2017	June 30, 2018	June 30, 2017
Beginning balance January 1,	$	—	9,877	—	9,366

Total net realized investment gains/ (losses) and net change in unrealized appreciation/ (depreciation):
Included in net income as OTTI	—		—	—	—
Included in other comprehensive income	—		761	—	1,272

Purchases	—		—	—	—
Sales	—		—	—	—
Transfers in to Level 3	—		—	—	—
Transfers out of Level 3	—		—	—	—

Ending balance June 30,	$	—	10,638	—	10,638

Certain assets and liabilities are measured at fair value on a nonrecurring basis after initial recognition such as loans held

for sale, loans measured for impairment, real estate owned, and mortgage servicing rights.

The following table represents the fair market measurement for only those nonrecurring assets that had a fair market value below the carrying amount as of June 30, 2018 (in thousands):



	Level 1		Level 2	Level 3	Total assets at fair value
Loans measured for impairment	$	—	—	30,240	30,240
Real estate owned	—		—	2,722	2,722

Total assets	$	—	—	32,962	32,962

The following table represents the fair market measurement for only those nonrecurring assets that had a fair market value below the carrying amount as of December 31, 2017 (in thousands):



	Level 1		Level 2	Level 3	Total assets at fair value
Loans measured for impairment	$	—	—	33,421	33,421
Real estate owned	—		—	5,666	5,666

Total assets	$	—	—	39,087	39,087

Impaired loans — A loan is considered to be impaired as described in Note 1 of the Notes to Consolidated Financial Statements in Item 8 of Part II of our 2017 Annual Report on Form 10-K. We classify loans individually evaluated for impairment that require a specific reserve as nonrecurring Level 3.

Real Estate Owned — Real estate owned is comprised of property acquired through foreclosure or voluntarily conveyed by borrowers. These assets are recorded on the date acquired at the lower of the related loan balance or fair value, less estimated disposition costs, with the fair value being determined by appraisal. Subsequently, foreclosed assets are valued at the lower of the amount recorded at acquisition date or fair value, less estimated disposition costs. We classify real estate owned as nonrecurring Level 3.

Table of Contents

The table presents additional quantitative information about assets measured at fair value on a recurring and nonrecurring basis and for which we have utilized Level 3 inputs to determine fair value at June 30, 2018 (dollar amounts in thousands):



	Fair value	Valuation techniques	Significant unobservable inputs	Range (weighted average)
Loans measured for impairment	30,240	Appraisal value (1)	Estimated cost to sell	10.0%
		Discounted cash flow	Discount rate	4.25% to 10.0% (7.50%)

Real estate owned	2,722	Appraisal value (1)	Estimated cost to sell	10.0%


(1)	Fair value is generally determined through independent appraisals of the underlying collateral, which may include Level 3 inputs that are not identifiable, or by using the discounted cash flow method if the loan is not collateral dependent.


(10)	Derivative Financial Instruments

We are a party to derivative financial instruments in the normal course of business to manage our own exposure to fluctuations in interest rates and to meet the needs of our customers. The primary derivatives that we use are interest rate swaps and caps and foreign exchange contracts, which are entered into with counterparties that meet established credit standards. We believe that the credit risk inherent in all of our derivative contracts is minimal based on our credit standards and the netting and collateral provisions of the interest rate swap agreements.

Derivatives Designated as Hedging Instruments

We are currently a counterparty to two interest rate swap agreements (swaps), designating the swaps as cash flow hedges. The swaps are intended to protect against the variability of cash flows associated with Northwest Bancorp Capital Trust III and Northwest Bancorp Capital Trust IV. The first swap modifies the re-pricing characteristics of Northwest Bancorp Capital Trust III, wherein for 10 years expiring in September 2018, the Company receives interest of three-month LIBOR from a counterparty and pays a fixed rate of 4.61% to the same counterparty calculated on a notional amount of $25.0 million. The second swap modifies the re-pricing characteristics of Northwest Bancorp Trust IV, wherein for ten years expiring in December 2018, the Company receives interest of three-month LIBOR from a counterparty and pays a fixed rate of 4.09% to the same counterparty calculated on a notional amount of $25.0 million. The swap agreements were entered into with a counterparty that met our credit standards and the agreements contain collateral provisions protecting the at-risk party. We believe that the credit risk inherent in the contracts is not significant. At June 30, 2018, $805,000 of cash was pledged as collateral to the counterparty.

These cash flow hedges are recorded within other liabilities on the consolidated statement of financial condition at their estimated fair value. At June 30, 2018, the fair value of the swap agreements was $336,000. There was no material hedge ineffectiveness for any of the swaps discussed above.

Derivatives Not Designated as Hedging Instruments

In addition to our derivatives designated in hedge relationships, we act as an interest rate or foreign exchange swap counterparty for certain commercial borrowers in the normal course of servicing our customers, which are accounted for at fair value. We manage our exposure to such interest rate or foreign exchange swaps by entering into corresponding and offsetting interest rate swaps with third parties that mirror the terms of the swaps we have with the commercial borrowers. These positions (referred to as “customer swaps”) directly offset each other and our exposure is the fair value of the derivatives due to changes in credit risk of our commercial borrowers and third parties. Customer swaps are recorded within other assets or other liabilities on the consolidated statement of financial condition at their estimated fair value. Changes to the fair value of assets and liabilities arising from these derivatives are included, net, in other operating income in the consolidated statement of income.

Table of Contents

The following table presents information regarding our derivative financial instruments for the periods indicated:



	Asset Derivatives			Liability Derivatives
	Notional Amount		Fair Value	Notional Amount	Fair Value
At June 30, 2018
Derivatives designed as hedging instruments:
Interest rate swap agreements	$	—	—	50,000	336
Derivatives not designed as hedging instruments:
Interest rate swap agreements	175,711		4,249	175,711	4,249
Foreign exchange swap agreements	—		—	—	—
Total derivatives	$	175,711	4,249	225,711	4,585

At December 31, 2017
Derivatives designed as hedging instruments:
Interest rate swap agreements	$	—	—	50,000	1,064
Derivatives not designed as hedging instruments:
Interest rate swap agreements	92,631		214	92,631	214
Foreign exchange swap agreements	—		—	12,344	61
Total derivatives	$	92,631	214	154,975	1,339

The following table presents income or expense recognized on derivatives for the periods indicated:



	For the quarter ended June 30,			For the six months ended June 30,
	2018		2017	2018		2017
Hedging interest rate derivatives:
Increase in interest expense	267		404	600		823

Non-hedging swap derivatives:
Increase/ (decrease) in other income	(417	)	268	(288	)	234


(11)	Legal Proceedings

We establish accruals for legal proceedings when information related to the loss contingencies represented by those matters indicates both that a loss is probable and that the amount of loss can be reasonably estimated. As of June 30, 2018 we have not accrued for any legal proceedings based on our analysis of currently available information which is subject to significant judgment and a variety of assumptions and uncertainties. Any such accruals are adjusted thereafter as appropriate to reflect changes in circumstances. Due to the inherent subjectivity of assessments and unpredictability of outcomes of legal proceedings, any amounts accrued may not represent the ultimate loss to us from legal proceedings.

Table of Contents

(12) Changes in Accumulated Other Comprehensive Income/ (Loss)

The following table shows the changes in accumulated other comprehensive income by component for the periods indicated (in thousands):



	For the quarter ended June 30, 2018
	Unrealized gains and (losses) on securities available- for-sale			Change in fair value of interest rate swaps		Change in defined benefit pension plans		Total
Balance as of March 31, 2018	$	(9,381	)	(480	)	(32,360	)	(42,221	)

Other comprehensive income/ (loss) before reclassification adjustments	(1,237		)	214		—		(1,023	)
Amounts reclassified from accumulated other comprehensive income (1), (2)	(75		)	—		226		151

Net other comprehensive income/ (loss)	(1,312		)	214		226		(872	)

Balance as of June 30, 2018	$	(10,693	)	(266	)	(32,134	)	(43,093	)



	For the quarter ended June 30, 2017
	Unrealized gains and (losses) on securities available- for-sale			Change in fair value of interest rate swaps		Change in defined benefit pension plans		Total
Balance as of March 31, 2017	$	1,042		(1,475	)	(26,388	)	(26,821	)

Other comprehensive income before reclassification adjustments	1,290			218		—		1,508
Amounts reclassified from accumulated other comprehensive income (3), (4)	(56		)	—		221		165

Net other comprehensive income	1,234			218		221		1,673

Balance as of June 30, 2017	$	2,276		(1,257	)	(26,167	)	(25,148	)


(1)	Consists of realized gain on securities (gain on sales of investments, net) of $105, net of tax (income tax expense) of $(30).


(2)	Consists of amortization of prior service cost (compensation and employee benefits) of $580 and amortization of net loss (compensation and employee benefits) of $(897), net of tax (income tax expense) of $91.


(3)	Consists of realized loss on securities (gain on sales of investments, net) of $95, net of tax (income tax expense) of $(39).


(4)	Consists of amortization of prior service cost (compensation and employee benefits) of $581 and amortization of net loss (compensation and employee benefits) of $(956), net of tax (income tax expense) of $154.

Table of Contents



	For the six months ended June 30, 2018
	Unrealized gains and (losses) on securities available- for-sale			Change in fair value of interest rate swaps		Change in defined benefit pension plans		Total
Balance as of December 31, 2017	$	(4,409	)	(691	)	(26,980	)	(32,080	)

Reclassification due to adoption of ASU No. 2018-02	(991		)	(149	)	(5,606	)	(6,746	)

Other comprehensive income/ (loss) before reclassification adjustments	(5,199		)	574		—		(4,625	)
Amounts reclassified from accumulated other comprehensive income (1), (2)	(94		)	—		452		358

Net other comprehensive income/ (loss)	(5,293		)	574		452		(4,267	)

Balance as of June 30, 2018	$	(10,693	)	(266	)	(32,134	)	(43,093	)



	For the six months ended June 30, 2017
	Unrealized gains and (losses) on securities available- for-sale			Change in fair value of interest rate swaps		Change in defined benefit pension plans		Total
Balance as of December 31, 2016	$	395		(1,778	)	(26,608	)	(27,991	)

Other comprehensive income before reclassification adjustments	1,948			521		—		2,469
Amounts reclassified from accumulated other comprehensive income (3), (4)	(67		)	—		441		374

Net other comprehensive income	1,881			521		441		2,843

Balance as of June 30, 2017	$	2,276		(1,257	)	(26,167	)	(25,148	)


(1)	Consists of realized gains on securities (loss on sales of investments, net) of $131, net of tax (income tax expense) of $(37).


(2)	Consists of amortization of prior service cost (compensation and employee benefits) of $1,161 and amortization of net loss (compensation and employee benefits) of $(1,794), net of tax (income tax expense) of $181.


(3)	Consists of realized gains on securities (gain on sales of investments, net) of $114, net of tax (income tax expense) of $(47).


(4)	Consists of amortization of prior service cost (compensation and employee benefits) of $1,162 and amortization of net loss (compensation and employee benefits) of $(1,910), net of tax (income tax expense) of $307.

Table of Contents

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Forward-Looking Statements:

In addition to historical information, this document may contain certain forward-looking statements, as defined in the Private Securities Litigation Reform Act of 1995. These forward-looking statements contained herein are subject to certain risks and uncertainties that could cause actual results to differ materially from those expressed or implied in the forward-looking statements. Readers are cautioned not to place undue reliance on these forward-looking statements, as they reflect management’s analysis only as of the date of this report. We have no obligation to revise or update these forward-looking statements to reflect events or circumstances that arise after the date of this report.

Important factors that might cause such a difference include, but are not limited to:

• changes in laws or government regulations or policies affecting financial institutions, including changes in regulatory

fees and capital requirements;

• general economic conditions, either nationally or in our market areas, that are different than expected;

• inflation and changes in the interest rate environment that reduce our margins or reduce the fair value of financial

instruments;

• adverse changes in the securities and credit markets;

• cyber-security concerns, including an interruption or breach in the security of our website or other information

systems;

• technological changes that may be more difficult or expensive than expected;

• the ability of third-party providers to perform their obligations to us;

• competition among depository and other financial institutions;

• our ability to enter new markets successfully and capitalize on growth opportunities;

• managing our internal growth and our ability to successfully integrate acquired entities, businesses or branch offices;

• changes in consumer spending, borrowing and savings habits;

• our ability to continue to increase and manage our commercial and personal loans;

• possible impairments of securities held by us, including those issued by government entities and government

sponsored enterprises;

• the impact of the economy on our loan portfolio (including cash flow and collateral values), investment

portfolio, customers and capital market activities;

• our ability to receive regulatory approvals for proposed transactions or new lines of business;

• changes in the financial performance and/ or condition of our borrowers; and

• the effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as

the Securities and Exchange Commission, the Public Company Accounting Oversight Board, the Financial

Accounting Standards Board and other accounting standard setters.

Overview of Critical Accounting Policies Involving Estimates

Please refer to Note 1 of the Notes to Consolidated Financial Statements in Item 8 of Part II of our 2017 Annual Report on Form 10-K.

Table of Contents

Executive Summary

Comparison of Financial Condition

Total assets at June 30, 2018 were $9.562 billion, an increase of $198.4 million, or 2.1%, from $9.364 billion at December 31, 2017. This increase in assets was due primarily to a $148.4 million, or 1.9%, increase in net loans receivable and a $58.7 million, or 6.5%, increase in cash and investments. This increase was funded by a $180.4 million, or 2.3%, increase in deposits.

Total loans receivable increased by $149.0 million, or 1.9%, to $7.942 billion at June 30, 2018, from $7.793 billion at December 31, 2017 due primarily to increases in our commercial banking loan portfolio of $129.1 million, or 4.3%, to $3.165 billion at June 30, 2018 from $3.035 billion at December 31, 2017, as we continue to emphasize the expansion of commercial relationships. Additionally, our personal banking loan portfolio increased by $19.8 million, or 0.4%, to $4.778 billion at June 30, 2018 from $4.758 billion at December 31, 2017, due to increases in residential mortgage and consumer loans. These increases are due primarily to lower sales of residential mortgage loans into the secondary market and our continued emphasis on indirect retail lending through dealer channels.

Total deposits increased by $180.4 million, or 2.3%, to $8.007 billion at June 30, 2018 from $7.827 billion at December 31, 2017. Noninterest-bearing demand deposits increased by $122.3 million, or 7.6%, to $1.733 billion at June 30, 2018 from $1.610 billion at December 31, 2017. Interest-bearing demand deposits increased by $43.0 million, or 3.0%, to $1.486 billion at June 30, 2018 from $1.443 billion at December 31, 2017. These increases are due primarily to our continued efforts to attract low cost accounts to whom we can also cross-sell other products and services. Also, savings deposits increased by $43.8 million, or 2.6%, to $1.697 billion at June 30, 2018 from $1.654 billion at December 31, 2017. Partially offsetting these increases was a decrease in money market demand accounts of $21.4 million, or 1.3%, to $1.686 billion at June 30, 2018 from $1.707 billion at December 31, 2017. Additionally, time deposits decreased by $7.3 million, or 0.5%, to $1.405 billion at June 30, 2018 from $1.413 billion at December 31, 2017, as a result of recent increases in market interest rates competition has intensified for interest rate sensitive customers.

Total shareholders’ equity at June 30, 2018 was $1.229 billion, or $11.92 per share, an increase of $21.2 million, or 1.8%, from $1.208 billion, or $11.79 per share, at December 31, 2017. This increase in equity was primarily the result of net income of $51.3 million for the six months ended June 30, 2018. Partially offsetting this increase was the payment of cash dividends of $34.8 million during the six months ended June 30, 2018 and a $5.2 million increase in the unrealized loss of available-for-sale securities.

Regulatory Capital

Financial institutions and their holding companies are subject to various regulatory capital requirements. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary actions by the regulators that, if undertaken, could have a direct material effect on a company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, financial institutions must meet specific capital guidelines that involve quantitative measures of its assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting guidelines. Capital amounts and classifications are also subject to qualitative judgments made by the regulators about components, risk-weighting and other factors.

In July 2013, the FDIC and the other federal regulatory agencies issued a final rule that revised their leverage and risk-based capital requirements and the method for calculating risk-weighted assets to make them consistent with agreements that were reached by the Basel Committee on Banking Supervision and certain provisions of the Dodd-Frank Act. The rule limits an organization’s capital distributions and certain discretionary bonus payments if the organization does not hold a “capital conservation buffer” consisting of 2.5% of Total, Tier 1 and Common Equity Tier 1 ("CET1") capital to risk-weighted assets in addition to the amount necessary to meet its minimum risk-based capital requirements.

The capital conservation buffer requirement is being phased in beginning on January 1, 2016 and ending on January 1,

2019, when the full capital conservation buffer requirement will be effective.

Quantitative measures, established by regulation to ensure capital adequacy, require financial institutions to maintain minimum amounts and ratios (set forth in the table below) of Total, CET1 and Tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier 1 capital to average assets (as defined). Capital ratios are presented in the tables below. Dollar amounts in the accompanying tables are in thousands.

Table of Contents



	At June 30, 2018
					Minimum capital				Well capitalized
	Actual				requirements (1)				requirements
	Amount		Ratio		Amount		Ratio		Amount		Ratio
Total capital (to risk weighted assets)
Northwest Bancshares, Inc.	$	1,166,683	15.923	%	$	723,467	9.875	%	$	732,625	10.000	%
Northwest Bank	1,079,133		14.741	%	722,908		9.875	%	732,059		10.000	%

Tier 1 capital (to risk weighted assets)
Northwest Bancshares, Inc.	1,109,351		15.142	%	576,942		7.875	%	586,100		8.000	%
Northwest Bank	1,021,801		13.958	%	576,496		7.875	%	585,647		8.000	%

CET1 capital (to risk weighted assets)
Northwest Bancshares, Inc.	1,001,476		13.670	%	467,048		6.375	%	476,206		6.500	%
Northwest Bank	1,021,801		13.958	%	466,687		6.375	%	475,838		6.500	%

Tier 1 capital (leverage) (to average assets)
Northwest Bancshares, Inc.	1,109,351		11.897	%	372,986		4.000	%	466,232		5.000	%
Northwest Bank	1,021,801		10.962	%	372,868		4.000	%	466,085		5.000	%

(1) Amounts and ratios include the 2018 capital conservation buffer of 1.875%, with the exception of Tier 1 capital to average assets (leverage ratio).



	At December 31, 2017
					Minimum capital				Well capitalized
	Actual				requirements (1)				requirements
	Amount		Ratio		Amount		Ratio		Amount		Ratio
Total capital (to risk weighted assets)
Northwest Bancshares, Inc.	$	1,136,076	15.831	%	$	663,823	9.250	%	$	717,647	10.000	%
Northwest Bank	1,017,251		14.189	%	663,179		9.250	%	716,951		10.000	%

Tier I capital (to risk weighted assets)
Northwest Bancshares, Inc.	1,079,270		15.039	%	520,294		7.250	%	574,117		8.000	%
Northwest Bank	960,443		13.396	%	519,789		7.250	%	573,560		8.000	%

CET1 capital (to risk weighted assets)
Northwest Bancshares, Inc.	971,395		13.536	%	412,647		5.750	%	466,470		6.500	%
Northwest Bank	960,443		13.396	%	412,247		5.750	%	430,170		6.000	%

Tier I capital (leverage) (to average assets)
Northwest Bancshares, Inc.	1,079,270		11.676	%	369,735		4.000	%	462,169		5.000	%
Northwest Bank	960,443		10.400	%	369,482		4.000	%	461,853		5.000	%

(1) Amounts and ratios include the 2017 capital conservation buffer of 1.250%, with the exception of Tier 1 capital to average assets (leverage ratio).

Table of Contents

Liquidity

We are required to maintain a sufficient level of liquid assets, as determined by management and reviewed for adequacy by the FDIC and the Pennsylvania Department of Banking and Securities during their regular examinations. Northwest monitors its liquidity position primarily using the ratio of unencumbered available-for-sale liquid assets as a percentage of deposits and borrowings (“liquidity ratio”). Northwest’s liquidity ratio at June 30, 2018 was 9.8%. We adjust liquidity levels in order to meet funding needs for deposit outflows, payment of real estate taxes and insurance on mortgage loan escrow accounts, repayment of borrowings and loan commitments. At June 30, 2018 Northwest had $3.152 billion of additional borrowing capacity available with the FHLB, including $150.0 million on an overnight line of credit, as well as $58.0 million of borrowing capacity available with the Federal Reserve Bank and $80.0 million with two correspondent banks.

Dividends

We paid $17.4 million and $16.3 million in cash dividends during the quarters ended June 30, 2018 and 2017, respectively. The common stock dividend payout ratio (dividends declared per share divided by net income per diluted share) was 68.0% and 53.3% for the quarters ended June 30, 2018 and 2017, respectively, on dividends of $0.17 per share for the quarter ended June 30, 2018 and on dividends of $0.16 per share for the quarter ended June 30, 2017. We paid $34.8 million and $32.5 million in cash dividends during the six months ended June 30, 2018 and 2017, respectively. The common stock dividend payout ratio (dividends declared per share divided by net income per diluted share) was 68.0% and 66.7% for the six months ended June 30, 2018 and 2017, respectively, on dividends of $0.34 per share for the six months ended June 30, 2018 and on dividends of $0.32 per share for the six months ended June 30, 2017. On July 18, 2018, the Board of Directors declared a cash dividend of $0.17 per share payable on August 16, 2018 to shareholders of record as of August 2, 2018. This represents the 95th consecutive quarter we have paid a cash dividend.

Nonperforming Assets

The following table sets forth information with respect to nonperforming assets. Nonaccrual loans are those loans on which the accrual of interest has ceased. Generally, when a loan is 90 days past due, we fully reverse all accrued interest thereon and cease to accrue interest thereafter. Exceptions are made for loans that have contractually matured, are in the process of being modified to extend the maturity date and are otherwise current as to principal and interest, and well secured loans that are in process of collection. Loans may also be placed on nonaccrual before they reach 90 days past due if conditions exist that call into question our ability to collect all contractual interest. Other nonperforming assets represent property acquired through foreclosure or repossession. Foreclosed property is carried at the lower of its fair value less estimated costs to sell, or the principal balance of the related loan.



	June 30, 2018			December 31, 2017
	(Dollars in thousands)
Loans 90 days or more past due
Residential mortgage loans	$	12,293		13,890
Home equity loans	6,827			7,469
Consumer legacy finance loans	15			202
Consumer loans	2,668			4,006
Commercial real estate loans	15,772			16,284
Commercial loans	2,925			3,140
Total loans 90 days or more past due	$	40,500		44,991
Total real estate owned (REO)	2,722			5,666
Total loans 90 days or more past due and REO	43,222			50,657
Total loans 90 days or more past due to net loans receivable	0.51		%	0.58	%
Total loans 90 days or more past due and REO to total assets	0.45		%	0.54	%
Nonperforming loans:
Nonaccrual loans - loans 90 days or more delinquent	39,734			43,077
Nonaccrual loans - loans less than 90 days delinquent	22,979			21,378
Loans 90 days or more past maturity and still accruing	94			502
Total nonperforming loans	62,807			64,957
Total nonperforming assets	$	65,529		70,623
Nonaccrual troubled debt restructured loans (1)	$	10,860		12,285
Accruing troubled debt restructured loans	19,802			19,819
Total troubled debt restructured loans	$	30,662		32,104


(1)	Included in nonaccurual loans above.

Table of Contents

At June 30, 2018, we expect to fully collect the carrying value of our purchased credit impaired loans and have determined that we can reasonably estimate their future cash flows including those loans that are 90 days or more delinquent. As a result, we do not consider these loans that are 90 days or more delinquent, which total $672,000, to be nonaccrual or impaired and continue to recognize interest income on these loans, including the loans’ accretable discount.

A loan is considered to be impaired when, based on current information and events, it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan agreement including both contractual principal and interest payments. The amount of impairment is required to be measured using one of three methods: (1) the present value of expected future cash flows discounted at the loan’s effective interest rate; (2) the loan’s observable market price; or (3) the fair value of collateral if the loan is collateral dependent. If the measure of the impaired loan is less than the recorded investment in the loan, a specific allowance is allocated for the impairment. Impaired loans at June 30, 2018 and December 31, 2017 were $82.7 million and $84.6 million, respectively.

Allowance for Loan Losses

Our Board of Directors has adopted an “Allowance for Loan and Lease Losses” (“ALL”) policy designed to provide management with a systematic methodology for determining and documenting the ALL each reporting period. This methodology was developed to provide a consistent process and review procedure to ensure that the ALL is in conformity with GAAP, our policies and procedures and other supervisory and regulatory guidelines.

On an ongoing basis, the Credit Administration department, as well as loan officers, branch managers and department heads, review and monitor the loan portfolio for problem loans. This portfolio monitoring includes a review of the monthly delinquency reports as well as historical comparisons and trend analysis. Consumer and small business commercial loans are classified primarily by delinquency status. In addition, a meeting is held every quarter with each region to monitor the performance and status of loans on an internal watch list. On an on-going basis the loan officer in conjunction with a portfolio manager grades or classifies problem loans or potential problem loans based upon their knowledge of the lending relationship and other information previously accumulated. This rating is also reviewed independently by our Loan Review department on a periodic basis. Our loan grading system for problem loans is consistent with industry regulatory guidelines which classifies loans as “substandard”, “doubtful” or “loss.” Loans that do not expose us to risk sufficient to warrant classification in one of the previous categories, but which possess some weaknesses, are designated as “special mention”. A “substandard” loan is any loan that is 90 days or more contractually delinquent or is inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans classified as “doubtful” have all the weaknesses inherent in those classified as “substandard” with the added characteristic that the weaknesses present make collection or liquidation in full, on the basis of currently existing facts, conditions or values, highly questionable and improbable. Loans classified as “loss” are considered uncollectible so that their continuance as assets without the establishment of a specific loss allowance is not warranted.

Credit relationships that have been classified as substandard or doubtful and are greater than or equal to $1.0 million are reviewed by the Credit Administration department for possible impairment. A loan is considered impaired when, based on current information and events, it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan agreement, including both contractual principal and interest payments.

If such an individual loan is deemed to be impaired, the Credit Administration department determines the proper measure of impairment for each loan based on one of three methods: (1) the present value of expected future cash flows discounted at the loan’s effective interest rate; (2) the loan’s observable market price; or (3) the fair value of the collateral if the loan is collateral dependent, less costs of sale or disposal. If the measurement of the impaired loan is more or less than the recorded investment in the loan, the specific allowance associated with that individual loan is adjusted accordingly.

If a substandard or doubtful loan is not considered individually for impairment, it is grouped with other loans that possess common characteristics for impairment evaluation and analysis. This segmentation is accomplished by grouping loans of similar product types, risk characteristics and industry concentration into homogeneous pools. Historical loss ratios are analyzed and adjusted based on delinquency trends as well as the current economic, political, regulatory, and interest rate environment and used to estimate the current measure of impairment.

Table of Contents

The individual impairment measures along with the estimated loss for each homogeneous pool are consolidated into one summary document. This summary schedule along with the support documentation used to establish this schedule is presented to management’s Allowance Committee on a quarterly basis. The Allowance Committee reviews the processes and documentation presented, reviews the concentration of credit by industry and customer, lending products and activity, competition and collateral values, as well as economic conditions in general and in each of our market areas. Based on this review and discussion, the appropriate amount of ALL is estimated and any adjustments to reconcile the actual ALL with this estimate are determined. In addition, the Allowance Committee considers if any changes to the methodology are needed. The Allowance Committee also reviews and discusses delinquency trends, nonperforming asset amounts and ALL levels and ratios compared to our peer group as well as state and national statistics. Similarly, following the Allowance Committee’s review and approval, a review is performed by the Risk Management Committee of the Board of Directors on a quarterly basis.

In addition to the reviews by management’s Allowance Committee and the Board of Directors’ Risk Management Committee, regulators from either the FDIC or the Pennsylvania Department of Banking and Securities perform an extensive review on an annual basis for the adequacy of the ALL and its conformity with regulatory guidelines and pronouncements. Any recommendations or enhancements from these independent parties are considered by management and the Allowance Committee and implemented accordingly.

We acknowledge that this is a dynamic process and consists of factors, many of which are external and out of our control that can change often, rapidly and substantially. The adequacy of the ALL is based upon estimates using all the information previously discussed as well as current and known circumstances and events. There is no assurance that actual portfolio losses will not be substantially different than those that were estimated.

We utilize a structured methodology each period when analyzing the adequacy of the allowance for loan losses and the related provision for loan losses, which the Allowance Committee assesses regularly for appropriateness. As part of the analysis as of June 30, 2018, we considered the economic conditions in our markets, such as unemployment and bankruptcy levels as well as changes in estimates of real estate collateral values, and no material changes in methodology was determined necessary. In addition, we considered the overall trends in asset quality, specific reserves needed and/or already established for criticized loans, historical loss rates and collateral valuations. The allowance for loan losses increased by $537,000, or 0.9%, to $57.3 million, or 0.72% of total loans at June 30, 2018 from $56.8 million, or 0.73% of total loans, at December 31, 2017. This increase is due primarily to the increase in loans classified as substandard to $252.4 million, or 3.2% of total loans, at June 30, 2018, which is an increase of $14.5 million, or 6.1%, from $237.8 million, or 3.1% of total loans, at December 31, 2017.

We also consider how the levels of non-accrual loans and historical charge-offs have influenced the required amount of allowance for loan losses. Nonaccrual loans of $62.7 million or 0.79% of total loans receivable at June 30, 2018 decreased by $1.7 million, or 2.7%, from $64.5 million, or 0.83% of total loans receivable, at December 31, 2017. As a percentage of average loans, annualized net charge-offs decreased to 0.23% for the six months ended June 30, 2018 compared to 0.31% for the year ended December 31, 2017.

Comparison of Operating Results for the Quarters Ended June 30, 2018 and 2017

Net income for the quarter ended June 30, 2018 was $26.3 million, or $0.25 per diluted share, a decrease of $4.7 million, or 15.1%, from net income of $31.0 million, or $0.30 per diluted share, for the quarter ended June 30, 2017. The decrease in net income resulted from a decrease in noninterest income of $17.4 million, or 41.9%. Partially offsetting this decrease was an increase in net interest income of $1.5 million, or 1.8%, as well as decreases in the provision for loan losses of $213,000, or 3.8%, noninterest expense of $3.5 million, or 4.7%, and income tax expense of $7.5 million, or 52.1%. Net income for the quarter ended June 30, 2018 represents annualized returns on average equity and average assets of 8.67% and 1.11%, respectively, compared to 10.48% and 1.30% for the same quarter last year. A further discussion of significant changes follows.

Interest Income

Total interest income increased by $3.1 million, or 3.4%, to $92.9 million for the quarter ended June 30, 2018 from $89.8 million for the quarter ended June 30, 2017. This increase is primarily the result of an increase in the average yield earned on interest earning assets to 4.25% for the quarter ended June 30, 2018 from 4.08% for the quarter ended June 30, 2017. Additionally, despite the decrease in the average balance of interest earning assets of $67.0 million, or 0.8%, to $8.768 billion for the quarter ended June 30, 2018 from $8.835 billion for the quarter ended June 30, 2017, the change in asset mix from cash and investments to loans also augmented interest income.

Table of Contents

Interest income on loans receivable increased by $3.4 million, or 4.0%, to $88.1 million for the quarter ended June 30, 2018 from $84.7 million for the quarter ended June 30, 2017. This increase is attributed to increases in both the average balance and average yield on loans receivable. The average balance increased by $196.8 million, or 2.6%, to $7.851 billion for the quarter ended June 30, 2018 from $7.654 billion for the quarter ended June 30, 2017. This increase is due to organic loan growth of $255.6 million during the last twelve months. Additionally, the average yield on loans receivable increased to 4.50% for the quarter ended June 30, 2018 from 4.44% for the quarter ended June 30, 2017 primarily as a result of the recent increases in market interest rates.

Interest income on mortgage-backed securities increased by $267,000, or 8.9%, to $3.3 million for the quarter ended June 30, 2018 from $3.0 million for the quarter ended June 30, 2017. This increase is attributed to an increase in average yield on mortgage-backed securities which increased to 2.28% for the quarter ended June 30, 2018 from 2.02% for the quarter ended June 30, 2017 due to both an increase in short-term market interest rates that positively impacted our adjustable rate mortgage-backed securities and the purchase of fixed rate mortgage-backed securities with yields higher than the existing portfolio. Partially offsetting this increase was a decrease in the average balance of mortgage-backed securities of $23.0 million, or 3.9%, to $569.9 million for the quarter ended June 30, 2018 from $592.9 million for the quarter ended June 30, 2017, due primarily to using cash flow to fund loan growth.

Interest income on investment securities decreased by $549,000, or 36.4%, to $961,000 for the quarter ended June 30, 2018 from $1.5 million for the quarter ended June 30, 2017. This decrease is primarily attributable to a decrease in the average balance of investment securities of $136.6 million, or 36.7%, to $235.8 million for the quarter ended June 30, 2018 from $372.4 million for the quarter ended June 30, 2017. This decrease is due primarily to the maturity or call of municipal and government agency securities. Partially offsetting this decrease was an increase in the average yield on investment securities to 1.63% for the quarter ended June 30, 2018 from 1.62% for the quarter ended June 30, 2017.

Dividends on FHLB stock increased by $35,000, or 70.0%, to $85,000 for the quarter ended June 30, 2018 from $50,000 for the quarter ended June 30, 2017. This increase is attributable to increases in both the average balance and average yield on FHLB stock. The average yield increased to 4.36% for the quarter ended June 30, 2018 from 2.64% for the quarter ended June 30, 2017, as the yield generally tracks short-term interest rates. Additionally, the average balance increased by $217,000, or 2.9% to $7.8 million for the quarter ended June 30, 2018 from $7.6 million for the quarter ended June 30, 2017. Required FHLB stock holdings fluctuate with, among other things, the utilization of our borrowing capacity as well as capital requirements established by the FHLB.

Interest income on interest-earning deposits decreased by $67,000, or 12.5%, to $469,000 for the quarter ended June 30, 2018 from $536,000 for the quarter ended June 30, 2017. This decrease is attributable to a decrease in the average balance of interest-earning deposits which decreased by $104.4 million, or 50.2%, to $103.7 million for the quarter ended June 30, 2018 from $208.1 million for the quarter ended June 30, 2017, due to the utilization of excess cash to fund loan growth. Partially offsetting this decrease was an increase in the average yield on interest-earning deposits to 1.79% for the quarter ended June 30, 2018 from 1.02% for the quarter ended June 30, 2017, as a result of recent increases in the targeted Federal Funds rate by the Federal Reserve.

Interest Expense

Interest expense increased by $1.5 million, or 22.4%, to $8.6 million for the quarter ended June 30, 2018 from $7.1 million for the quarter ended June 30, 2017. This increase in interest expense was due to an increase in the average cost of interest-bearing liabilities, which increased to 0.53% for the quarter ended June 30, 2018 from 0.42% for the quarter ended June 30, 2017. This increase resulted from increases in the interest rate paid on deposits and borrowed funds in response to increases in market interest rates. Partially offsetting this increase in cost was a decrease in the average balance of interest-bearing liabilities of $247.2 million, or 3.7%, to $6.515 billion for the quarter ended June 30, 2018 from $6.762 billion for the quarter ended June 30, 2017. This decrease is due primarily to the sale of our three Maryland offices in May 2017 with deposits of $211.7 million.

Net Interest Income

Net interest income increased by $1.5 million, or 1.8%, to $84.2 million for the quarter ended June 30, 2018 from $82.7 million for the quarter ended June 30, 2017. This increase is attributable to the factors discussed above. Primarily as a result of the change in the mix of our interest-earning assets and interest-bearing liabilities, both our net interest spread and margin increased. Our net interest rate spread increased to 3.72% for the quarter ended June 30, 2018 from 3.66% for the quarter ended June 30, 2017 and our net interest margin increased to 3.84% for the quarter ended June 30, 2018 from 3.75% for the quarter ended June 30, 2017.

Table of Contents

Provision for Loan Losses

The provision for loan losses decreased by $213,000, or 3.8%, to $5.3 million for the quarter ended June 30, 2018 from $5.6 million for the quarter ended June 30, 2017. This decrease is due primarily to the improvement in the historical loss rates for commercial loans when compared to the same period last year, as well as elevated reserves in the first half of 2017 related to the increased collection risk associated with the closure of our consumer finance subsidiary. Overall credit quality remains strong as total nonaccrual loans decreased to $62.7 million, or 0.79% of total loans at June 30, 2018 from $72.8 million, or 0.95% of total loans, at June 30, 2017, and annualized net charge-offs to average loans decrease to 0.16% for the quarter ended June 30, 2018 from 0.20% for the quarter ended June 30, 2017.

In determining the amount of the current period provision, we considered current economic conditions, including but not limited to unemployment levels and bankruptcy filings, and changes in real estate values and the impact of these factors on the quality of our loan portfolio and historical loss factors. We analyze the allowance for loan losses as described in the section entitled “Allowance for Loan Losses.” The provision that is recorded is sufficient, in our judgment, to bring this reserve to a level that reflects the losses inherent in our loan portfolio relative to loan mix, economic conditions and historical loss experience.

Noninterest Income

Noninterest income decreased by $17.4 million, or 41.9%, to $24.1 million for the quarter ended June 30, 2018 from $41.5 million for the quarter ended June 30, 2017. This decrease is due primarily to the $17.2 million gain on the sale of the Company's Maryland offices during the second quarter of 2017. Exclusive of this gain, noninterest income decreased by $182,000, or 0.7% from the prior year, primarily as a result of a $550,000, or 12.0%, decrease in trust and other financial services income due to the sale of our retirement services subsidiary in December 2017. Positively impacting noninterest income during the quarter ended June 30, 2018 was a $1.3 million death benefit on bank owned life insurance and a net gain on real estate owned of $176,000 compared to a net loss of $230,000 during the quarter ended June 30, 2017.

Noninterest Expense

Noninterest expense decreased by $3.5 million, or 4.7%, to $69.8 million for the quarter ended June 30, 2018 from $73.3 million for the quarter ended June 30, 2017. All noninterest expenses categories, with the exception of compensation and employee benefits and professional services, decreased compared to last year's quarter. Most of these decreases are due primarily to restructuring that occurred during 2017, including the closure of our consumer finance subsidiary and the sale of our three Maryland offices and retirement services business. Also, marketing expenses decreased by $832,000, or 29.2%, to $2.0 million for the quarter ended June 30, 2018 from $2.8 million for the quarter ended June 30, 2017, due primarily to the timing of checking account acquisition campaigns. Partially offsetting these decreases were increases in compensation and employee benefits of $856,000, or 2.2%, due primarily to increases in health insurance costs and other employee benefits, as well as an increase in professional services of $367,000, or 15.0%, due primarily to consulting engagements related to the implementation of ASU 2016-13.

Income Taxes

The provision for income taxes decreased by $7.5 million, or 52.1%, to $6.9 million for the quarter ended June 30, 2018 from $14.4 million for the quarter ended June 30, 2017. This decrease is due primarily to a decrease in income before tax of $12.2 million, or 26.8%, to $33.2 million for the quarter ended June 30, 2018 from $45.4 million for the quarter ended June 30, 2017. In addition, as a result of the enactment of the Tax Cuts and Jobs Act in December 2017, the Company's effective tax rate, which includes both federal and state income taxes, decreased to 20.8% for the quarter ended June 30, 2018 from 31.7% for the quarter ended June 30, 2017. We anticipate our effective tax rate to be between 21.0% and 23.0% for the year ending December 31, 2018.

Table of Contents

Comparison of Operating Results for the Six Months Ended June 30, 2018 and 2017

Net income for the six months ended June 30, 2018 was $51.3 million, or $0.50 per diluted share, an increase of $2.6 million, or 5.3%, from $48.7 million, or $0.48 per diluted share, for the six months ended June 30, 2017. The increase in net income resulted from an increase in net interest income of $2.7 million, or 1.6%, and decreases in the provision for loan losses of $641,000, or 6.3%, noninterest expense of $7.7 million, or 5.3%, and income tax expense of $8.7 million, or 38.4%. Partially offsetting these factors was a decrease in noninterest income of $17.1 million, or 27.1%. Net income for the six months ended June 30, 2018 represents annualized returns on average equity and average assets of 8.54% and 1.09%, respectively, compared to 8.34% and 1.03% for the six months ended June 30, 2017. A discussion of significant changes follows.

Interest Income

Total interest income increased by $5.3 million, or 3.0%, to $182.4 million for the six months ended June 30, 2018 from $177.1 million for the six months ended June 30, 2017. This increase is the result of an increase in the average yield earned on interest earning assets to 4.23% for the six months ended June 30, 2018 from 4.04% for the six months ended June 30, 2017. This increase in average yield is related to both the change in interest-earning asset mix as well as the increase in market interest rates. Partially offsetting this increase was a decrease in the average balance of interest earning assets of $128.0 million, or 1.5%, to $8.700 billion for the six months ended June 30, 2018 from $8.828 billion for the six months ended June 30, 2017.

Interest income on loans receivable increased by $5.8 million, or 3.5%, to $173.3 million for the six months ended June 30, 2018 from $167.5 million for the six months ended June 30, 2017. This increase is attributed to increases in both the average balance and average yield on loans receivable. The average balance increased by $157.0 million, or 2.1%, to $7.813 billion for the six months ended June 30, 2018 from $7.656 billion for the six months ended June 30, 2017. This increase is due to organic loan growth of $255.6 million during the last twelve months. Additionally, the average yield on loans receivable increased to 4.47% for the six months ended June 30, 2018 from 4.41% for the six months ended June 30, 2017, primarily as a result of the recent increases in market interest rates.

Interest income on mortgage-backed securities increased by $1.1 million, or 20.3%, to $6.3 million for the six months ended June 30, 2018 from $5.2 million for the six months ended June 30, 2017. This increase is attributed to increases in both the average balance and average yield on mortgage-backed securities.The average balance of mortgage-backed securities increased by $31.4 million, or 5.9%, to $564.0 million for the six months ended June 30, 2018 from $532.6 million for the six months ended June 30, 2017. This increase is due primarily to the purchase of higher yielding mortgage-backed securities with the cash flow from our investment securities portfolio. Additionally, the average yield on mortgage-backed securities increased to 2.22% for the six months ended June 30, 2018 from 1.96% for the six months ended June 30, 2017, due to both an increase in short-term market interest rates that positively impacted our adjustable rate mortgage-backed securities and the purchase of fixed-rate mortgage-backed securities with yields higher than the existing portfolio.

Interest income on investment securities decreased by $1.1 million, or 34.2%, to $2.0 million for the six months ended June 30, 2018 from $3.1 million for the six months ended June 30, 2017. This decrease is primarily attributable to a decrease in the average balance of investment securities which decreased by $129.1 million, or 34.4%, to $246.0 million for the six months ended June 30, 2018 from $375.1 million for the six months ended June 30, 2017. This decrease is due primarily to the maturity or call of municipal and government agency securities. Partially offsetting this decrease was an increase in the average yield on investment securities to 1.65% for the six months ended June 30, 2018 from 1.64% for the six months ended June 30, 2017.

Dividends on FHLB stock increased by $73,000, or 67.0%, to $182,000 for the six months ended June 30, 2018 from $109,000 for the six months ended June 30, 2017. This increase is attributable to increases in both the average balance and average yield on FHLB stock. The average yield increased to 4.28% for the six months ended June 30, 2018 from 2.95% for the six months ended June 30, 2017, as the yield generally tracks short-term interest rates. Additionally, the average balance increased by $1.1 million, or 15.1% to $8.6 million for the six months ended June 30, 2018 from $7.5 million for the six months ended June 30, 2017. Required FHLB stock holdings fluctuate with, among other things, the utilization of our borrowing capacity as well as capital requirements established by the FHLB.

Interest income on interest-earning deposits decreased by $592,000, or 49.5%, to $604,000 for the six months ended June 30, 2018 from $1.2 million for the six months ended June 30, 2017. This decrease is attributable to a decrease in the average balance of interest-earning deposits which decreased by $188.4 million, or 73.2%, to $69.0 million for the six months ended June 30, 2018 from $257.4 million for the six months ended June 30, 2017, due to the utilization of excess cash to fund loan growth. Partially offsetting this decrease was an increase in the average yield on interest-earning deposits to 1.74% for the six months ended June 30, 2018 from 0.92% for the six months ended June 30, 2017, as a result of recent increases in the targeted Federal Funds rate by the Federal Reserve.

Table of Contents

Interest Expense

Interest expense increased by $2.6 million, or 19.3%, to $16.4 million for the six months ended June 30, 2018 from $13.8 million for the six months ended June 30, 2017. This increase in interest expense was due to an increase in the average cost of interest-bearing liabilities, which increased to 0.51% for the six months ended June 30, 2018 from 0.41% for the six months ended June 30, 2017. This increase resulted from increases in the interest rate paid on deposits and borrowed funds in response to increases in market interest rates. Partially offsetting this increase in cost was a decrease in the average balance of interest-bearing liabilities of $307.9 million, or 4.5%, to $6.486 billion for the six months ended June 30, 2018 from $6.794 billion for the six months ended June 30, 2017. This decrease is due primarily to the sale of our three Maryland offices in May 2017 with deposits of $211.7 million.

Net Interest Income

Net interest income increased by $2.7 million, or 1.6%, to $166.0 million for the six months ended June 30, 2018 from $163.3 million for the six months ended June 30, 2017. This increase is attributable to the factors discussed above. As a result of loan growth and the continued change in our deposit mix toward lower cost accounts, both our net interest spread and margin increased. Our net interest rate spread increased to 3.72% for the six months ended June 30, 2018 from 3.64% for the six months ended June 30, 2017 and our net interest margin increased to 3.82% for the six months ended June 30, 2018 from 3.70% for the six months ended June 30, 2017.

Provision for Loan Losses

The provision for loan losses decreased by $641,000, or 6.3%, to $9.6 million for the six months ended June 30, 2018 from $10.2 million for the six months ended June 30, 2017. This decrease is due primarily to the improvement in the historical loss rates for commercial loans when compared to the same period last year, as well as elevated reserves in the first half of 2017 related to the increased collection risk associated with the closure of our consumer finance subsidiary. Overall credit quality remains strong as total nonaccrual loans decreased to $62.7 million, or 0.79% of total loans at June 30, 2018 from $72.8 million, or 0.95% of total loans, at June 30, 2017, and annualized net charge-offs to average loans decreased to 0.16% for the six months ended June 30, 2018 from 0.20% for the six months ended June 30, 2017.

Noninterest Income

Noninterest income decreased by $17.1 million, or 27.1%, to $45.9 million for the six months ended June 30, 2018 from $63.0 million for the six months ended June 30, 2017. This decrease is due primarily to the $17.2 million gain on the sale of the Company's Maryland offices during the second quarter of 2017. Additionally, trust and other financial services income decreased by $823,000, or 9.2%, due primarily to the sale of our retirement services subsidiary in December 2017. Exclusive of this gain, noninterest income increased by $102,000, or 0.2% from the prior year. Positively impacting noninterest income during the six months ended June 30, 2018 was a $1.3 million death benefit received on bank owned life insurance and an increase in other operating income as a result of the growth in fee income associated with commercial lending activity.

Noninterest Expense

Noninterest expense decreased by $7.7 million, or 5.3%, to $137.2 million for the six months ended June 30, 2018 from $144.9 million for the six months ended June 30, 2017. All noninterest expenses categories, with the exception of professional services, decreased compared to last year's six month period. Most of these decreases are due primarily to restructuring that occurred during 2017, including the closure of our consumer finance subsidiary and the sale of our three Maryland offices and retirement services business. Also, marketing expenses decreased by $840,000, or 16.8%, to $4.2 million for the six months ended June 30, 2018 from $5.0 million for the six months ended June 30, 2017, due primarily to the timing of checking account acquisition campaigns and costs associated with the aforementioned restructuring. Partially offsetting these decreases was an increase in professional services of $69,000, or 1.4%, due primarily to consulting engagements related to the implementation of ASU 2016-13.

Table of Contents

Income Taxes

The provision for income taxes decreased by $8.7 million, or 38.4%, to $13.8 million for the six months ended June 30, 2018 from $22.5 million for the six months ended June 30, 2017. This decrease is due primarily to a decrease in income before tax of $6.1 million, or 8.5%, to $65.1 million for the six months ended June 30, 2018 from $71.2 million for the six months ended June 30, 2017. In addition, primarily as a result of the enactment of the Tax Cuts and Jobs Act in December 2017, the Company's effective tax rate, which includes both federal and state income taxes, decreased to 21.3% for the six months ended June 30, 2018 from 31.5% for last year's six months. We anticipate our effective tax rate to be between 21.0% and 23.0% for the year ending December 31, 2018.

Table of Contents

Average Balance Sheet

(Dollars in thousands)

The following table sets forth certain information relating to the Company’s average balance sheet and reflects the average yield on interest-earning assets and average cost of interest-bearing liabilities for the periods indicated. Such yields and costs are derived by dividing income or expense by the average balance of assets or liabilities, respectively, for the periods presented. Average balances are calculated using daily averages.



	Quarter ended June 30,
	2018						2017
	Average balance			Interest	Avg. yield/ cost (g)		Average balance			Interest	Avg. yield/ cost (g)
Assets:
Interest-earning assets:
Residential mortgage loans	$	2,761,528		27,893	4.04	%	$	2,721,445		28,245	4.15	%
Home equity loans	1,281,001			15,384	4.82	%	1,311,274			14,344	4.39	%
Consumer loans	655,541			7,949	4.86	%	595,170			7,405	4.99	%
Legacy consumer finance loans	10,428			516	19.79	%	40,945			2,110	20.61	%
Commercial real estate loans	2,518,170			29,034	4.56	%	2,430,594			27,071	4.41	%
Commercial loans	624,087			7,703	4.88	%	554,506			6,087	4.34	%
Loans receivable (a) (b) (includes FTE adjustments of $373 and $548, respectively)	7,850,755			88,479	4.52	%	7,653,934			85,262	4.47	%
Mortgage-backed securities (c)	569,893			3,254	2.28	%	592,917			2,987	2.02	%
Investment securities (c) (includes FTE adjustments of $83 and $286, respectively)	235,784			1,044	1.77	%	372,398			1,796	1.93	%
FHLB stock	7,819			85	4.36	%	7,602			50	2.64	%
Other interest-earning deposits	103,739			469	1.79	%	208,141			536	1.02	%
Total interest-earning assets (includes FTE adjustments of $457 and $834, respectively)	8,767,990			93,331	4.27	%	8,834,992			90,631	4.11	%
Noninterest earning assets (d)	732,065						716,913

Total assets	$	9,500,055					$	9,551,905

Liabilities and shareholders’ equity:
Interest-bearing liabilities:
Savings deposits	$	1,699,168		773	0.18	%	$	1,714,290		768	0.18	%
Interest-bearing checking deposits	1,468,228			875	0.24	%	1,451,787			283	0.08	%
Money market deposit accounts	1,691,652			1,211	0.29	%	1,839,693			1,064	0.23	%
Time deposits	1,440,457			4,450	1.24	%	1,518,650			3,711	0.98	%
Borrowed funds (e)	104,415			50	0.19	%	126,685			55	0.17	%
Junior subordinated debentures	111,213			1,290	4.59	%	111,213			1,185	4.22	%
Total interest-bearing liabilities	6,515,133			8,649	0.53	%	6,762,318			7,066	0.42	%
Noninterest-bearing checking deposits (f)	1,676,344						1,544,953
Noninterest-bearing liabilities	92,252						59,277

Total liabilities	8,283,729						8,366,548

Shareholders’ equity	1,216,326						1,185,357

Total liabilities and shareholders’ equity	$	9,500,055					$	9,551,905

Net interest income/ Interest rate spread				84,682	3.74	%				83,565	3.69	%

Net interest-earning assets/ Net interest margin	$	2,252,857			3.86	%	$	2,072,674			3.78	%

Ratio of interest-earning assets to interest-bearing liabilities	1.35		X				1.31		X


(a)	Average gross loans includes loans held as available-for-sale and loans placed on nonaccrual status.


(b)	Interest income includes accretion/ amortization of deferred loan fees/ expenses, which were not material.


(c)	Average balances do not include the effect of unrealized gains or losses on securities held as available-for-sale.


(d)	Average balances include the effect of unrealized gains or losses on securities held as available-for-sale.


(e)	Average balances include FHLB borrowings and collateralized borrowings.


(f)	Average cost of deposits including noninterest-bearing checking were 0.37% and 0.29%, respectively.

(g)

Annualized. Shown on a fully tax-equivalent basis (“FTE”). The FTE basis adjusts for the tax benefit of income on certain tax exempt loans and investments using the federal statutory rate applicable to each period presented. We believe this measure to be the preferred industry measurement of net interest income and provides relevant comparison between taxable and non-taxable amounts. GAAP basis yields were: loans — 4.50% and 4.44%, respectively; investment securities — 1.63% and 1.62%, respectively; interest-earning assets — 4.25% and 4.08%, respectively. GAAP basis net interest rate spreads were 3.72% and 3.66%, respectively; and GAAP basis net interest margins were 3.84% and 3.75%, respectively.

Table of Contents

Rate/ Volume Analysis

(Dollars in Thousands)

The following table represents the extent to which changes in interest rates and changes in the volume of interest-earning assets and interest-bearing liabilities have affected interest income and interest expense during the periods indicated. Information is provided in each category with respect to (i) changes attributable to changes in volume (changes in volume multiplied by prior rate), (ii) changes attributable to changes in rate (changes in rate multiplied by prior volume), and (iii) net change. Changes that cannot be attributed to either rate or volume have been allocated to both rate and volume.

Quarters ended June 30, 2018 and 2017



	Rate			Volume		Net Change
Interest earning assets:
Loans receivable	$	999		2,218		3,217
Mortgage-backed securities	383			(116	)	267
Investment securities	(120		)	(632	)	(752	)
FHLB stock	34			1		35
Other interest-earning deposits	202			(269	)	(67	)
Total interest-earning assets	1,498			1,202		2,700

Interest-bearing liabilities:
Savings deposits	12			(7	)	5
Interest-bearing checking deposits	589			3		592
Money market deposit accounts	233			(86	)	147
Time deposits	930			(191	)	739
Borrowed funds	5			(10	)	(5	)
Junior subordinated debentures	105			—		105
Total interest-bearing liabilities	1,874			(291	)	1,583

Net change in net interest income	$	(376	)	1,493		1,117

Table of Contents

Average Balance Sheet

(Dollars in thousands)



	Six months ended June 30,
	2018						2017
	Average balance			Interest	Avg. yield/ cost (g)		Average balance			Interest	Avg. yield/ cost (g)
Assets:
Interest-earning assets:
Residential mortgage loans	$	2,758,849		55,612	4.03	%	$	2,720,180		55,554	4.08	%
Home equity loans	1,289,842			30,369	4.75	%	1,321,902			28,545	4.35	%
Consumer loans	646,666			15,451	4.82	%	588,043			14,623	5.01	%
Legacy consumer finance loans	12,828			1,284	20.02	%	43,683			4,593	21.03	%
Commercial real estate loans	2,494,925			56,214	4.48	%	2,443,262			53,633	4.37	%
Commercial loans	609,752			15,070	4.92	%	538,760			11,602	4.28	%
Loans receivable (a) (b) (includes FTE adjustments of $674 and $1,085, respectively)	7,812,862			174,000	4.49	%	7,655,830			168,550	4.44	%
Mortgage-backed securities (c)	564,007			6,267	2.22	%	532,631			5,209	1.96	%
Investment securities (c) (includes FTE adjustments of $187 and $592, respectively)	245,979			2,216	1.80	%	375,093			3,677	1.96	%
FHLB stock	8,582			182	4.28	%	7,454			109	2.95	%
Other interest-earning deposits	68,970			604	1.74	%	257,427			1,196	0.92	%

Total interest-earning assets (includes FTE adjustments of $862 and $1,677, respectively)	8,700,400			183,269	4.25	%	8,828,435			178,741	4.08	%

Noninterest earning assets (d)	755,764						751,774

Total assets	$	9,456,164					$	9,580,209

Liabilities and shareholders’ equity:
Interest-bearing liabilities:
Savings deposits	$	1,684,909		1,522	0.18	%	$	1,708,441		1,524	0.18	%
Interest-bearing checking deposits	1,443,981			1,477	0.21	%	1,437,112			399	0.06	%
Money market deposit accounts	1,699,222			2,264	0.27	%	1,859,383			2,138	0.23	%
Time deposits	1,427,921			8,504	1.20	%	1,545,959			7,230	0.94	%
Borrowed funds (e)	118,743			173	0.29	%	131,750			112	0.17	%
Junior subordinated debentures	111,213			2,475	4.43	%	111,213			2,353	4.21	%

Total interest-bearing liabilities	6,485,989			16,415	0.51	%	6,793,858			13,756	0.41	%

Noninterest-bearing checking deposits	1,641,493						1,525,723
Noninterest-bearing liabilities	117,530						82,997

Total liabilities	8,245,012						8,402,578

Shareholders’ equity	1,211,152						1,177,631

Total liabilities and shareholders’ equity	$	9,456,164					$	9,580,209

Net interest income/ Interest rate spread				166,854	3.74	%				164,985	3.67	%

Net interest-earning assets/ Net interest margin	$	2,214,411			3.84	%	$	2,034,577			3.74	%

Ratio of interest-earning assets to interest-bearing liabilities	1.34		X				1.30		X


(a)	Average gross loans includes loans held as available-for-sale and loans placed on nonaccrual status.


(b)	Interest income includes accretion/ amortization of deferred loan fees/ expenses, which were not material.


(c)	Average balances do not include the effect of unrealized gains or losses on securities held as available-for-sale.


(d)	Average balances include the effect of unrealized gains or losses on securities held as available-for-sale.


(e)	Average balances include FHLB borrowings and collateralized borrowings.


(f)	Average cost of deposits were 0.35% and 0.28%, respectively.

(g)

Annualized. Shown on a fully tax-equivalent basis (“FTE”). The FTE basis adjusts for the tax benefit of income on certain tax exempt loans and investments using the federal statutory rate applicable to each period presented. We believe this measure to be the preferred industry measurement of net interest income and provides relevant comparison between taxable and non-taxable amounts. GAAP basis yields were: loans – 4.47% and 4.41%, respectively; investment securities – 1.65% and 1.64%, respectively; interest-earning assets – 4.23% and 4.04%, respectively. GAAP basis net interest rate spreads were 3.72% and 3.64%, respectively; and GAAP basis net interest margins were 3.82% and 3.70%, respectively.

Table of Contents

Rate/ Volume Analysis

(Dollars in Thousands)

Six months ended June 30, 2018 and 2017



	Rate			Volume		Net Change
Interest earning assets:
Loans receivable	$	1,953		3,497		5,450
Mortgage-backed securities	751			307		1,058
Investment securities	(298		)	(1,163	)	(1,461	)
FHLB stock	56			17		73
Other interest-earning deposits	584			(1,176	)	(592	)
Total interest-earning assets	3,046			1,482		4,528

Interest-bearing liabilities:
Savings deposits	19			(21	)	(2	)
Interest-bearing checking deposits	1,071			7		1,078
Money market deposit accounts	310			(184	)	126
Time deposits	1,826			(552	)	1,274
Borrowed funds	72			(11	)	61
Junior subordinated debentures	122			—		122
Total interest-bearing liabilities	3,420			(761	)	2,659

Net change in net interest income	$	(374	)	2,243		1,869

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

As the holding company for a savings bank, one of our primary market risks is interest rate risk. Interest rate risk is the sensitivity of net interest income to variations in interest rates over a specified time period. The sensitivity results from differences in the time periods in which interest rate sensitive assets and liabilities mature or re-price. We attempt to control interest rate risk by matching, within acceptable limits, the re-pricing periods of assets and liabilities. We have attempted to limit our exposure to interest sensitivity by increasing core deposits, enticing customers to extend certificates of deposit maturities, borrowing funds with fixed-rates and longer maturities and by shortening the maturities of our assets by emphasizing the origination of more short-term fixed rate loans and adjustable rate loans. We also continue to sell a portion of the long-term, fixed-rate mortgage loans that we originate. In addition, we purchase shorter term or adjustable-rate investment securities and mortgage-backed securities.

We have an Asset/Liability Committee consisting of members of management which meets monthly to review market interest rates, economic conditions, the pricing of interest-earning assets and interest-bearing liabilities and the balance sheet structure. On a quarterly basis, this Committee also reviews the interest rate risk position and cash flow projections.

The Board of Directors has a Risk Management Committee which meets quarterly and reviews interest rate risk and trends, our interest sensitivity position, the liquidity position and the market risk inherent in the investment portfolio.

In an effort to assess interest rate risk and market risk, we utilize a simulation model to determine the effect of immediate incremental increases and decreases in interest rates on net income and the market value of equity. Certain assumptions are made regarding loan prepayments and decay rates of savings and interest-bearing demand accounts. Because it is difficult to accurately

Table of Contents

project the market reaction of depositors and borrowers, the effect of actual changes in interest rates on these assumptions may differ from simulated results. We have established the following guidelines for assessing interest rate risk:

Net interest income simulation. Given a parallel shift of 100 basis points (“bps”), 200 bps and 300 bps in interest rates, the estimated net income may not decrease by more than 5%, 10% and 15%, respectively, within a one-year period.

Net income simulation. Given a parallel shift of 100 basis points (“bps”), 200 bps and 300 bps in interest rates, the estimated net income may not decrease by more than 10%, 20% and 30%, respectively, within a one-year period.

Market value of equity simulation. The market value of equity is the present value of assets and liabilities. Given a parallel shift of 100 bps, 200 bps and 300 bps in interest rates, the market value of equity may not decrease by more than 15%, 30% and 35%, respectively, from the computed economic value at current interest rate levels.

The following table illustrates the simulated impact of a 100 bps, 200 bps or 300 bps upward or a 100 bps downward movement in interest rates on net income, return on average equity, earnings per share and market value of equity. This analysis was prepared assuming that interest-earning asset and interest-bearing liability levels at June 30, 2018 remain constant. The impact of the rate movements was computed by simulating the effect of an immediate and sustained shift in interest rates over a twelve-month period from June 30, 2018 levels.



	Increase									Decrease
Parallel shift in interest rates over the next 12 months	100 bps			200 bps			300 bps			100 bps
Projected percentage increase/ (decrease) in net interest income	0.3		%	1.3		%	1.5		%	(5.8		)%
Projected percentage increase/ (decrease) in net income	2.2		%	5.9		%	7.7		%	(13.9		)%
Projected increase/ (decrease) in return on average equity	2.1		%	5.6		%	7.3		%	(13.3		)%
Projected increase/ (decrease) in earnings per share	$	0.03		$	0.08		$	0.10		$	(0.16	)
Projected percentage increase/ (decrease) in market value of equity	(3.8		)%	(6.7		)%	(10.2		)%	0.7		%

The figures included in the table above represent projections that were computed based upon certain assumptions including prepayment rates and decay rates. These assumptions are inherently uncertain and, as a result, cannot precisely predict the impact of changes in interest rates. Actual results may differ significantly due to timing, magnitude and frequency of interest rate changes and changes in market conditions, and actions that may be taken by management in response to interest rate changes.

Table of Contents

ITEM 4. CONTROLS AND PROCEDURES

Under the supervision of and with the participation of management, including the Principal Executive Officer and Principal Financial Officer, we evaluated the effectiveness of the design and operation of its disclosure controls and procedures (as defined in Rule 13a-15(e) under the Exchange Act) as of the end of the period covered by this quarterly report (the “Evaluation Date”). Based upon that evaluation, the Principal Executive Officer and Principal Financial Officer concluded that, as of the Evaluation Date, these disclosure controls and procedures were effective.

There were no changes in the internal controls over financial reporting during the period covered by this report or in other factors that have materially affected, or are reasonably likely to materially affect the internal control over financial reporting.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

We are subject to a number of asserted and unasserted claims encountered in the normal course of business. We believe that any additional liability, other than that which has already been accrued, that may result from such potential litigation will not have a material adverse effect on the financial statements. However, we cannot presently determine whether or not any claims against us will have a material adverse effect on our results of operations in any future reporting period. Refer to note 11.

Item 1A. Risk Factors

Except as previously disclosed, there have been no material updates or additions to the risk factors previously disclosed in our Annual Report on Form 10-K for the fiscal year ended December 31, 2017 as filed with the Securities and Exchange Commission. Additional risks not presently known to us, or that we currently deem immaterial, may also adversely affect our business, financial condition or results of operations.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

a.) Not applicable.

b.) Not applicable.

c.) The following table discloses information regarding the repurchase of shares of common stock during the quarter ending June 30, 2018:



Month	Number of shares purchased	Average price paid per share		Total number of shares purchased as part of a publicly announced repurchase plan (1)	Maximum number of shares yet to be purchased under the plan (1)
April	—	$	—	—	4,834,089
May	—	—		—	4,834,089
June	—	—		—	4,834,089
	—	$	—


(1)	Reflects the program for 5,000,000 shares announced December 13, 2012. This program does not have an expiration date.

Table of Contents

Item 3. Defaults Upon Senior Securities

Not applicable.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

Not applicable.

Item 6. Exhibits



10.1	Employment agreement between Northwest Bank, a wholly-owned subsidiary of Northwest Bancshares, Inc. and Ronald J. Seiffert (incorporated by reference to the 8-K filed with the Securities and Exchange Commission on July18, 2018 (file 001-34582))

31.1	Certification of the Chief Executive Officer pursuant to Rule 13a-15 or 15d-15 of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2	Certification of the Chief Financial Officer pursuant to Rule 13a-15 or 15d-15 of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1	Certification of the Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.



101.INS	XBRL Instance Document
101.SCH	XBRL Taxonomy Extension Schema Document
101.CAL	XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF	XBRL Taxonomy Extension Definition Linkbase Document
101.LAB	XBRL Taxonomy Extension Label Linkbase
101.PRE	XBRL Taxonomy Extension Presentation Linkbase Document

Table of Contents

Signature

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed by the undersigned thereunto duly authorized.



NORTHWEST BANCSHARES, INC.
(Registrant)


Date:	August 8, 2018	By:	/s/ Ronald J. Seiffert
			Ronald J. Seiffert
			President and Chief Executive Officer
			(Duly Authorized Officer)


Date:	August 8, 2018	By:	/s/ William W. Harvey, Jr.
			William W. Harvey, Jr.
			Senior Executive Vice President, Finance and
			Chief Financial Officer
			(Principal Accounting Officer)