|
Maryland
|
|
27-0950358
|
||
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification Number)
|
||
|
|
|
|
|
100 Liberty Street,
|
Warren,
|
Pennsylvania
|
|
16365
|
(Address of Principal Executive Offices)
|
|
(Zip Code)
|
Title of each class
|
|
Trading symbol(s)
|
|
Name of each exchange on which registered
|
Common Stock, $0.01 Par Value
|
|
NWBI
|
|
NASDAQ Stock Market, LLC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EX — 101
|
|
|
•
|
statements of our goals, intentions and expectations;
|
•
|
statements regarding our business plans, prospects, growth and operating strategies;
|
•
|
statements regarding the asset quality of our loan and investment portfolios; and
|
•
|
estimates of our risks and future costs and benefits.
|
•
|
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;
|
•
|
our ability to manage our internal growth and our ability to successfully integrate acquired entities, businesses or branch offices;
|
•
|
changes in consumer spending, borrowing and saving 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;
|
•
|
the effects of any federal government shutdown;
|
•
|
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.
|
•
|
changes in the level and direction of loan delinquencies and write-offs and changes in estimates of the adequacy of the allowance for loan losses;
|
•
|
our ability to access cost-effective funding;
|
•
|
our ability to manage market risk, credit risk and operational risk in the current economic environment;
|
•
|
our ability to retain key employees;
|
•
|
our compensation expense associated with equity allocated or awarded to our employees.
|
|
January 1, 2020
|
|
Common equity Tier 1 ratio plus capital conservation buffer
|
7.000
|
%
|
Tier 1 risk-based capital ratio plus capital conservation buffer
|
8.500
|
%
|
Total risk-based capital ratio plus capital conservation buffer
|
10.500
|
%
|
(i)
|
the approval of interstate supervisory acquisitions by savings and loan holding companies; and
|
(ii)
|
the acquisition of a savings institution in another state if the laws of the state of the target savings institution specifically permit such acquisition.
|
•
|
demand for our products and services may decline;
|
•
|
loan delinquencies, problem assets and foreclosures may increase;
|
•
|
collateral for loans, especially real estate, may decline in value, in turn reducing customers’ future borrowing power, and reducing the value of assets and collateral associated with existing loans; and
|
•
|
the net worth and liquidity of loan guarantors may decline, impairing their ability to honor commitments to us.
|
•
|
difficulty in estimating the value of the target company;
|
•
|
payment of a premium over book and market values that may dilute our tangible book value and earnings per share in the short and long term;
|
•
|
potential exposure to unknown or contingent liabilities of the target company;
|
•
|
exposure to potential asset quality problems of the target company;
|
•
|
potential volatility in reported income associated with goodwill impairment losses;
|
•
|
difficulty and expense of integrating the operations and personnel of the target company;
|
•
|
inability to realize the expected revenue increases, cost savings, increases in geographic or product presence, and/or other projected benefits of the acquisition;
|
•
|
potential disruption to our business;
|
•
|
potential diversion of our management’s time and attention;
|
•
|
the possible loss of key employees and customers of the target company; and
|
•
|
potential changes in banking or tax laws or regulations that may affect the target company.
|
•
|
The Dodd-Frank Act created the Consumer Financial Protection Bureau (the “CFPB”), which has broad powers to supervise and enforce consumer protection laws. The CFPB has broad rule-making authority for a wide range of consumer protection laws that apply to all banks, including the authority to prohibit “unfair, deceptive or abusive” acts and practices. Currently, the Pennsylvania Department of Banking and the FDIC examine Northwest Bank for compliance with consumer protection laws. However, the CFPB has examination and enforcement authority over all banks with more than $10 billion in assets, and accordingly will assume examination and enforcement authority over us, subject to a phase in period.
|
•
|
Interchange fees for electronic debt transactions by a payment card issuer would be limited to $0.21 plus five basis points times the value of the transaction, plus up to $0.01 for fraud prevention costs. This would lower significantly our interchange or “swipe” revenue. We estimate this decrease in interchange fee income to be approximately $8.0 million, before tax for the year end December 31, 2020.
|
•
|
The Dodd-Frank Act established 1.35% as the minimum Deposit Insurance Fund reserve ratio and the FDIC has adopted a plan under which it will meet the statutory minimum fund reserve ratio of 1.35% by September 30, 2020. The Dodd-Frank Act requires the FDIC to offset the effect of the increase in the statutory minimum fund reserve ratio to 1.35% from the former statutory minimum of 1.15% on institutions with assets less than $10 billion. We will not be entitled to benefit from the offset.
|
•
|
The Dodd-Frank Act requires a publicly traded savings and loan holding company with $10 billion or more in assets to establish and maintain a risk committee responsible for oversight of enterprise-wide risk management practices, which must be commensurate with the bank’s structure, risk profile, complexity, activities and size.
|
|
At December 31,
|
||||||||||||||||
|
2014
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
||||||
Northwest Bancshares, Inc.
|
100.00
|
|
|
111.72
|
|
|
157.06
|
|
|
151.51
|
|
|
159.69
|
|
|
163.44
|
|
NASDAQ Composite
|
100.00
|
|
|
106.96
|
|
|
116.45
|
|
|
150.96
|
|
|
146.67
|
|
|
200.49
|
|
NASDAQ Bank
|
100.00
|
|
|
107.08
|
|
|
147.27
|
|
|
155.68
|
|
|
129.17
|
|
|
160.44
|
|
|
At December 31,
|
||||||||||||||
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
(In thousands)
|
||||||||||||||
Selected Consolidated Financial Data:
|
|
|
|
|
|
|
|
|
|
||||||
Total assets
|
$
|
10,493,908
|
|
|
9,607,773
|
|
|
9,363,934
|
|
|
9,623,640
|
|
|
8,951,899
|
|
Cash and cash equivalents
|
60,846
|
|
|
68,789
|
|
|
77,710
|
|
|
389,867
|
|
|
167,408
|
|
|
Investment securities held-to-maturity
|
—
|
|
|
—
|
|
|
—
|
|
|
4,808
|
|
|
6,610
|
|
|
Investment securities available-for-sale
|
146,742
|
|
|
224,192
|
|
|
261,809
|
|
|
378,666
|
|
|
395,688
|
|
|
Mortgage-backed securities held-to-maturity
|
18,036
|
|
|
22,765
|
|
|
29,677
|
|
|
15,170
|
|
|
25,079
|
|
|
Mortgage-backed securities available-for-sale
|
673,159
|
|
|
577,258
|
|
|
530,726
|
|
|
447,534
|
|
|
478,717
|
|
|
Loans receivable, net of allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Residential mortgage loans
|
2,865,553
|
|
|
2,860,333
|
|
|
2,772,248
|
|
|
2,693,439
|
|
|
2,717,385
|
|
|
Home equity loans
|
1,339,729
|
|
|
1,254,890
|
|
|
1,305,521
|
|
|
1,340,837
|
|
|
1,201,861
|
|
|
Consumer loans
|
1,112,539
|
|
|
848,214
|
|
|
658,056
|
|
|
634,334
|
|
|
512,691
|
|
|
Commercial real estate loans
|
2,732,802
|
|
|
2,443,446
|
|
|
2,431,266
|
|
|
2,315,414
|
|
|
2,317,647
|
|
|
Commercial loans
|
700,110
|
|
|
589,342
|
|
|
569,523
|
|
|
512,384
|
|
|
409,865
|
|
|
Total loans receivable, net
|
8,750,733
|
|
|
7,996,225
|
|
|
7,736,614
|
|
|
7,496,408
|
|
|
7,159,449
|
|
|
Deposits
|
8,592,007
|
|
|
7,894,179
|
|
|
7,826,989
|
|
|
7,882,321
|
|
|
6,612,581
|
|
|
Borrowed funds
|
246,336
|
|
|
234,389
|
|
|
108,238
|
|
|
142,899
|
|
|
975,007
|
|
|
Shareholders’ equity
|
1,353,285
|
|
|
1,257,638
|
|
|
1,207,724
|
|
|
1,170,663
|
|
|
1,163,163
|
|
|
For the year ended December 31,
|
||||||||||||||
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
(In thousands except per share data)
|
||||||||||||||
Selected Consolidated Operating Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest income
|
$
|
417,380
|
|
|
375,781
|
|
|
358,856
|
|
|
345,634
|
|
|
319,580
|
|
Total interest expense
|
56,914
|
|
|
37,140
|
|
|
28,071
|
|
|
38,299
|
|
|
56,327
|
|
|
Net interest income
|
360,466
|
|
|
338,641
|
|
|
330,785
|
|
|
307,335
|
|
|
263,253
|
|
|
Provision for loan losses
|
22,659
|
|
|
20,332
|
|
|
19,751
|
|
|
13,542
|
|
|
9,712
|
|
|
Net interest income after provision for loan losses
|
337,807
|
|
|
318,309
|
|
|
311,034
|
|
|
293,793
|
|
|
253,541
|
|
|
Noninterest income
|
99,407
|
|
|
91,702
|
|
|
110,480
|
|
|
85,360
|
|
|
68,836
|
|
|
Noninterest expense
|
296,103
|
|
|
276,098
|
|
|
285,603
|
|
|
307,838
|
|
|
233,877
|
|
|
Income before income taxes
|
141,111
|
|
|
133,913
|
|
|
135,911
|
|
|
71,315
|
|
|
88,500
|
|
|
Income tax expense
|
30,679
|
|
|
28,422
|
|
|
41,444
|
|
|
21,648
|
|
|
27,960
|
|
|
Net income
|
$
|
110,432
|
|
|
105,491
|
|
|
94,467
|
|
|
49,667
|
|
|
60,540
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
1.05
|
|
|
1.03
|
|
|
0.94
|
|
|
0.50
|
|
|
0.64
|
|
Diluted
|
$
|
1.04
|
|
|
1.02
|
|
|
0.92
|
|
|
0.49
|
|
|
0.64
|
|
|
At or for the year ended December 31,
|
|||||||||||||
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|||||
Selected Financial Ratios and Other Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets (1), (5), (6), (7), (8), (9)
|
1.07
|
%
|
|
1.11
|
%
|
|
0.99
|
%
|
|
0.55
|
%
|
|
0.73
|
%
|
Return on average equity (2), (5), (6), (7), (8), (9)
|
8.36
|
%
|
|
8.61
|
%
|
|
7.95
|
%
|
|
4.28
|
%
|
|
5.49
|
%
|
Average capital to average assets
|
12.79
|
%
|
|
12.87
|
%
|
|
12.51
|
%
|
|
12.73
|
%
|
|
13.25
|
%
|
Capital to total assets
|
12.90
|
%
|
|
13.09
|
%
|
|
12.90
|
%
|
|
12.16
|
%
|
|
12.99
|
%
|
Tangible common equity to tangible assets
|
9.72
|
%
|
|
10.03
|
%
|
|
9.68
|
%
|
|
8.95
|
%
|
|
10.28
|
%
|
Net interest rate spread (3)
|
3.62
|
%
|
|
3.73
|
%
|
|
3.72
|
%
|
|
3.60
|
%
|
|
3.29
|
%
|
Net interest margin (4)
|
3.84
|
%
|
|
3.88
|
%
|
|
3.82
|
%
|
|
3.73
|
%
|
|
3.49
|
%
|
Noninterest expense to average assets (5), (6), (8), (9)
|
2.87
|
%
|
|
2.90
|
%
|
|
3.01
|
%
|
|
3.38
|
%
|
|
2.81
|
%
|
Efficiency ratio (5), (6), (7), (8), (9)
|
62.97
|
%
|
|
62.80
|
%
|
|
63.19
|
%
|
|
77.31
|
%
|
|
69.92
|
%
|
Noninterest income to average assets (7)
|
0.96
|
%
|
|
0.96
|
%
|
|
1.16
|
%
|
|
0.94
|
%
|
|
0.83
|
%
|
Net interest income to noninterest expense (5), (6), (8), (9)
|
1.22x
|
|
|
1.23x
|
|
|
1.16x
|
|
|
1.00x
|
|
|
1.13x
|
|
Dividend payout ratio
|
69.23
|
%
|
|
66.67
|
%
|
|
69.60
|
%
|
|
122.45
|
%
|
|
87.50
|
%
|
Nonperforming loans to net loans receivable
|
0.79
|
%
|
|
0.91
|
%
|
|
0.84
|
%
|
|
1.07
|
%
|
|
1.02
|
%
|
Nonperforming assets to total assets
|
0.67
|
%
|
|
0.78
|
%
|
|
0.75
|
%
|
|
0.88
|
%
|
|
0.91
|
%
|
Allowance for loan losses to nonperforming loans
|
84.09
|
%
|
|
76.21
|
%
|
|
87.43
|
%
|
|
76.00
|
%
|
|
85.86
|
%
|
Allowance for loan losses to net loans receivable
|
0.66
|
%
|
|
0.69
|
%
|
|
0.73
|
%
|
|
0.81
|
%
|
|
0.88
|
%
|
Average interest-earning assets to average interest-bearing liabilities
|
1.35
|
x
|
|
1.35x
|
|
|
1.31x
|
|
|
1.28
|
x
|
|
1.26
|
x
|
Number of banking offices
|
181
|
|
|
172
|
|
|
172
|
|
|
176
|
|
|
181
|
|
Number of consumer finance offices
|
—
|
|
|
—
|
|
|
—
|
|
|
49
|
|
|
51
|
|
(1)
|
Represents net income divided by average assets.
|
(2)
|
Represents net income divided by average equity.
|
(3)
|
Represents average yield on interest-earning assets less average cost of interest-bearing liabilities (shown on an fully taxable equivalent "FTE" basis).
|
(4)
|
Represents net interest income as a percentage of average interest-earning assets (shown on a FTE basis).
|
(5)
|
2016 includes $37.0 million FHLB prepayment penalty, $12.2 million restructuring/acquisition expense and $5.1 million ESOP termination expense.
|
|
|
At December 31,
|
|||||||||||||||||
|
2019
|
|
2018
|
|
2017
|
|||||||||||||
|
Amortized
cost
|
|
Fair
value
|
|
Amortized
cost
|
|
Fair
value
|
|
Amortized
cost
|
|
Fair
value
|
|||||||
|
(In thousands)
|
|||||||||||||||||
Residential mortgage-backed securities available-for-sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed rate pass-through certificates
|
$
|
142,421
|
|
|
143,481
|
|
|
130,172
|
|
|
126,627
|
|
|
144,411
|
|
|
142,702
|
|
Variable rate pass-through certificates
|
18,933
|
|
|
19,678
|
|
|
24,761
|
|
|
25,759
|
|
|
33,079
|
|
|
34,537
|
|
|
Fixed rate non-agency CMOs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15
|
|
|
15
|
|
|
Fixed rate agency CMOs
|
452,256
|
|
|
454,168
|
|
|
365,427
|
|
|
360,371
|
|
|
284,320
|
|
|
279,086
|
|
|
Variable rate agency CMOs
|
55,743
|
|
|
55,832
|
|
|
64,246
|
|
|
64,501
|
|
|
74,274
|
|
|
74,386
|
|
|
Total residential mortgage-backed securities available-for-sale
|
$
|
669,353
|
|
|
673,159
|
|
|
584,606
|
|
|
577,258
|
|
|
536,099
|
|
|
530,726
|
|
Investment securities available-for-sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government, agency and GSEs
|
$
|
119,673
|
|
|
119,775
|
|
|
204,469
|
|
|
202,115
|
|
|
212,024
|
|
|
209,270
|
|
Municipal securities
|
25,550
|
|
|
26,048
|
|
|
21,026
|
|
|
21,163
|
|
|
50,511
|
|
|
51,056
|
|
|
Corporate debt issues
|
919
|
|
|
919
|
|
|
914
|
|
|
914
|
|
|
909
|
|
|
909
|
|
|
Equity securities and mutual funds
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
551
|
|
|
574
|
|
|
Total investment securities available-for-sale
|
$
|
146,142
|
|
|
146,742
|
|
|
226,409
|
|
|
224,192
|
|
|
263,995
|
|
|
261,809
|
|
|
At December 31,
|
|||||||||||||||||
|
2019
|
|
2018
|
|
2017
|
|||||||||||||
|
Amortized
cost
|
|
Fair
value
|
|
Amortized
cost
|
|
Fair
value
|
|
Amortized
cost
|
|
Fair
value
|
|||||||
|
(In thousands)
|
|||||||||||||||||
Residential mortgage-backed securities held-to-maturity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed rate pass-through certificates
|
$
|
2,197
|
|
|
2,280
|
|
|
2,896
|
|
|
2,949
|
|
|
3,760
|
|
|
3,900
|
|
Variable rate pass-through certificates
|
1,210
|
|
|
1,238
|
|
|
1,666
|
|
|
1,705
|
|
|
2,283
|
|
|
2,347
|
|
|
Fixed rate agency CMOs
|
14,016
|
|
|
14,084
|
|
|
17,552
|
|
|
17,130
|
|
|
22,906
|
|
|
22,678
|
|
|
Variable rate agency CMOs
|
613
|
|
|
621
|
|
|
651
|
|
|
662
|
|
|
729
|
|
|
742
|
|
|
Total residential mortgage-backed securities held-to-maturity
|
$
|
18,036
|
|
|
18,223
|
|
|
22,765
|
|
|
22,446
|
|
|
29,678
|
|
|
29,667
|
|
|
At December 31,
|
||||||||
|
2019
|
|
2018
|
|
2017
|
||||
|
(In thousands)
|
||||||||
Residential mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
FNMA
|
$
|
280,832
|
|
|
288,825
|
|
|
286,031
|
|
GNMA
|
231,491
|
|
|
81,444
|
|
|
37,796
|
|
|
FHLMC
|
178,375
|
|
|
229,226
|
|
|
236,007
|
|
|
Other (non-agency)
|
497
|
|
|
528
|
|
|
570
|
|
|
Total mortgage-backed securities
|
$
|
691,195
|
|
|
600,023
|
|
|
560,404
|
|
|
One year or less
|
|
More than one year
to five years |
|
More than five years
to ten years |
|
More than ten years
|
|
Total
|
||||||||||||||||||||||||||||
|
Amortized
cost
|
|
Annualized
weighted
average
yield
|
|
Amortized
cost
|
|
Annualized
weighted
average
yield
|
|
Amortized
cost
|
|
Annualized
weighted
average
yield
|
|
Amortized
cost
|
|
Annualized
weighted
average
yield
|
|
Amortized
cost
|
|
Fair
value
|
|
Annualized
weighted
average
yield
|
||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||||||||||
Investment securities
available-for-sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Government sponsored entities
|
$
|
50,777
|
|
|
2.67
|
%
|
|
$
|
50,229
|
|
|
1.39
|
%
|
|
$
|
3,716
|
|
|
2.41
|
%
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
104,722
|
|
|
104,784
|
|
|
2.05
|
%
|
U.S. Government and
agency obligations
|
14,951
|
|
|
2.71
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
14,951
|
|
|
14,991
|
|
|
2.71
|
%
|
|||||
Municipal securities
|
809
|
|
|
1.87
|
%
|
|
2,891
|
|
|
3.08
|
%
|
|
10,155
|
|
|
2.99
|
%
|
|
11,695
|
|
|
3.13
|
%
|
|
25,550
|
|
|
26,048
|
|
|
3.03
|
%
|
|||||
Corporate debt issues
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
919
|
|
|
10.35
|
%
|
|
—
|
|
|
—
|
%
|
|
919
|
|
|
919
|
|
|
10.35
|
%
|
|||||
Total investment securities available-for-sale
|
66,537
|
|
|
2.67
|
%
|
|
53,120
|
|
|
1.48
|
%
|
|
14,790
|
|
|
3.30
|
%
|
|
11,695
|
|
|
3.13
|
%
|
|
146,142
|
|
|
146,742
|
|
|
2.34
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Residential mortgage-backed securities available-for-sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Pass-through certificates
|
18,935
|
|
|
4.11
|
%
|
|
12,586
|
|
|
2.46
|
%
|
|
40,366
|
|
|
2.17
|
%
|
|
89,467
|
|
|
2.66
|
%
|
|
161,354
|
|
|
163,159
|
|
|
2.69
|
%
|
|||||
CMOs
|
56,294
|
|
|
2.20
|
%
|
|
20,477
|
|
|
1.98
|
%
|
|
51,735
|
|
|
1.50
|
%
|
|
379,493
|
|
|
2.72
|
%
|
|
507,999
|
|
|
510,000
|
|
|
2.51
|
%
|
|||||
Total residential
mortgage-backed securities available-for-sale
|
75,229
|
|
|
2.68
|
%
|
|
33,063
|
|
|
2.16
|
%
|
|
92,101
|
|
|
1.79
|
%
|
|
468,960
|
|
|
2.71
|
%
|
|
669,353
|
|
|
673,159
|
|
|
2.55
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Residential mortgage-backed securities held-to-maturity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Pass-through certificates
|
1,210
|
|
|
3.49
|
%
|
|
—
|
|
|
—
|
%
|
|
1,604
|
|
|
3.62
|
%
|
|
592
|
|
|
4.50
|
%
|
|
3,407
|
|
|
3,518
|
|
|
3.73
|
%
|
|||||
CMOs
|
613
|
|
|
2.34
|
%
|
|
32
|
|
|
2.14
|
%
|
|
—
|
|
|
—
|
%
|
|
13,984
|
|
|
2.50
|
%
|
|
14,629
|
|
|
14,705
|
|
|
2.49
|
%
|
|||||
Total residential
mortgage-backed securities held-to-maturity
|
1,823
|
|
|
3.10
|
%
|
|
32
|
|
|
2.14
|
%
|
|
1,604
|
|
|
3.62
|
%
|
|
14,576
|
|
|
2.58
|
%
|
|
18,036
|
|
|
18,223
|
|
|
2.73
|
%
|
|||||
Total investment securities and mortgage-backed securities
|
$
|
143,589
|
|
|
2.68
|
%
|
|
$
|
86,215
|
|
|
1.74
|
%
|
|
$
|
108,495
|
|
|
2.03
|
%
|
|
$
|
495,231
|
|
|
2.71
|
%
|
|
$
|
833,531
|
|
|
838,124
|
|
|
2.52
|
%
|
|
At December 31,
|
|||||||||||||||||||||||||||||||||
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|||||||||||||||||||||||||
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|||||||||||||||
|
(Dollars in thousands)
|
|||||||||||||||||||||||||||||||||
Personal Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Residential mortgage loans
|
$
|
2,862,702
|
|
|
31.7
|
%
|
|
$
|
2,860,212
|
|
|
34.6
|
%
|
|
$
|
2,772,549
|
|
|
34.8
|
%
|
|
$
|
2,699,131
|
|
|
34.8
|
%
|
|
$
|
2,722,480
|
|
|
36.8
|
%
|
Home equity loans
|
1,342,918
|
|
|
14.9
|
%
|
|
1,258,422
|
|
|
15.2
|
%
|
|
1,310,355
|
|
|
16.4
|
%
|
|
1,345,370
|
|
|
17.4
|
%
|
|
1,205,903
|
|
|
16.3
|
%
|
|||||
Consumer loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Automobile
|
967,694
|
|
|
10.7
|
%
|
|
703,874
|
|
|
8.5
|
%
|
|
492,464
|
|
|
6.2
|
%
|
|
431,802
|
|
|
5.6
|
%
|
|
345,794
|
|
|
4.7
|
%
|
|||||
Education loans
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
4,200
|
|
|
0.1
|
%
|
|
5,720
|
|
|
0.1
|
%
|
|
7,541
|
|
|
0.1
|
%
|
|||||
Loans on savings accounts
|
5,712
|
|
|
0.1
|
%
|
|
6,498
|
|
|
0.1
|
%
|
|
6,846
|
|
|
0.1
|
%
|
|
7,443
|
|
|
0.1
|
%
|
|
7,918
|
|
|
0.1
|
%
|
|||||
Other (1)
|
119,989
|
|
|
1.3
|
%
|
|
127,494
|
|
|
1.6
|
%
|
|
153,818
|
|
|
1.9
|
%
|
|
186,294
|
|
|
2.4
|
%
|
|
149,364
|
|
|
2.0
|
%
|
|||||
Total Consumer loans
|
1,093,395
|
|
|
12.1
|
%
|
|
837,866
|
|
|
10.2
|
%
|
|
657,328
|
|
|
8.3
|
%
|
|
631,259
|
|
|
8.2
|
%
|
|
510,617
|
|
|
6.9
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total Personal Banking
|
5,299,015
|
|
|
58.6
|
%
|
|
4,956,500
|
|
|
60.0
|
%
|
|
4,740,232
|
|
|
59.5
|
%
|
|
4,675,760
|
|
|
60.4
|
%
|
|
4,439,000
|
|
|
60.0
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial real estate
|
2,964,907
|
|
|
32.8
|
%
|
|
2,639,374
|
|
|
32.0
|
%
|
|
2,599,340
|
|
|
32.6
|
%
|
|
2,513,669
|
|
|
32.4
|
%
|
|
2,524,274
|
|
|
34.1
|
%
|
|||||
Commercial loans
|
774,571
|
|
|
8.6
|
%
|
|
661,778
|
|
|
8.0
|
%
|
|
633,163
|
|
|
7.9
|
%
|
|
557,219
|
|
|
7.2
|
%
|
|
437,715
|
|
|
5.9
|
%
|
|||||
Total Commercial Banking
|
3,739,478
|
|
|
41.4
|
%
|
|
3,301,152
|
|
|
40.0
|
%
|
|
3,232,503
|
|
|
40.5
|
%
|
|
3,070,888
|
|
|
39.6
|
%
|
|
2,961,989
|
|
|
40.0
|
%
|
|||||
Total loans receivable, gross
|
9,038,493
|
|
|
100.0
|
%
|
|
8,257,652
|
|
|
100.0
|
%
|
|
7,972,735
|
|
|
100.0
|
%
|
|
7,746,648
|
|
|
100.0
|
%
|
|
7,400,989
|
|
|
100.0
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Deferred loan costs
|
52,099
|
|
|
|
|
|
37,618
|
|
|
|
|
|
27,782
|
|
|
|
|
|
22,375
|
|
|
|
|
|
20,065
|
|
|
|
|
|||||
Undisbursed loan proceeds
|
(281,918
|
)
|
|
|
|
|
(243,831
|
)
|
|
|
|
|
(207,108
|
)
|
|
|
|
|
(211,676
|
)
|
|
|
|
|
(198,933
|
)
|
|
|
|
|||||
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Personal Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Residential mortgage loans
|
(2,574
|
)
|
|
|
|
|
(4,137
|
)
|
|
|
|
|
(3,955
|
)
|
|
|
|
|
(4,727
|
)
|
|
|
|
|
(4,710
|
)
|
|
|
|
|||||
Home equity loans
|
(3,189
|
)
|
|
|
|
|
(3,532
|
)
|
|
|
|
|
(4,834
|
)
|
|
|
|
|
(4,533
|
)
|
|
|
|
|
(4,042
|
)
|
|
|
|
|||||
Consumer loans
|
(12,593
|
)
|
|
|
|
|
(11,499
|
)
|
|
|
|
|
(13,333
|
)
|
|
|
|
|
(8,627
|
)
|
|
|
|
|
(7,598
|
)
|
|
|
|
|||||
Total Personal Banking
|
(18,356
|
)
|
|
|
|
|
(19,168
|
)
|
|
|
|
|
(22,122
|
)
|
|
|
|
|
(17,887
|
)
|
|
|
|
|
(16,350
|
)
|
|
|
||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial real estate
|
(21,588
|
)
|
|
|
|
|
(28,375
|
)
|
|
|
|
|
(23,460
|
)
|
|
|
|
|
(26,675
|
)
|
|
|
|
|
(33,787
|
)
|
|
|
|
|||||
Commercial loans
|
(17,997
|
)
|
|
|
|
|
(7,671
|
)
|
|
|
|
|
(11,213
|
)
|
|
|
|
|
(16,377
|
)
|
|
|
|
|
(12,535
|
)
|
|
|
|
|||||
Total Commercial Banking
|
(39,585
|
)
|
|
|
|
|
(36,046
|
)
|
|
|
|
|
(34,673
|
)
|
|
|
|
|
(43,052
|
)
|
|
|
|
|
(46,322
|
)
|
|
|
||||||
Total allowance for loan losses
|
(57,941
|
)
|
|
|
|
|
(55,214
|
)
|
|
|
|
|
(56,795
|
)
|
|
|
|
|
(60,939
|
)
|
|
|
|
|
(62,672
|
)
|
|
|
||||||
Total loans receivable, net
|
$
|
8,750,733
|
|
|
|
|
|
$
|
7,996,225
|
|
|
|
|
|
$
|
7,736,614
|
|
|
|
|
|
$
|
7,496,408
|
|
|
|
|
|
$
|
7,159,449
|
|
|
|
At December 31, 2019 (In thousands)
|
|
Due in one year or less
|
|
Due after
one year
through
two years
|
|
Due after
two years
through
three years
|
|
Due after
three years
through
five years
|
|
Due after
five years
|
|
Total
|
|||||||
Personal Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage loans
|
|
$
|
120,912
|
|
|
122,906
|
|
|
126,345
|
|
|
258,680
|
|
|
2,233,859
|
|
|
2,862,702
|
|
Home equity loans
|
|
114,223
|
|
|
87,648
|
|
|
84,692
|
|
|
149,826
|
|
|
906,529
|
|
|
1,342,918
|
|
|
Consumer loans
|
|
262,197
|
|
|
219,101
|
|
|
207,609
|
|
|
306,934
|
|
|
97,554
|
|
|
1,093,395
|
|
|
Total Personal Banking
|
|
497,332
|
|
|
429,655
|
|
|
418,646
|
|
|
715,440
|
|
|
3,237,942
|
|
|
5,299,015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial real estate loans
|
|
616,805
|
|
|
415,180
|
|
|
334,690
|
|
|
545,053
|
|
|
1,053,179
|
|
|
2,964,907
|
|
|
Commercial loans
|
|
304,884
|
|
|
110,550
|
|
|
70,511
|
|
|
184,207
|
|
|
104,419
|
|
|
774,571
|
|
|
Total Commercial Banking
|
|
921,689
|
|
|
525,730
|
|
|
405,201
|
|
|
729,260
|
|
|
1,157,598
|
|
|
3,739,478
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total
|
|
$
|
1,419,021
|
|
|
955,385
|
|
|
823,847
|
|
|
1,444,700
|
|
|
4,395,540
|
|
|
9,038,493
|
|
At December 31, 2019 (In thousands)
|
|
Fixed
|
|
Adjustable
|
|
Total
|
||||
Personal Banking:
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage loans
|
|
$
|
2,709,508
|
|
|
32,282
|
|
|
2,741,790
|
|
Home equity loans
|
|
794,422
|
|
|
434,272
|
|
|
1,228,695
|
|
|
Consumer loans
|
|
801,357
|
|
|
29,841
|
|
|
831,198
|
|
|
Total Personal Banking
|
|
4,305,287
|
|
|
496,395
|
|
|
4,801,683
|
|
|
|
|
|
|
|
|
|
||||
Commercial Banking:
|
|
|
|
|
|
|
||||
Commercial real estate loans
|
|
604,660
|
|
|
1,743,442
|
|
|
2,348,102
|
|
|
Commercial loans
|
|
162,784
|
|
|
306,903
|
|
|
469,687
|
|
|
Total Commercial Banking
|
|
767,444
|
|
|
2,050,345
|
|
|
2,817,789
|
|
|
|
|
|
|
|
|
|
||||
Total
|
|
$
|
5,072,731
|
|
|
2,546,740
|
|
|
7,619,472
|
|
|
At December 31,
|
||||||||||||||||||||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||||||||||||||||||||
|
Balance
|
|
Percent (1)
|
|
Rate (2)
|
|
Balance
|
|
Percent (1)
|
|
Rate (2)
|
|
Balance
|
|
Percent (1)
|
|
Rate (2)
|
||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||
Savings deposits
|
$
|
1,604,838
|
|
|
18.7
|
%
|
|
0.19
|
%
|
|
$
|
1,636,099
|
|
|
20.7
|
%
|
|
0.18
|
%
|
|
$
|
1,653,579
|
|
|
21.1
|
%
|
|
0.18
|
%
|
Demand deposits
|
3,553,761
|
|
|
41.4
|
%
|
|
0.12
|
%
|
|
3,191,616
|
|
|
40.4
|
%
|
|
0.13
|
%
|
|
3,053,337
|
|
|
39.0
|
%
|
|
0.08
|
%
|
|||
Money market deposit accounts
|
1,863,998
|
|
|
21.7
|
%
|
|
0.64
|
%
|
|
1,661,623
|
|
|
21.0
|
%
|
|
0.50
|
%
|
|
1,707,450
|
|
|
21.8
|
%
|
|
0.24
|
%
|
|||
Time deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Maturing within 1 year
|
909,509
|
|
|
10.6
|
%
|
|
1.61
|
%
|
|
553,173
|
|
|
7.0
|
%
|
|
1.19
|
%
|
|
666,348
|
|
|
8.5
|
%
|
|
0.83
|
%
|
|||
Maturing 1 to 3 years
|
514,957
|
|
|
6.0
|
%
|
|
1.74
|
%
|
|
565,665
|
|
|
7.2
|
%
|
|
1.69
|
%
|
|
427,825
|
|
|
5.5
|
%
|
|
1.26
|
%
|
|||
Maturing more than 3 years
|
144,944
|
|
|
1.7
|
%
|
|
2.37
|
%
|
|
286,003
|
|
|
3.6
|
%
|
|
2.03
|
%
|
|
318,450
|
|
|
4.1
|
%
|
|
1.70
|
%
|
|||
Total certificates
|
1,569,410
|
|
|
18.3
|
%
|
|
1.73
|
%
|
|
1,404,841
|
|
|
17.8
|
%
|
|
1.57
|
%
|
|
1,412,623
|
|
|
18.0
|
%
|
|
1.16
|
%
|
|||
Total deposits
|
$
|
8,592,007
|
|
|
100.0
|
%
|
|
0.54
|
%
|
|
$
|
7,894,179
|
|
|
100.0
|
%
|
|
0.47
|
%
|
|
$
|
7,826,989
|
|
|
100.0
|
%
|
|
0.33
|
%
|
State
|
|
Balance
|
|
Percent
|
|||
|
|
(Dollars in thousands)
|
|||||
Pennsylvania
|
|
$
|
5,439,925
|
|
|
63.3
|
%
|
New York
|
|
2,228,545
|
|
|
25.9
|
%
|
|
Ohio
|
|
923,537
|
|
|
10.8
|
%
|
|
Total
|
|
$
|
8,592,007
|
|
|
100.0
|
%
|
Maturity period
|
|
Certificates of deposit
|
||
|
|
(In thousands)
|
||
Three months or less
|
|
$
|
165,292
|
|
Over three months through six months
|
|
87,394
|
|
|
Over six months through twelve months
|
|
73,463
|
|
|
Over twelve months
|
|
194,961
|
|
|
Total
|
|
$
|
521,110
|
|
|
|
During the years ended December 31,
|
||||||||
|
2019
|
|
2018
|
|
2017
|
||||
|
(Dollars in thousands)
|
||||||||
Federal Home Loan Bank of Pittsburgh borrowings:
|
|
|
|
|
|
|
|
|
|
Average balance outstanding
|
$
|
115,364
|
|
|
43,428
|
|
|
11,331
|
|
Maximum outstanding at end of any month during year
|
249,600
|
|
|
134,300
|
|
|
87,300
|
|
|
Balance outstanding at end of year
|
153,600
|
|
|
128,600
|
|
|
—
|
|
|
Weighted average interest rate during year
|
2.38
|
%
|
|
2.33
|
%
|
|
1.34
|
%
|
|
Weighted average interest rate at end of year
|
1.81
|
%
|
|
2.60
|
%
|
|
—
|
%
|
|
|
|
|
|
|
|
||||
Collateralized borrowings:
|
|
|
|
|
|
||||
Average balance outstanding
|
$
|
91,094
|
|
|
102,792
|
|
|
121,019
|
|
Maximum outstanding at end of any month during year
|
101,146
|
|
|
110,309
|
|
|
137,191
|
|
|
Balance outstanding at end of year
|
92,736
|
|
|
105,789
|
|
|
108,238
|
|
|
Weighted average interest rate during year
|
0.25
|
%
|
|
0.20
|
%
|
|
0.18
|
%
|
|
Weighted average interest rate at end of year
|
0.29
|
%
|
|
0.24
|
%
|
|
0.20
|
%
|
|
|
|
|
|
|
|
||||
Total borrowings:
|
|
|
|
|
|
|
|||
Average balance outstanding
|
$
|
206,458
|
|
|
146,220
|
|
|
132,350
|
|
Maximum outstanding at end of any month during year
|
345,473
|
|
|
239,894
|
|
|
199,247
|
|
|
Balance outstanding at end of year
|
246,336
|
|
|
234,389
|
|
|
108,238
|
|
|
Weighted average interest rate during year
|
1.39
|
%
|
|
0.82
|
%
|
|
0.26
|
%
|
|
Weighted average interest rate at end of year
|
1.24
|
%
|
|
1.53
|
%
|
|
0.20
|
%
|
|
For the years ended December 31,
|
||||||||||||||||||||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||||||||||||||||||||
|
Average
balance
|
|
Interest
|
|
Average
yield/cost
(11)
|
|
Average
balance |
|
Interest
|
|
Average
yield/cost (11) |
|
Average
balance |
|
Interest
|
|
Average
yield/cost (11) |
||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Loans receivable (includes FTE adjustments of $1,335, $1,332 and $2,188, respectively) (1), (2), (3)
|
$
|
8,554,954
|
|
|
396,144
|
|
|
4.63
|
%
|
|
$
|
7,883,944
|
|
|
357,903
|
|
|
4.54
|
%
|
|
$
|
7,664,288
|
|
|
342,180
|
|
|
4.46
|
%
|
Mortgage-backed securities (4)
|
639,764
|
|
|
16,670
|
|
|
2.61
|
%
|
|
586,613
|
|
|
13,781
|
|
|
2.35
|
%
|
|
563,696
|
|
|
11,343
|
|
|
2.01
|
%
|
|||
Investment securities (includes FTE adjustments of $225, $287 and $1,090, respectively) (4), (5)
|
205,757
|
|
|
4,470
|
|
|
2.17
|
%
|
|
240,989
|
|
|
4,429
|
|
|
1.84
|
%
|
|
350,870
|
|
|
6,862
|
|
|
1.96
|
%
|
|||
FHLB stock, at cost
|
14,477
|
|
|
1,056
|
|
|
7.29
|
%
|
|
10,354
|
|
|
452
|
|
|
4.37
|
%
|
|
8,186
|
|
|
250
|
|
|
3.05
|
%
|
|||
Interest-earning deposits
|
23,305
|
|
|
600
|
|
|
2.54
|
%
|
|
41,079
|
|
|
835
|
|
|
2.00
|
%
|
|
158,229
|
|
|
1,499
|
|
|
0.93
|
%
|
|||
Total interest-earning assets (includes FTE adjustments of $1,560, $1,619 and $3,278, respectively)
|
9,438,257
|
|
|
418,940
|
|
|
4.44
|
%
|
|
8,762,979
|
|
|
377,400
|
|
|
4.30
|
%
|
|
8,745,269
|
|
|
362,134
|
|
|
4.14
|
%
|
|||
Noninterest-earning assets (6)
|
890,760
|
|
|
|
|
|
|
752,007
|
|
|
|
|
|
|
|
757,249
|
|
|
|
|
|
|
|
||||||
Total assets
|
$
|
10,329,017
|
|
|
|
|
|
|
|
|
$
|
9,514,986
|
|
|
|
|
|
|
|
|
$
|
9,502,518
|
|
|
|
|
|
|
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Savings deposits
|
$
|
1,655,495
|
|
|
3,115
|
|
|
0.19
|
%
|
|
$
|
1,669,930
|
|
|
3,064
|
|
|
0.18
|
%
|
|
$
|
1,688,451
|
|
|
3,062
|
|
|
0.18
|
%
|
Interest-bearing demand deposits
|
1,651,393
|
|
|
6,012
|
|
|
0.36
|
%
|
|
1,447,809
|
|
|
3,607
|
|
|
0.25
|
%
|
|
1,432,134
|
|
|
1,027
|
|
|
0.07
|
%
|
|||
Money market deposit accounts
|
1,778,661
|
|
|
13,010
|
|
|
0.73
|
%
|
|
1,690,481
|
|
|
5,740
|
|
|
0.34
|
%
|
|
1,810,083
|
|
|
4,203
|
|
|
0.23
|
%
|
|||
Time deposits
|
1,555,726
|
|
|
27,079
|
|
|
1.74
|
%
|
|
1,415,187
|
|
|
18,574
|
|
|
1.31
|
%
|
|
1,490,378
|
|
|
14,765
|
|
|
0.99
|
%
|
|||
Borrowed funds (7)
|
206,458
|
|
|
2,865
|
|
|
1.39
|
%
|
|
146,220
|
|
|
1,194
|
|
|
0.82
|
%
|
|
132,350
|
|
|
348
|
|
|
0.26
|
%
|
|||
Junior subordinated debentures
|
120,012
|
|
|
4,833
|
|
|
3.97
|
%
|
|
111,213
|
|
|
4,961
|
|
|
4.40
|
%
|
|
111,213
|
|
|
4,666
|
|
|
4.14
|
%
|
|||
Total interest-bearing liabilities
|
6,967,745
|
|
|
56,914
|
|
|
0.82
|
%
|
|
6,480,840
|
|
|
37,140
|
|
|
0.57
|
%
|
|
6,664,609
|
|
|
28,071
|
|
|
0.42
|
%
|
|||
Noninterest-bearing demand deposits (8)
|
1,835,622
|
|
|
|
|
|
|
1,710,841
|
|
|
|
|
|
|
|
1,556,511
|
|
|
|
|
|
|
|
||||||
Noninterest-bearing liabilities
|
204,198
|
|
|
|
|
|
|
98,550
|
|
|
|
|
|
|
|
92,611
|
|
|
|
|
|
|
|
||||||
Total liabilities
|
9,007,565
|
|
|
|
|
|
|
|
|
8,290,231
|
|
|
|
|
|
|
|
|
8,313,731
|
|
|
|
|
|
|
|
|||
Shareholders’ equity
|
1,321,452
|
|
|
|
|
|
|
1,224,755
|
|
|
|
|
|
|
|
|
1,188,787
|
|
|
|
|
|
|
|
|||||
Total liabilities and shareholders’ equity
|
$
|
10,329,017
|
|
|
|
|
|
|
|
|
$
|
9,514,986
|
|
|
|
|
|
|
|
|
$
|
9,502,518
|
|
|
|
|
|
|
|
Net interest income
|
|
|
|
362,026
|
|
|
|
|
|
|
|
340,260
|
|
|
|
|
|
|
|
334,063
|
|
|
|
||||||
Net interest rate spread (9)
|
|
|
|
|
|
|
3.62
|
%
|
|
|
|
|
|
|
|
3.73
|
%
|
|
|
|
|
|
|
|
3.72
|
%
|
|||
Net interest-earning assets/net interest margin (10)
|
$
|
2,470,512
|
|
|
|
|
|
3.84
|
%
|
|
$
|
2,282,139
|
|
|
|
|
|
3.88
|
%
|
|
$
|
2,080,660
|
|
|
|
|
|
3.82
|
%
|
Ratio of average interest-earning assets to average interest-bearing liabilities
|
1.35X
|
|
|
|
|
|
|
|
|
1.35X
|
|
|
|
|
|
|
|
|
1.31X
|
|
|
|
|
|
|
|
(1)
|
Average gross loans receivable includes loans held as available-for-sale and loans placed on nonaccrual status.
|
(2)
|
Interest income includes accretion/amortization of deferred loan fees/expenses, which was not material.
|
(3)
|
Interest income on tax-free loans is presented on a FTE basis including adjustments, as indicated.
|
(4)
|
Average balances do not include the effect of unrealized gains or losses on securities held as available-for-sale.
|
(5)
|
Interest income on tax-free investment securities is presented on a FTE basis including adjustments, as indicated.
|
(6)
|
Average balances include the effect of unrealized gains or losses on securities held as available-for-sale.
|
(7)
|
Average balances include FHLB borrowings and collateralized borrowings.
|
(8)
|
Average cost of deposits were 0.58%, 0.39% and 0.29%, respectively.
|
(9)
|
Net interest rate spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities.
|
(10)
|
Net interest margin represents net interest income as a percentage of average interest-earning assets.
|
(11)
|
Shown on a FTE basis. GAAP basis yields for the years ended December 31, 2019, 2018 and 2017 were - Loans: 4.61%, 4.52% and 4.44%, respectively, Investment securities: 2.06%, 1.72% and 1.65%, respectively, Interest-earning assets: 4.42%, 4.29% and 4.10%, respectively. GAAP basis net interest rate spreads were 3.61%, 3.72% and 3.68%, respectively, and GAAP basis net interest margins were 3.82%, 3.86% and 3.78%, respectively.
|
|
Years ended December 31, 2019 vs. 2018
|
|
Years ended December 31, 2018 vs. 2017
|
|||||||||||||||
|
Increase/(decrease)
|
|
Total
|
|
Increase/(decrease)
|
|
Total
|
|||||||||||
|
due to
|
|
increase/
|
|
due to
|
|
increase/
|
|||||||||||
|
Rate
|
|
Volume
|
|
(decrease)
|
|
Rate
|
|
Volume
|
|
(decrease)
|
|||||||
|
(In thousands)
|
|||||||||||||||||
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivable
|
$
|
7,169
|
|
|
31,072
|
|
|
38,241
|
|
|
5,751
|
|
|
9,972
|
|
|
15,723
|
|
Mortgage-backed securities
|
1,504
|
|
|
1,385
|
|
|
2,889
|
|
|
1,900
|
|
|
538
|
|
|
2,438
|
|
|
Investment securities
|
806
|
|
|
(765
|
)
|
|
41
|
|
|
(414
|
)
|
|
(2,019
|
)
|
|
(2,433
|
)
|
|
Federal Home Loan Bank stock, at cost
|
303
|
|
|
301
|
|
|
604
|
|
|
108
|
|
|
94
|
|
|
202
|
|
|
Interest-earning deposits
|
223
|
|
|
(458
|
)
|
|
(235
|
)
|
|
1,717
|
|
|
(2,381
|
)
|
|
(664
|
)
|
|
Total interest-earning assets
|
10,005
|
|
|
31,535
|
|
|
41,540
|
|
|
9,062
|
|
|
6,204
|
|
|
15,266
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Savings deposits
|
78
|
|
|
(27
|
)
|
|
51
|
|
|
36
|
|
|
(34
|
)
|
|
2
|
|
|
Interest-bearing demand deposits
|
1,664
|
|
|
741
|
|
|
2,405
|
|
|
2,541
|
|
|
39
|
|
|
2,580
|
|
|
Money market deposit accounts
|
6,625
|
|
|
645
|
|
|
7,270
|
|
|
1,943
|
|
|
(406
|
)
|
|
1,537
|
|
|
Time deposits
|
6,059
|
|
|
2,446
|
|
|
8,505
|
|
|
4,796
|
|
|
(987
|
)
|
|
3,809
|
|
|
Borrowed funds
|
835
|
|
|
836
|
|
|
1,671
|
|
|
733
|
|
|
113
|
|
|
846
|
|
|
Junior subordinated debentures
|
(482
|
)
|
|
354
|
|
|
(128
|
)
|
|
295
|
|
|
—
|
|
|
295
|
|
|
Total interest-bearing liabilities
|
14,779
|
|
|
4,995
|
|
|
19,774
|
|
|
10,344
|
|
|
(1,275
|
)
|
|
9,069
|
|
|
Net change in net interest income
|
$
|
(4,774
|
)
|
|
26,540
|
|
|
21,766
|
|
|
(1,282
|
)
|
|
7,479
|
|
|
6,197
|
|
|
At December 31,
|
||||||||||||||
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
(Dollars in thousands)
|
||||||||||||||
Loans 90 days or more past due:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage loans
|
$
|
12,775
|
|
|
12,985
|
|
|
13,890
|
|
|
13,621
|
|
|
16,354
|
|
Home equity loans
|
5,688
|
|
|
6,037
|
|
|
7,469
|
|
|
5,756
|
|
|
6,112
|
|
|
Consumer loans
|
3,611
|
|
|
3,254
|
|
|
4,208
|
|
|
3,923
|
|
|
3,902
|
|
|
Commercial real estate loans
|
25,014
|
|
|
25,587
|
|
|
16,284
|
|
|
21,834
|
|
|
19,237
|
|
|
Commercial loans
|
4,739
|
|
|
3,010
|
|
|
3,140
|
|
|
3,520
|
|
|
2,747
|
|
|
Total loans 90 days or more past due
|
$
|
51,827
|
|
|
50,873
|
|
|
44,991
|
|
|
48,654
|
|
|
48,352
|
|
Total real estate owned (REO)
|
$
|
950
|
|
|
2,498
|
|
|
5,666
|
|
|
4,889
|
|
|
8,725
|
|
Total loans 90 days or more past due and REO
|
52,777
|
|
|
53,371
|
|
|
50,657
|
|
|
53,543
|
|
|
57,077
|
|
|
Total loans 90 days or more past due to net loans receivable
|
0.59
|
%
|
|
0.64
|
%
|
|
0.58
|
%
|
|
0.65
|
%
|
|
0.68
|
%
|
|
Total loans 90 days or more past due and REO to total assets
|
0.50
|
%
|
|
0.56
|
%
|
|
0.54
|
%
|
|
0.56
|
%
|
|
0.64
|
%
|
|
Nonperforming assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Nonaccrual loans - loans 90 days or more past due
|
$
|
51,680
|
|
|
50,730
|
|
|
43,077
|
|
|
45,181
|
|
|
43,268
|
|
Nonaccrual loans - loans less than 90 days past due
|
17,190
|
|
|
21,552
|
|
|
21,378
|
|
|
34,355
|
|
|
28,394
|
|
|
Loans 90 days or more past due still accruing
|
32
|
|
|
166
|
|
|
502
|
|
|
649
|
|
|
1,334
|
|
|
Total nonperforming loans
|
68,902
|
|
|
72,448
|
|
|
64,957
|
|
|
80,185
|
|
|
72,996
|
|
|
Total nonperforming assets
|
$
|
69,852
|
|
|
74,946
|
|
|
70,623
|
|
|
85,074
|
|
|
81,721
|
|
Nonaccrual troubled debt restructuring loans (1)
|
$
|
9,043
|
|
|
15,306
|
|
|
12,285
|
|
|
16,346
|
|
|
21,118
|
|
Accruing troubled debt restructuring loans
|
22,956
|
|
|
18,302
|
|
|
19,819
|
|
|
26,580
|
|
|
29,997
|
|
|
Total troubled debt restructuring loans
|
$
|
31,999
|
|
|
33,608
|
|
|
32,104
|
|
|
42,926
|
|
|
51,115
|
|
(1)
|
Also included in nonaccrual loans above.
|
|
At December 31,
|
||||||||
|
2019
|
|
2018
|
|
2017
|
||||
|
(In thousands)
|
||||||||
Substandard assets
|
$
|
221,365
|
|
|
198,179
|
|
|
261,692
|
|
Doubtful assets
|
—
|
|
|
—
|
|
|
—
|
|
|
Loss assets
|
—
|
|
|
—
|
|
|
—
|
|
|
Total classified assets
|
$
|
221,365
|
|
|
198,179
|
|
|
261,692
|
|
|
Years ended December 31,
|
||||||||||||||
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
(Dollars in thousands)
|
||||||||||||||
Net loans receivable
|
$
|
8,750,733
|
|
|
7,996,225
|
|
|
7,736,614
|
|
|
7,496,408
|
|
|
7,159,449
|
|
Average loans outstanding
|
8,554,954
|
|
|
7,883,944
|
|
|
7,664,288
|
|
|
7,391,456
|
|
|
6,460,078
|
|
|
Allowance for loan losses
|
|
|
|
|
|
|
|
|
|
|
|
||||
Balance at beginning of period
|
55,214
|
|
|
56,795
|
|
|
60,939
|
|
|
62,672
|
|
|
67,518
|
|
|
Provision for loan losses
|
22,659
|
|
|
20,332
|
|
|
19,751
|
|
|
13,542
|
|
|
9,712
|
|
|
Charge-offs:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Residential mortgage loans
|
(1,166
|
)
|
|
(1,179
|
)
|
|
(1,039
|
)
|
|
(3,480
|
)
|
|
(1,126
|
)
|
|
Home equity loans
|
(1,121
|
)
|
|
(1,785
|
)
|
|
(2,259
|
)
|
|
(2,539
|
)
|
|
(2,424
|
)
|
|
Consumer loans
|
(11,807
|
)
|
|
(15,965
|
)
|
|
(20,292
|
)
|
|
(10,905
|
)
|
|
(8,274
|
)
|
|
Commercial real estate loans
|
(5,467
|
)
|
|
(7,387
|
)
|
|
(4,174
|
)
|
|
(3,740
|
)
|
|
(6,326
|
)
|
|
Commercial loans
|
(6,651
|
)
|
|
(3,325
|
)
|
|
(3,490
|
)
|
|
(4,217
|
)
|
|
(8,183
|
)
|
|
Total charge-offs
|
(26,212
|
)
|
|
(29,641
|
)
|
|
(31,254
|
)
|
|
(24,881
|
)
|
|
(26,333
|
)
|
|
Recoveries:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage loans
|
508
|
|
|
614
|
|
|
472
|
|
|
445
|
|
|
304
|
|
|
Home equity loans
|
410
|
|
|
531
|
|
|
583
|
|
|
672
|
|
|
976
|
|
|
Consumer loans
|
2,720
|
|
|
3,597
|
|
|
2,188
|
|
|
1,810
|
|
|
1,581
|
|
|
Commercial real estate loans
|
1,829
|
|
|
1,420
|
|
|
1,991
|
|
|
4,331
|
|
|
4,639
|
|
|
Commercial loans
|
813
|
|
|
1,566
|
|
|
2,125
|
|
|
2,348
|
|
|
4,275
|
|
|
Total recoveries
|
6,280
|
|
|
7,728
|
|
|
7,359
|
|
|
9,606
|
|
|
11,775
|
|
|
Balance at end of period
|
$
|
57,941
|
|
|
55,214
|
|
|
56,795
|
|
|
60,939
|
|
|
62,672
|
|
Allowance for loan losses as a percentage of net loans receivable
|
0.66
|
%
|
|
0.69
|
%
|
|
0.73
|
%
|
|
0.81
|
%
|
|
0.88
|
%
|
|
Net charge-offs as a percentage of average loans outstanding
|
0.23
|
%
|
|
0.28
|
%
|
|
0.31
|
%
|
|
0.21
|
%
|
|
0.23
|
%
|
|
Allowance for loan losses as a percentage of nonperforming loans
|
84.09
|
%
|
|
76.21
|
%
|
|
87.43
|
%
|
|
76.00
|
%
|
|
85.86
|
%
|
|
Allowance for loan losses as a percentage of nonperforming assets
|
82.95
|
%
|
|
73.67
|
%
|
|
80.42
|
%
|
|
71.63
|
%
|
|
76.79
|
%
|
|
At December 31,
|
|||||||||||||||||||
|
2019
|
|
2018
|
|
2017
|
|||||||||||||||
|
Amount
|
|
% of total
loans (1)
|
|
Amount
|
|
% of total
loans (1) |
|
Amount
|
|
% of total
loans (1) |
|||||||||
|
(Dollars in thousands)
|
|||||||||||||||||||
Balance at end of year applicable to:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Residential mortgage loans
|
$
|
2,574
|
|
|
31.7
|
%
|
|
$
|
4,137
|
|
|
34.6
|
%
|
|
$
|
3,955
|
|
|
34.8
|
%
|
Home equity loans
|
3,189
|
|
|
14.8
|
%
|
|
3,532
|
|
|
15.2
|
%
|
|
4,834
|
|
|
16.4
|
%
|
|||
Consumer loans
|
12,593
|
|
|
12.1
|
%
|
|
11,499
|
|
|
10.2
|
%
|
|
13,333
|
|
|
8.3
|
%
|
|||
Commercial real estate loans
|
21,588
|
|
|
32.8
|
%
|
|
28,375
|
|
|
32.0
|
%
|
|
23,460
|
|
|
32.6
|
%
|
|||
Commercial loans
|
17,997
|
|
|
8.6
|
%
|
|
7,671
|
|
|
8.0
|
%
|
|
11,213
|
|
|
7.9
|
%
|
|||
Total
|
$
|
57,941
|
|
|
100.0
|
%
|
|
$
|
55,214
|
|
|
100.0
|
%
|
|
$
|
56,795
|
|
|
100
|
%
|
|
At December 31,
|
||||||||||||
|
2016
|
|
2015
|
||||||||||
|
Amount
|
|
% of total
loans (1) |
|
Amount
|
|
% of total
loans (1) |
||||||
|
(Dollars in thousands)
|
||||||||||||
Balance at end of year applicable to:
|
|
|
|
|
|
|
|
|
|
|
|
||
Residential mortgage loans
|
$
|
4,727
|
|
|
35.1
|
%
|
|
$
|
4,710
|
|
|
37.1
|
%
|
Home equity loans
|
4,533
|
|
|
17.2
|
%
|
|
4,042
|
|
|
16.0
|
%
|
||
Consumer loans
|
8,627
|
|
|
8.1
|
%
|
|
7,598
|
|
|
6.9
|
%
|
||
Commercial real estate loans
|
26,675
|
|
|
32.4
|
%
|
|
33,787
|
|
|
34.1
|
%
|
||
Commercial loans
|
16,377
|
|
|
7.2
|
%
|
|
12,535
|
|
|
5.9
|
%
|
||
Total
|
$
|
60,939
|
|
|
100.0
|
%
|
|
$
|
62,672
|
|
|
100.0
|
%
|
(1)
|
Represents percentage of loans in each category to total loans.
|
|
At December 31,
|
|||||
|
2019
|
|
2018
|
|||
|
(Dollars in thousands)
|
|||||
Total shareholders' equity (GAAP capital)
|
$
|
1,311,045
|
|
|
1,207,920
|
|
Add: Accumulated other comprehensive loss
|
25,263
|
|
|
27,997
|
|
|
Less: non-qualifying intangible assets
|
(248,581
|
)
|
|
(265,104
|
)
|
|
CET 1 capital
|
1,087,727
|
|
|
970,813
|
|
|
Additions to Tier 1 capital
|
—
|
|
|
—
|
|
|
Leverage or Tier 1 capital
|
1,087,727
|
|
|
970,813
|
|
|
Add: Tier 2 capital (1)
|
58,914
|
|
|
55,214
|
|
|
Total risk-based capital
|
$
|
1,146,641
|
|
|
1,026,027
|
|
Average assets for leverage ratio
|
$
|
10,344,310
|
|
|
9,480,909
|
|
Net risk-weighted assets including off-balance sheet items
|
$
|
8,273,978
|
|
|
7,469,841
|
|
CET 1 capital ratio
|
13.146
|
%
|
|
12.996
|
%
|
|
Minimum requirement
|
4.500
|
%
|
|
4.500
|
%
|
|
Leverage capital ratio
|
10.515
|
%
|
|
10.240
|
%
|
|
Minimum requirement
|
4.000
|
%
|
|
4.000
|
%
|
|
Total risk-based capital ratio
|
13.858
|
%
|
|
13.736
|
%
|
|
Minimum requirement
|
8.000
|
%
|
|
8.000
|
%
|
(1)
|
Tier 2 capital consists of the allowance for loan losses, which is limited to 1.25% of total risk-weighted assets as detailed under the regulations of the FDIC, and 45% of pre-tax net unrealized gains on securities available-for-sale.
|
|
Payments due
|
||||||||||||||
|
Less than
one year
|
|
One year to
less than
three years
|
|
Three years
to less than
five years
|
|
Five years
or greater
|
|
Total
|
||||||
|
(In thousands)
|
||||||||||||||
Supplemental Executive Retirement Plan (1)
|
$
|
839
|
|
|
839
|
|
|
—
|
|
|
1,002
|
|
|
2,680
|
|
Term notes payable to the FHLB of Pittsburgh (2)
|
153,600
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
153,600
|
|
|
Collateralized borrowings (2)
|
92,736
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
92,736
|
|
|
Junior subordinated debentures (2)
|
—
|
|
|
—
|
|
|
—
|
|
|
122,554
|
|
|
122,554
|
|
|
Operating leases (3)
|
5,692
|
|
|
10,404
|
|
|
9,142
|
|
|
44,758
|
|
|
69,996
|
|
|
Total
|
$
|
252,867
|
|
|
11,243
|
|
|
9,142
|
|
|
168,314
|
|
|
441,566
|
|
Commitments to extend credit
|
$
|
234,137
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
234,137
|
|
(1)
|
See note 16 to the Consolidated Financial Statements, Employee Benefit Plans, for additional information.
|
(2)
|
See note 12 to the Consolidated Financial Statements, Borrowed Funds, for additional information.
|
(3)
|
See note 4 to the Consolidated Financial Statements, Premises and Equipment, for additional information.
|
|
Amounts maturing or re-pricing
|
|||||||||||||||||
|
Within
1 year
|
|
Over
1-3 years
|
|
Over
3-5 years
|
|
Over
5-10 years
|
|
Over
10-20 years
|
|
Total
|
|||||||
|
(Dollars in thousands)
|
|||||||||||||||||
Rate-sensitive assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-earning deposits
|
$
|
20,115
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
20,115
|
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Fixed-rate
|
137,362
|
|
|
216,472
|
|
|
107,269
|
|
|
152,759
|
|
|
—
|
|
|
613,862
|
|
|
Variable-rate
|
77,333
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
77,333
|
|
|
Investment securities
|
77,715
|
|
|
61,858
|
|
|
1,502
|
|
|
5,667
|
|
|
—
|
|
|
146,742
|
|
|
Mortgage loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjustable-rate
|
20,455
|
|
|
10,224
|
|
|
2,573
|
|
|
1,550
|
|
|
—
|
|
|
34,802
|
|
|
Fixed-rate
|
403,093
|
|
|
722,861
|
|
|
615,953
|
|
|
952,159
|
|
|
118,897
|
|
|
2,812,963
|
|
|
Home equity loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjustable-rate
|
503,679
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
503,679
|
|
|
Fixed-rate
|
160,229
|
|
|
319,902
|
|
|
218,096
|
|
|
140,988
|
|
|
24
|
|
|
839,239
|
|
|
Consumer loans
|
493,233
|
|
|
530,957
|
|
|
66,797
|
|
|
2,408
|
|
|
—
|
|
|
1,093,395
|
|
|
Commercial real estate loans
|
1,362,268
|
|
|
905,355
|
|
|
437,057
|
|
|
48,376
|
|
|
1,334
|
|
|
2,754,390
|
|
|
Commercial loans
|
478,436
|
|
|
137,807
|
|
|
64,174
|
|
|
31,350
|
|
|
6,340
|
|
|
718,107
|
|
|
Total rate-sensitive assets
|
3,733,918
|
|
|
2,905,436
|
|
|
1,513,421
|
|
|
1,335,257
|
|
|
126,595
|
|
|
9,614,627
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Rate-sensitive liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Time deposits
|
933,945
|
|
|
504,808
|
|
|
127,818
|
|
|
2,702
|
|
|
137
|
|
|
1,569,410
|
|
|
Money market deposit accounts
|
1,686,026
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
177,972
|
|
|
1,863,998
|
|
|
Savings deposits
|
174,264
|
|
|
296,852
|
|
|
296,852
|
|
|
742,130
|
|
|
94,740
|
|
|
1,604,838
|
|
|
Interest-bearing demand deposits
|
514,076
|
|
|
259,730
|
|
|
259,730
|
|
|
649,325
|
|
|
261,247
|
|
|
1,944,108
|
|
|
FHLB borrowings
|
153,600
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
153,600
|
|
|
Other borrowings
|
92,736
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
92,736
|
|
|
Trust preferred securities
|
121,800
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
121,800
|
|
|
Total rate-sensitive liabilities
|
3,676,447
|
|
|
1,061,390
|
|
|
684,400
|
|
|
1,394,157
|
|
|
534,096
|
|
|
7,350,490
|
|
|
Interest sensitivity gap per period
|
$
|
57,471
|
|
|
1,844,046
|
|
|
829,021
|
|
|
(58,900
|
)
|
|
(407,501
|
)
|
|
2,264,137
|
|
Cumulative interest sensitivity gap
|
$
|
57,471
|
|
|
1,901,517
|
|
|
2,730,538
|
|
|
2,671,638
|
|
|
2,264,137
|
|
|
2,264,137
|
|
Cumulative interest sensitivity gap as a
percentage of total assets
|
0.55
|
%
|
|
18.12
|
%
|
|
26.02
|
%
|
|
25.46
|
%
|
|
21.58
|
%
|
|
21.58
|
%
|
|
Cumulative interest-earning assets as a percent of cumulative interest-bearing liabilities
|
101.56
|
%
|
|
140.13
|
%
|
|
150.36
|
%
|
|
139.19
|
%
|
|
130.80
|
%
|
|
130.80
|
%
|
|
|
Increase
|
|
Decrease
|
||||||||||||
Parallel shift in interest rates over the next 12 months
|
|
100 bps
|
|
200 bps
|
|
300 bps
|
|
100 bps
|
||||||||
Projected percentage decrease in net interest income
|
|
(0.6
|
)%
|
|
(1.7
|
)%
|
|
(2.7
|
)%
|
|
(5.0
|
)%
|
||||
Projected percentage decrease in net income
|
|
(1.4
|
)%
|
|
(3.9
|
)%
|
|
(6.4
|
)%
|
|
(13.0
|
)%
|
||||
Projected decrease in return on average equity
|
|
(1.4
|
)%
|
|
(3.8
|
)%
|
|
(6.2
|
)%
|
|
(12.6
|
)%
|
||||
Projected decrease in earnings per share
|
|
$
|
(0.01
|
)
|
|
$
|
(0.03
|
)
|
|
$
|
(0.06
|
)
|
|
$
|
(0.13
|
)
|
Projected percentage decrease in market value of equity
|
|
(2.3
|
)%
|
|
(5.5
|
)%
|
|
(8.7
|
)%
|
|
(2.3
|
)%
|
|
|
Increase
|
|
Decrease
|
||||||||||||
Parallel shift in interest rates over the next 12 months
|
|
100 bps
|
|
200 bps
|
|
300 bps
|
|
100 bps
|
||||||||
Projected percentage decrease in net interest income
|
|
(0.6
|
)%
|
|
(0.7
|
)%
|
|
(1.1
|
)%
|
|
(3.7
|
)%
|
||||
Projected percentage decrease in net income
|
|
(1.2
|
)%
|
|
(1.3
|
)%
|
|
(2.2
|
)%
|
|
(9.2
|
)%
|
||||
Projected decrease in return on average equity
|
|
(1.2
|
)%
|
|
(1.2
|
)%
|
|
(2.1
|
)%
|
|
(8.8
|
)%
|
||||
Projected decrease in earnings per share
|
|
$
|
(0.01
|
)
|
|
$
|
(0.01
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.10
|
)
|
Projected percentage decrease in market value of equity
|
|
(3.4
|
)%
|
|
(6.3
|
)%
|
|
(9.5
|
)%
|
|
(0.3
|
)%
|
/s/ Ronald J. Seiffert
|
|
/s/ William W. Harvey, Jr.
|
Ronald J. Seiffert
|
|
William W. Harvey, Jr.
|
Chief Executive Officer
|
|
Chief Financial Officer
|
–
|
evaluating the Company’s methodology for the allowance for homogeneous loans, inclusive of the methodology based on historical losses and the methodology based on environmental factors, for compliance with U.S. generally accepted accounting principles,
|
–
|
testing individual credit risk ratings for a selection of commercial loans,
|
–
|
testing the lookback period assumptions used in calculating the rolling three-year average of incurred losses to evaluate the length of that period,
|
–
|
determining whether loans are pooled (segmented) by similar risk characteristics,
|
–
|
testing the loss emergence period assumptions by evaluating the methodology used to develop those assumptions and testing the accuracy of those calculations and inputs, and
|
–
|
evaluating the framework used to develop the resulting environmental factors and the effect of those factors compared with relevant credit risk factors and consistency with credit trends.
|
|
December 31,
|
|||||
|
2019
|
|
2018
|
|||
Assets
|
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
60,846
|
|
|
68,789
|
|
Marketable securities available-for-sale (amortized cost of $815,495 and $811,015, respectively)
|
819,901
|
|
|
801,450
|
|
|
Marketable securities held-to-maturity (fair value of $18,223 and $22,446, respectively)
|
18,036
|
|
|
22,765
|
|
|
Loans receivable, net of allowance for loan losses of $57,941 and $55,214
|
8,750,733
|
|
|
7,996,225
|
|
|
Federal Home Loan Bank stock, at cost
|
14,740
|
|
|
15,635
|
|
|
Accrued interest receivable
|
25,755
|
|
|
24,490
|
|
|
Real estate owned, net
|
950
|
|
|
2,498
|
|
|
Premises and equipment, net
|
147,409
|
|
|
143,390
|
|
|
Bank-owned life insurance
|
189,091
|
|
|
171,079
|
|
|
Goodwill
|
346,103
|
|
|
307,420
|
|
|
Other intangible assets
|
23,076
|
|
|
19,821
|
|
|
Other assets
|
97,268
|
|
|
34,211
|
|
|
Total assets
|
$
|
10,493,908
|
|
|
9,607,773
|
|
|
|
|
|
|||
Liabilities and Shareholders’ equity
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
Deposits
|
$
|
8,592,007
|
|
|
7,894,179
|
|
Borrowed funds
|
246,336
|
|
|
234,389
|
|
|
Junior subordinated debentures
|
121,800
|
|
|
111,213
|
|
|
Advances by borrowers for taxes and insurance
|
44,556
|
|
|
43,298
|
|
|
Accrued interest payable
|
1,142
|
|
|
744
|
|
|
Other liabilities
|
134,782
|
|
|
66,312
|
|
|
Total liabilities
|
9,140,623
|
|
|
8,350,135
|
|
|
|
|
|
|
|||
Shareholders’ equity:
|
|
|
|
|
|
|
Preferred stock, $0.01 par value: 50,000,000 shares authorized, no shares issued
|
—
|
|
|
—
|
|
|
Common stock, $0.01 par value: 500,000,000 shares authorized, 106,859,088 and 103,354,030 shares issued and outstanding, respectively
|
1,069
|
|
|
1,034
|
|
|
Paid-in capital
|
805,750
|
|
|
745,926
|
|
|
Retained earnings
|
583,407
|
|
|
550,374
|
|
|
Accumulated other comprehensive loss
|
(36,941
|
)
|
|
(39,696
|
)
|
|
Total shareholders’ equity
|
1,353,285
|
|
|
1,257,638
|
|
|
Total liabilities and shareholders’ equity
|
$
|
10,493,908
|
|
|
9,607,773
|
|
|
Years ended December 31,
|
||||||||
|
2019
|
|
2018
|
|
2017
|
||||
Interest income:
|
|
|
|
|
|
|
|
|
|
Loans receivable
|
$
|
394,809
|
|
|
356,571
|
|
|
339,992
|
|
Mortgage-backed securities
|
16,670
|
|
|
13,781
|
|
|
11,343
|
|
|
Taxable investment securities
|
3,401
|
|
|
3,064
|
|
|
3,749
|
|
|
Tax-free investment securities
|
844
|
|
|
1,078
|
|
|
2,023
|
|
|
Federal Home Loan Bank stock dividends
|
1,056
|
|
|
452
|
|
|
250
|
|
|
Interest-earning deposits
|
600
|
|
|
835
|
|
|
1,499
|
|
|
Total interest income
|
417,380
|
|
|
375,781
|
|
|
358,856
|
|
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
Deposits
|
49,216
|
|
|
30,985
|
|
|
23,057
|
|
|
Borrowed funds
|
7,698
|
|
|
6,155
|
|
|
5,014
|
|
|
Total interest expense
|
56,914
|
|
|
37,140
|
|
|
28,071
|
|
|
Net interest income
|
360,466
|
|
|
338,641
|
|
|
330,785
|
|
|
Provision for loan losses
|
22,659
|
|
|
20,332
|
|
|
19,751
|
|
|
Net interest income after provision for loan losses
|
337,807
|
|
|
318,309
|
|
|
311,034
|
|
|
Noninterest income:
|
|
|
|
|
|
|
|
|
|
Gain on sale of investments
|
50
|
|
|
157
|
|
|
1,148
|
|
|
Gain on sale of loans
|
1,734
|
|
|
—
|
|
|
—
|
|
|
Service charges and fees
|
53,065
|
|
|
50,792
|
|
|
49,717
|
|
|
Trust and other financial services income
|
17,765
|
|
|
16,581
|
|
|
17,987
|
|
|
Insurance commission income
|
8,068
|
|
|
8,791
|
|
|
9,013
|
|
|
Loss on real estate owned, net
|
(53
|
)
|
|
(631
|
)
|
|
(797
|
)
|
|
Income from bank-owned life insurance
|
4,418
|
|
|
5,821
|
|
|
6,093
|
|
|
Mortgage banking income
|
3,819
|
|
|
596
|
|
|
1,418
|
|
|
Gain on sale of offices
|
—
|
|
|
—
|
|
|
17,186
|
|
|
Other operating income
|
10,541
|
|
|
9,595
|
|
|
8,715
|
|
|
Total noninterest income
|
99,407
|
|
|
91,702
|
|
|
110,480
|
|
|
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
Compensation and employee benefits
|
163,086
|
|
|
152,395
|
|
|
152,296
|
|
|
Premises and occupancy costs
|
28,717
|
|
|
27,519
|
|
|
28,863
|
|
|
Office operations
|
14,133
|
|
|
14,139
|
|
|
16,342
|
|
|
Collections expense
|
2,560
|
|
|
2,209
|
|
|
2,849
|
|
|
Processing expenses
|
42,453
|
|
|
39,046
|
|
|
39,086
|
|
|
Marketing expenses
|
6,998
|
|
|
8,434
|
|
|
9,607
|
|
|
Federal deposit insurance premiums
|
685
|
|
|
2,746
|
|
|
3,518
|
|
|
Professional services
|
12,287
|
|
|
10,598
|
|
|
10,293
|
|
|
Amortization of intangible assets
|
6,543
|
|
|
5,848
|
|
|
6,764
|
|
|
Real estate owned expense
|
478
|
|
|
817
|
|
|
1,004
|
|
|
Restructuring/acquisition expense
|
4,168
|
|
|
1,014
|
|
|
4,419
|
|
|
Other expenses
|
13,995
|
|
|
11,333
|
|
|
10,562
|
|
|
Total noninterest expense
|
296,103
|
|
|
276,098
|
|
|
285,603
|
|
|
Income before income taxes
|
141,111
|
|
|
133,913
|
|
|
135,911
|
|
|
Provision for income taxes:
|
|
|
|
|
|
|
|
|
|
Federal
|
24,069
|
|
|
21,948
|
|
|
34,801
|
|
|
State
|
6,610
|
|
|
6,474
|
|
|
6,643
|
|
|
Total provision for income taxes
|
30,679
|
|
|
28,422
|
|
|
41,444
|
|
|
Net income
|
$
|
110,432
|
|
|
105,491
|
|
|
94,467
|
|
Basic earnings per share
|
$
|
1.05
|
|
|
1.03
|
|
|
0.94
|
|
Diluted earnings per share
|
$
|
1.04
|
|
|
1.02
|
|
|
0.92
|
|
|
Years ended December 31,
|
||||||||
|
2019
|
|
2018
|
|
2017
|
||||
Net income
|
$
|
110,432
|
|
|
105,491
|
|
|
94,467
|
|
Other comprehensive income net of tax:
|
|
|
|
|
|
||||
Net unrealized holding gains/losses on marketable securities:
|
|
|
|
|
|
||||
Unrealized holding gain/(loss) net of tax of ($3,990), $513, and $1,915, respectively
|
9,984
|
|
|
(1,277
|
)
|
|
(2,478
|
)
|
|
Reclassification adjustment for gains included in net income, net of tax of $2, $60, and $1,488, respectively
|
(5
|
)
|
|
(155
|
)
|
|
(2,326
|
)
|
|
Net unrealized holding gain/(loss) on marketable securities
|
9,979
|
|
|
(1,432
|
)
|
|
(4,804
|
)
|
|
|
|
|
|
|
|
||||
Change in fair value of interest rate swaps, net of tax of $0, ($223), and ($585), respectively
|
—
|
|
|
840
|
|
|
1,087
|
|
|
|
|
|
|
|
|
||||
Defined benefit plans:
|
|
|
|
|
|
||||
Net loss, net of tax $3,193, $770, $826, respectively
|
(8,059
|
)
|
|
(1,181
|
)
|
|
(1,254
|
)
|
|
Reclassification adjustments for prior period service costs and net losses included in net income,
net of tax of ($334), ($746), and ($613), respectively |
835
|
|
|
903
|
|
|
882
|
|
|
Net loss on defined benefit plans
|
(7,224
|
)
|
|
(278
|
)
|
|
(372
|
)
|
|
|
|
|
|
|
|
||||
Other comprehensive income/(loss)
|
2,755
|
|
|
(870
|
)
|
|
(4,089
|
)
|
|
|
|
|
|
|
|
||||
Total comprehensive income
|
$
|
113,187
|
|
|
104,621
|
|
|
90,378
|
|
|
Common
stock
|
|
Paid-in
capital
|
|
Retained
earnings
|
|
Accumulated
other
comprehensive
income/(loss)
|
|
Total
shareholders’
equity
|
||||||
Balance at December 31, 2016
|
$
|
1,017
|
|
|
718,834
|
|
|
478,803
|
|
|
(27,991
|
)
|
|
1,170,663
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
—
|
|
|
—
|
|
|
94,467
|
|
|
—
|
|
|
94,467
|
|
|
Other comprehensive loss, net of tax of $3,031
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,089
|
)
|
|
(4,089
|
)
|
|
Total comprehensive income
|
—
|
|
|
—
|
|
|
94,467
|
|
|
(4,089
|
)
|
|
90,378
|
|
|
Exercise of stock options
|
6
|
|
|
6,995
|
|
|
—
|
|
|
—
|
|
|
7,001
|
|
|
Stock-based compensation expense
|
4
|
|
|
4,890
|
|
|
—
|
|
|
—
|
|
|
4,894
|
|
|
Dividends paid ($0.64 per share)
|
—
|
|
|
—
|
|
|
(65,212
|
)
|
|
—
|
|
|
(65,212
|
)
|
|
Balance at December 31, 2017
|
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
|
—
|
|
|
—
|
|
|
105,491
|
|
|
—
|
|
|
105,491
|
|
|
Other comprehensive loss, net of tax of $374
|
—
|
|
|
—
|
|
|
—
|
|
|
(870
|
)
|
|
(870
|
)
|
|
Total comprehensive income
|
—
|
|
|
—
|
|
|
112,237
|
|
|
(7,616
|
)
|
|
104,621
|
|
|
Exercise of stock options
|
8
|
|
|
8,183
|
|
|
—
|
|
|
—
|
|
|
8,191
|
|
|
Stock-based compensation expense
|
4
|
|
|
7,019
|
|
|
—
|
|
|
—
|
|
|
7,023
|
|
|
Stock-based compensation forfeited
|
(5
|
)
|
|
5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Dividends paid ($0.68 per share)
|
—
|
|
|
—
|
|
|
(69,921
|
)
|
|
—
|
|
|
(69,921
|
)
|
|
Balance at December 31, 2018
|
1,034
|
|
|
745,926
|
|
|
550,374
|
|
|
(39,696
|
)
|
|
1,257,638
|
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
—
|
|
|
—
|
|
|
110,432
|
|
|
—
|
|
|
110,432
|
|
|
Other comprehensive income, net of tax of ($1,129)
|
—
|
|
|
—
|
|
|
—
|
|
|
2,755
|
|
|
2,755
|
|
|
Total comprehensive income
|
—
|
|
|
—
|
|
|
110,432
|
|
|
2,755
|
|
|
113,187
|
|
|
Acquisition of Union Community Bank
|
24
|
|
|
43,264
|
|
|
—
|
|
|
—
|
|
|
43,288
|
|
|
Reclassification due to adoption of ASU No. 2016-02
|
—
|
|
|
—
|
|
|
(1,226
|
)
|
|
—
|
|
|
(1,226
|
)
|
|
Exercise of stock options
|
9
|
|
|
9,718
|
|
|
—
|
|
|
—
|
|
|
9,727
|
|
|
Stock-based compensation expense
|
3
|
|
|
6,842
|
|
|
—
|
|
|
—
|
|
|
6,845
|
|
|
Stock-based compensation forfeited
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
Dividends paid ($0.72 per share)
|
—
|
|
|
—
|
|
|
(76,173
|
)
|
|
—
|
|
|
(76,173
|
)
|
|
Balance at December 31, 2019
|
$
|
1,069
|
|
|
805,750
|
|
|
583,407
|
|
|
(36,941
|
)
|
|
1,353,285
|
|
|
Years ended December 31,
|
||||||||
|
2019
|
|
2018
|
|
2017
|
||||
Operating activities:
|
|
|
|
|
|
|
|
|
|
Net income
|
$
|
110,432
|
|
|
105,491
|
|
|
94,467
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||||
Provision for loan losses
|
22,659
|
|
|
20,332
|
|
|
19,751
|
|
|
Net (gain)/loss on sale of assets
|
(2,472
|
)
|
|
1,677
|
|
|
(627
|
)
|
|
Net gain on sale of offices
|
—
|
|
|
—
|
|
|
(17,186
|
)
|
|
Net depreciation, amortization and accretion
|
3,824
|
|
|
8,120
|
|
|
14,293
|
|
|
(Increase)/decrease in other assets
|
(66,080
|
)
|
|
(6,428
|
)
|
|
2,902
|
|
|
Increase/(decrease) in other liabilities
|
53,998
|
|
|
(1,129
|
)
|
|
11,694
|
|
|
Net amortization on marketable securities
|
922
|
|
|
1,871
|
|
|
2,017
|
|
|
Noncash compensation expense related to stock benefit plans
|
6,845
|
|
|
7,023
|
|
|
4,894
|
|
|
Noncash write-down of real estate owned
|
607
|
|
|
1,518
|
|
|
1,231
|
|
|
Deferred income tax (benefit)/expense
|
2,776
|
|
|
(2,770
|
)
|
|
11,317
|
|
|
Origination of loans held-for-sale
|
(68,400
|
)
|
|
(1,297
|
)
|
|
(66,058
|
)
|
|
Proceeds from sale of loans held-for-sale
|
62,351
|
|
|
4,501
|
|
|
73,103
|
|
|
Net cash provided by operating activities
|
127,462
|
|
|
138,909
|
|
|
151,798
|
|
|
|
|
|
|
|
|
||||
Investing activities:
|
|
|
|
|
|
|
|
|
|
Purchase of marketable securities held-to-maturity
|
—
|
|
|
—
|
|
|
(23,621
|
)
|
|
Purchase of marketable securities available-for-sale
|
(200,204
|
)
|
|
(228,180
|
)
|
|
(218,292
|
)
|
|
Proceeds from maturities and principal reductions of marketable securities held-to-maturity
|
4,707
|
|
|
6,892
|
|
|
13,902
|
|
|
Proceeds from maturities and principal reductions of marketable securities available-for-sale
|
241,079
|
|
|
210,362
|
|
|
206,089
|
|
|
Proceeds from sale of marketable securities available-for-sale
|
32,389
|
|
|
5,206
|
|
|
36,811
|
|
|
Proceeds of bank-owned life insurance
|
2,638
|
|
|
2,730
|
|
|
4,259
|
|
|
Loan originations
|
(3,721,001
|
)
|
|
(3,002,810
|
)
|
|
(2,777,573
|
)
|
|
Proceeds from loan maturities and principal reductions
|
3,275,400
|
|
|
2,726,103
|
|
|
2,657,497
|
|
|
Proceeds from sale of loans held for investment
|
97,923
|
|
|
—
|
|
|
—
|
|
|
Net (proceeds)/redemptions of Federal Home Loan Bank stock
|
1,348
|
|
|
(3,902
|
)
|
|
(4,343
|
)
|
|
Proceeds from sale of real estate owned
|
4,198
|
|
|
6,312
|
|
|
4,342
|
|
|
Sale of real estate owned for investment, net
|
608
|
|
|
607
|
|
|
608
|
|
|
Purchases of premises and equipment
|
(10,899
|
)
|
|
(5,233
|
)
|
|
(3,719
|
)
|
|
Acquisitions, net of cash received
|
(28,779
|
)
|
|
—
|
|
|
—
|
|
|
Net cash provided used in investing activities
|
(300,593
|
)
|
|
(281,913
|
)
|
|
(104,040
|
)
|
|
Years ended December 31,
|
||||||||
|
2019
|
|
2018
|
|
2017
|
||||
Financing activities:
|
|
|
|
|
|
|
|
|
|
Net increase/(decrease) in deposits
|
$
|
218,449
|
|
|
67,190
|
|
|
(270,989
|
)
|
Net increase/(decrease) in short-term borrowings
|
11,947
|
|
|
126,151
|
|
|
(34,661
|
)
|
|
Increase in advances by borrowers for taxes and insurance
|
1,238
|
|
|
2,473
|
|
|
3,946
|
|
|
Cash dividends paid on common stock
|
(76,173
|
)
|
|
(69,921
|
)
|
|
(65,212
|
)
|
|
Proceeds from stock options exercised
|
9,727
|
|
|
8,190
|
|
|
7,001
|
|
|
Net cash provided by/(used) in financing activities
|
165,188
|
|
|
134,083
|
|
|
(359,915
|
)
|
|
Net decrease in cash and cash equivalents
|
$
|
(7,943
|
)
|
|
(8,921
|
)
|
|
(312,157
|
)
|
|
|
|
|
|
|
||||
Cash and cash equivalents at beginning of period
|
$
|
68,789
|
|
|
77,710
|
|
|
389,867
|
|
Net decrease in cash and cash equivalents
|
(7,943
|
)
|
|
(8,921
|
)
|
|
(312,157
|
)
|
|
Cash and cash equivalents at end of period
|
$
|
60,846
|
|
|
68,789
|
|
|
77,710
|
|
|
|
|
|
|
|
||||
Cash paid during the period for:
|
|
|
|
|
|
|
|
|
|
Interest on deposits and borrowings (including interest credited to deposit accounts of
$44,928, $29,330, and $22,385, respectively) |
$
|
54,277
|
|
|
36,856
|
|
|
28,254
|
|
Income taxes
|
29,283
|
|
|
25,849
|
|
|
32,270
|
|
|
|
|
|
|
|
|
||||
Business acquisitions:
|
|
|
|
|
|
|
|
|
|
Fair value of assets acquired
|
$
|
584,253
|
|
|
—
|
|
|
—
|
|
Northwest Bancshares, Inc. common stock issued
|
(43,288
|
)
|
|
—
|
|
|
—
|
|
|
Net cash paid
|
(45,600
|
)
|
|
—
|
|
|
—
|
|
|
Liabilities assumed
|
$
|
495,365
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
||||
Noncash activities:
|
|
|
|
|
|
||||
Loan foreclosures and repossessions
|
$
|
5,815
|
|
|
7,181
|
|
|
8,130
|
|
Sale of real estate owned financed by the Company
|
44
|
|
|
296
|
|
|
168
|
|
•
|
An allowance for impaired loans;
|
•
|
An allowance for homogenous loans based on historical losses; and
|
•
|
An allowance for homogenous loans based on environmental factors.
|
•
|
An allowance for loans 90 days or more delinquent;
|
•
|
An allowance for homogenous loans based on historical losses; and
|
•
|
An allowance for homogenous loans based on environmental factors.
|
Consideration paid:
|
|
||
Northwest Bancshares, Inc. common stock issued
|
$
|
43,288
|
|
Cash paid to DFSC
|
42,500
|
|
|
Total consideration paid
|
85,788
|
|
|
Recognized amounts of identifiable assets acquired and (liabilities assumed), at fair value (1)
|
|
||
Cash and cash equivalents
|
$
|
16,667
|
|
Investment securities available-for-sale
|
78,594
|
|
|
Loans
|
407,840
|
|
|
Federal Home Loan Bank stock
|
453
|
|
|
Premises and equipment
|
6,520
|
|
|
Core deposit intangible
|
7,498
|
|
|
Other assets
|
25,535
|
|
|
Deposits
|
(479,379
|
)
|
|
Other liabilities
|
(15,240
|
)
|
|
Total identifiable net assets
|
$
|
48,488
|
|
Goodwill
|
$
|
37,300
|
|
|
|
For the year ended December 31, 2019
|
||
Operating lease costs (office operations)
|
|
$
|
5,603
|
|
Variable lease costs (office operations)
|
|
596
|
|
|
Total operating lease costs
|
|
$
|
6,199
|
|
Operating leases:
|
|
As of December 31, 2019
|
||
Operating lease ROU assets (other assets)
|
|
$
|
49,380
|
|
Operating lease liabilities (other liabilities)
|
|
52,092
|
|
Supplemental cash flow information
|
|
|
||
Cash paid for amounts included in the measurement of lease liabilities:
|
|
|
||
Operating cash flow from operating leases
|
|
$
|
5,564
|
|
ROU assets obtained in exchange for lease obligations
|
|
$
|
13,268
|
|
Weighted average remaining lease term
|
|
15.7 years
|
|
|
Weighted average discount rate
|
|
3.7
|
%
|
|
|
As of December 31, 2019
|
||
2020
|
|
$
|
5,692
|
|
2021
|
|
5,362
|
|
|
2022
|
|
5,042
|
|
|
2023
|
|
4,734
|
|
|
2024
|
|
4,408
|
|
|
Thereafter
|
|
44,758
|
|
|
Total lease payments
|
|
69,996
|
|
|
Less amount of lease payments representing interest
|
|
17,904
|
|
|
Total present value of lease payments
|
|
$
|
52,092
|
|
|
|
As of December 31, 2018
|
||
2019
|
|
$
|
4,677
|
|
2020
|
|
3,884
|
|
|
2021
|
|
3,179
|
|
|
2022
|
|
2,465
|
|
|
2023
|
|
2,040
|
|
|
Thereafter
|
|
7,784
|
|
|
Total lease payments
|
|
$
|
24,029
|
|
|
Amortized cost
|
|
Gross unrealized
holding gains
|
|
Gross unrealized
holding losses
|
|
Fair value
|
|||||
Debt issued by the U.S. government and agencies:
|
|
|
|
|
|
|
|
|
|
|
|
|
Due in less than one year
|
$
|
14,951
|
|
|
40
|
|
|
—
|
|
|
14,991
|
|
|
|
|
|
|
|
|
|
|||||
Debt issued by government sponsored enterprises:
|
|
|
|
|
|
|
|
|
||||
Due in less than one year
|
50,777
|
|
|
345
|
|
|
—
|
|
|
51,122
|
|
|
Due in one year through five years
|
50,229
|
|
|
—
|
|
|
(227
|
)
|
|
50,002
|
|
|
Due after five years through ten years
|
3,716
|
|
|
53
|
|
|
(109
|
)
|
|
3,660
|
|
|
|
|
|
|
|
|
|
|
|||||
Municipal securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Due in less than one year
|
809
|
|
|
4
|
|
|
—
|
|
|
813
|
|
|
Due in one year through five years
|
2,891
|
|
|
79
|
|
|
—
|
|
|
2,970
|
|
|
Due in five years through ten years
|
10,155
|
|
|
148
|
|
|
—
|
|
|
10,303
|
|
|
Due after ten years
|
11,695
|
|
|
267
|
|
|
—
|
|
|
11,962
|
|
|
|
|
|
|
|
|
|
|
|||||
Corporate debt issues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Due in five years through ten years
|
919
|
|
|
—
|
|
|
—
|
|
|
919
|
|
|
|
|
|
|
|
|
|
|
|||||
Residential mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed rate pass-through
|
142,421
|
|
|
1,941
|
|
|
(881
|
)
|
|
143,481
|
|
|
Variable rate pass-through
|
18,933
|
|
|
749
|
|
|
(4
|
)
|
|
19,678
|
|
|
Fixed rate agency CMOs
|
452,256
|
|
|
3,518
|
|
|
(1,606
|
)
|
|
454,168
|
|
|
Variable rate agency CMOs
|
55,743
|
|
|
207
|
|
|
(118
|
)
|
|
55,832
|
|
|
Total residential mortgage-backed securities
|
669,353
|
|
|
6,415
|
|
|
(2,609
|
)
|
|
673,159
|
|
|
Total marketable securities available-for-sale
|
$
|
815,495
|
|
|
7,351
|
|
|
(2,945
|
)
|
|
819,901
|
|
|
Amortized cost
|
|
Gross unrealized
holding gains
|
|
Gross unrealized
holding losses
|
|
Fair value
|
|||||
Residential mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed rate pass-through
|
$
|
2,197
|
|
|
83
|
|
|
—
|
|
|
2,280
|
|
Variable rate pass-through
|
1,210
|
|
|
28
|
|
|
—
|
|
|
1,238
|
|
|
Fixed rate agency CMOs
|
14,016
|
|
|
68
|
|
|
—
|
|
|
14,084
|
|
|
Variable rate agency CMOs
|
613
|
|
|
8
|
|
|
—
|
|
|
621
|
|
|
Total residential mortgage-backed securities
|
18,036
|
|
|
187
|
|
|
—
|
|
|
18,223
|
|
|
Total marketable securities held-to-maturity
|
$
|
18,036
|
|
|
187
|
|
|
—
|
|
|
18,223
|
|
|
Amortized cost
|
|
Gross unrealized
holding gains
|
|
Gross unrealized
holding losses
|
|
Fair value
|
|||||
Debt issued by the U.S. government and agencies:
|
|
|
|
|
|
|
|
|
|
|
|
|
Due in less than one year
|
$
|
14,756
|
|
|
24
|
|
|
—
|
|
|
14,780
|
|
|
|
|
|
|
|
|
|
|||||
Debt issued by government sponsored enterprises:
|
|
|
|
|
|
|
|
|
|
|
|
|
Due in less than one year
|
85,089
|
|
|
—
|
|
|
(795
|
)
|
|
84,294
|
|
|
Due in one year through five years
|
101,078
|
|
|
71
|
|
|
(1,512
|
)
|
|
99,637
|
|
|
Due after ten years
|
3,546
|
|
|
—
|
|
|
(142
|
)
|
|
3,404
|
|
|
|
|
|
|
|
|
|
|
|||||
Municipal securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Due in less than one year
|
1,333
|
|
|
2
|
|
|
(6
|
)
|
|
1,329
|
|
|
Due after one year through five years
|
3,985
|
|
|
54
|
|
|
(4
|
)
|
|
4,035
|
|
|
Due after five years through ten years
|
10,603
|
|
|
60
|
|
|
—
|
|
|
10,663
|
|
|
Due after ten years
|
5,105
|
|
|
31
|
|
|
—
|
|
|
5,136
|
|
|
|
|
|
|
|
|
|
|
|||||
Corporate debt issues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Due in five years through ten years
|
914
|
|
|
—
|
|
|
—
|
|
|
914
|
|
|
|
|
|
|
|
|
|
|
|||||
Residential mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed rate pass-through
|
130,172
|
|
|
568
|
|
|
(4,113
|
)
|
|
126,627
|
|
|
Variable rate pass-through
|
24,761
|
|
|
1,003
|
|
|
(5
|
)
|
|
25,759
|
|
|
Fixed rate agency CMOs
|
365,427
|
|
|
865
|
|
|
(5,921
|
)
|
|
360,371
|
|
|
Variable rate agency CMOs
|
64,246
|
|
|
280
|
|
|
(25
|
)
|
|
64,501
|
|
|
Total residential mortgage-backed securities
|
584,606
|
|
|
2,716
|
|
|
(10,064
|
)
|
|
577,258
|
|
|
Total marketable securities available-for-sale
|
$
|
811,015
|
|
|
2,958
|
|
|
(12,523
|
)
|
|
801,450
|
|
|
Amortized cost
|
|
Gross unrealized
holding gains
|
|
Gross unrealized
holding losses
|
|
Fair value
|
|||||
Residential mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed rate pass-through
|
$
|
2,896
|
|
|
53
|
|
|
—
|
|
|
2,949
|
|
Variable rate pass-through
|
1,666
|
|
|
39
|
|
|
—
|
|
|
1,705
|
|
|
Fixed rate agency CMOs
|
17,552
|
|
|
—
|
|
|
(422
|
)
|
|
17,130
|
|
|
Variable rate agency CMOs
|
651
|
|
|
11
|
|
|
—
|
|
|
662
|
|
|
Total residential mortgage-backed securities
|
22,765
|
|
|
103
|
|
|
(422
|
)
|
|
22,446
|
|
|
Total marketable securities held-to-maturity
|
$
|
22,765
|
|
|
103
|
|
|
(422
|
)
|
|
22,446
|
|
|
December 31,
|
|||||
|
2019
|
|
2018
|
|||
Residential mortgage backed securities:
|
|
|
|
|
|
|
FNMA
|
$
|
280,832
|
|
|
288,825
|
|
GNMA
|
231,491
|
|
|
81,444
|
|
|
FHLMC
|
178,375
|
|
|
229,226
|
|
|
Other (including non-agency)
|
497
|
|
|
528
|
|
|
Total residential mortgage-backed securities
|
$
|
691,195
|
|
|
600,023
|
|
|
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
|
$
|
—
|
|
|
—
|
|
|
52,620
|
|
|
(336
|
)
|
|
52,620
|
|
|
(336
|
)
|
Residential mortgage-backed securities - agency
|
173,112
|
|
|
(858
|
)
|
|
109,324
|
|
|
(1,751
|
)
|
|
282,436
|
|
|
(2,609
|
)
|
|
Total temporarily impaired securities
|
$
|
173,112
|
|
|
(858
|
)
|
|
161,944
|
|
|
(2,087
|
)
|
|
335,056
|
|
|
(2,945
|
)
|
|
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
|
$
|
—
|
|
|
—
|
|
|
136,425
|
|
|
(2,449
|
)
|
|
136,425
|
|
|
(2,449
|
)
|
Municipal securities
|
929
|
|
|
(1
|
)
|
|
1,709
|
|
|
(10
|
)
|
|
2,638
|
|
|
(11
|
)
|
|
Residential mortgage-backed securities - agency
|
34,031
|
|
|
(30
|
)
|
|
346,675
|
|
|
(10,456
|
)
|
|
380,706
|
|
|
(10,486
|
)
|
|
Total temporarily impaired securities
|
$
|
34,960
|
|
|
(31
|
)
|
|
484,809
|
|
|
(12,915
|
)
|
|
519,769
|
|
|
(12,946
|
)
|
|
|
December 31,
|
|||||
|
2019
|
|
2018
|
|||
Beginning balance at January 1, (1)
|
$
|
—
|
|
|
352
|
|
Credit losses on debt securities for which other-than-temporary impairment was not previously recognized
|
—
|
|
|
—
|
|
|
Credit losses on debt securities for which other-than-temporary impairment was previously recognized
|
—
|
|
|
—
|
|
|
Reduction for securities sold/called realized during the year
|
—
|
|
|
(352
|
)
|
|
Additional credit losses on debt securities for which other-than-temporary impairment was previously recognized
|
—
|
|
|
—
|
|
|
Ending balance at December 31,
|
$
|
—
|
|
|
—
|
|
(1)
|
The beginning balance represents credit losses included in other-than-temporary impairment charges recognized on debt securities in prior periods.
|
|
December 31, 2019
|
|
December 31, 2018
|
|||||||||||||||
|
Originated
|
|
Acquired
|
|
Total
|
|
Originated
|
|
Acquired
|
|
Total
|
|||||||
Personal Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Residential mortgage loans (1)
|
$
|
2,779,764
|
|
|
82,938
|
|
|
2,862,702
|
|
|
2,766,430
|
|
|
93,782
|
|
|
2,860,212
|
|
Home equity loans
|
1,099,514
|
|
|
243,404
|
|
|
1,342,918
|
|
|
1,043,878
|
|
|
214,544
|
|
|
1,258,422
|
|
|
Consumer finance loans (2)
|
509
|
|
|
—
|
|
|
509
|
|
|
3,817
|
|
|
—
|
|
|
3,817
|
|
|
Consumer loans
|
1,057,384
|
|
|
35,502
|
|
|
1,092,886
|
|
|
775,378
|
|
|
58,671
|
|
|
834,049
|
|
|
Total Personal Banking
|
4,937,171
|
|
|
361,844
|
|
|
5,299,015
|
|
|
4,589,503
|
|
|
366,997
|
|
|
4,956,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Commercial real estate loans
|
2,557,904
|
|
|
407,003
|
|
|
2,964,907
|
|
|
2,416,047
|
|
|
223,327
|
|
|
2,639,374
|
|
|
Commercial loans
|
719,477
|
|
|
55,094
|
|
|
774,571
|
|
|
612,962
|
|
|
48,816
|
|
|
661,778
|
|
|
Total Commercial Banking
|
3,277,381
|
|
|
462,097
|
|
|
3,739,478
|
|
|
3,029,009
|
|
|
272,143
|
|
|
3,301,152
|
|
|
Total loans receivable, gross
|
8,214,552
|
|
|
823,941
|
|
|
9,038,493
|
|
|
7,618,512
|
|
|
639,140
|
|
|
8,257,652
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Deferred loan costs
|
51,616
|
|
|
483
|
|
|
52,099
|
|
|
36,820
|
|
|
798
|
|
|
37,618
|
|
|
Allowance for loan losses
|
(51,439
|
)
|
|
(6,502
|
)
|
|
(57,941
|
)
|
|
(51,751
|
)
|
|
(3,463
|
)
|
|
(55,214
|
)
|
|
Undisbursed loan proceeds:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Residential mortgage loans
|
(14,937
|
)
|
|
—
|
|
|
(14,937
|
)
|
|
(11,513
|
)
|
|
—
|
|
|
(11,513
|
)
|
|
Commercial real estate loans
|
(208,857
|
)
|
|
(1,661
|
)
|
|
(210,518
|
)
|
|
(167,029
|
)
|
|
(524
|
)
|
|
(167,553
|
)
|
|
Commercial loans
|
(55,317
|
)
|
|
(1,146
|
)
|
|
(56,463
|
)
|
|
(63,605
|
)
|
|
(1,160
|
)
|
|
(64,765
|
)
|
|
Total loans receivable, net
|
$
|
7,935,618
|
|
|
815,115
|
|
|
8,750,733
|
|
|
7,361,434
|
|
|
634,791
|
|
|
7,996,225
|
|
|
December 31,
|
|||||
|
2019
|
|
2018
|
|||
Acquired loans evaluated individually for future credit losses:
|
|
|
|
|
||
Outstanding principal balance
|
$
|
7,187
|
|
|
8,189
|
|
Carrying value
|
4,975
|
|
|
5,690
|
|
|
|
|
|
|
|
||
Acquired loans evaluated collectively for future credit losses:
|
|
|
|
|
||
Outstanding principal balance
|
826,412
|
|
|
637,170
|
|
|
Carrying value
|
816,642
|
|
|
632,564
|
|
|
|
|
|
|
|
||
Total acquired loans:
|
|
|
|
|
||
Outstanding principal balance
|
833,599
|
|
|
645,359
|
|
|
Carrying value
|
821,617
|
|
|
638,254
|
|
|
Total
|
||
Balance at December 31, 2017
|
$
|
1,540
|
|
Accretion
|
(785
|
)
|
|
Net reclassification from nonaccretable yield
|
—
|
|
|
Balance at December 31, 2018
|
755
|
|
|
Accretion
|
(551
|
)
|
|
Net reclassification from nonaccretable yield
|
966
|
|
|
Balance at December 31, 2019
|
$
|
1,170
|
|
|
Carrying
value
|
|
Outstanding
principal
balance
|
|
Related
impairment
reserve
|
|
Average
recorded
investment
in impaired
loans
|
|
Interest
income/accretion
recognized
|
||||||
Personal Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage loans
|
$
|
742
|
|
|
1,232
|
|
|
7
|
|
|
866
|
|
|
147
|
|
Home equity loans
|
715
|
|
|
1,569
|
|
|
25
|
|
|
861
|
|
|
114
|
|
|
Consumer loans
|
7
|
|
|
34
|
|
|
1
|
|
|
18
|
|
|
12
|
|
|
Total Personal Banking
|
1,464
|
|
|
2,835
|
|
|
33
|
|
|
1,745
|
|
|
273
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate loans
|
3,433
|
|
|
4,268
|
|
|
6
|
|
|
3,509
|
|
|
273
|
|
|
Commercial loans
|
78
|
|
|
84
|
|
|
1
|
|
|
78
|
|
|
5
|
|
|
Total Commercial Banking
|
3,511
|
|
|
4,352
|
|
|
7
|
|
|
3,587
|
|
|
278
|
|
|
Total
|
$
|
4,975
|
|
|
7,187
|
|
|
40
|
|
|
5,332
|
|
|
551
|
|
|
Carrying
value |
|
Outstanding
principal balance |
|
Related
impairment reserve |
|
Average
recorded investment in impaired loans |
|
Interest
income/accretion recognized |
||||||
Personal Banking:
|
|
|
|
|
|
|
|
|
|
||||||
Residential mortgage loans
|
$
|
990
|
|
|
1,598
|
|
|
6
|
|
|
1,294
|
|
|
226
|
|
Home equity loans
|
1,008
|
|
|
1,959
|
|
|
7
|
|
|
1,483
|
|
|
157
|
|
|
Consumer loans
|
29
|
|
|
76
|
|
|
4
|
|
|
53
|
|
|
35
|
|
|
Total Personal Banking
|
2,027
|
|
|
3,633
|
|
|
17
|
|
|
2,830
|
|
|
418
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
||||||
Commercial real estate loans
|
3,584
|
|
|
4,471
|
|
|
1
|
|
|
4,028
|
|
|
358
|
|
|
Commercial loans
|
79
|
|
|
85
|
|
|
—
|
|
|
82
|
|
|
9
|
|
|
Total Commercial Banking
|
3,663
|
|
|
4,556
|
|
|
1
|
|
|
4,110
|
|
|
367
|
|
|
Total
|
$
|
5,690
|
|
|
8,189
|
|
|
18
|
|
|
6,940
|
|
|
785
|
|
|
Balance as of December 31, 2019
|
|
Provision
|
|
Charge-offs
|
|
Recoveries
|
|
Balance as of December 31, 2018
|
||||||
Originated loans
|
|
|
|
|
|
|
|
|
|
||||||
Personal Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage loans
|
$
|
2,463
|
|
|
(1,089
|
)
|
|
(935
|
)
|
|
433
|
|
|
4,054
|
|
Home equity loans
|
2,830
|
|
|
46
|
|
|
(619
|
)
|
|
219
|
|
|
3,184
|
|
|
Consumer finance loans
|
76
|
|
|
(671
|
)
|
|
(320
|
)
|
|
391
|
|
|
676
|
|
|
Consumer loans
|
11,979
|
|
|
10,696
|
|
|
(11,217
|
)
|
|
2,096
|
|
|
10,404
|
|
|
Total Personal Banking
|
17,348
|
|
|
8,982
|
|
|
(13,091
|
)
|
|
3,139
|
|
|
18,318
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate loans
|
17,292
|
|
|
(5,241
|
)
|
|
(5,078
|
)
|
|
1,232
|
|
|
26,379
|
|
|
Commercial loans
|
16,799
|
|
|
12,449
|
|
|
(3,237
|
)
|
|
533
|
|
|
7,054
|
|
|
Total Commercial Banking
|
34,091
|
|
|
7,208
|
|
|
(8,315
|
)
|
|
1,765
|
|
|
33,433
|
|
|
Total originated loans
|
51,439
|
|
|
16,190
|
|
|
(21,406
|
)
|
|
4,904
|
|
|
51,751
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Acquired loans
|
|
|
|
|
|
|
|
|
|
||||||
Personal Banking:
|
|
|
|
|
|
|
|
|
|
||||||
Residential mortgage loans
|
111
|
|
|
184
|
|
|
(231
|
)
|
|
75
|
|
|
83
|
|
|
Home equity loans
|
359
|
|
|
322
|
|
|
(502
|
)
|
|
191
|
|
|
348
|
|
|
Consumer loans
|
538
|
|
|
156
|
|
|
(270
|
)
|
|
233
|
|
|
419
|
|
|
Total Personal Banking
|
1,008
|
|
|
662
|
|
|
(1,003
|
)
|
|
499
|
|
|
850
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
||||||
Commercial real estate loans
|
4,296
|
|
|
2,092
|
|
|
(389
|
)
|
|
597
|
|
|
1,996
|
|
|
Commercial loans
|
1,198
|
|
|
3,715
|
|
|
(3,414
|
)
|
|
280
|
|
|
617
|
|
|
Total Commercial Banking
|
5,494
|
|
|
5,807
|
|
|
(3,803
|
)
|
|
877
|
|
|
2,613
|
|
|
Total acquired loans
|
6,502
|
|
|
6,469
|
|
|
(4,806
|
)
|
|
1,376
|
|
|
3,463
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total
|
$
|
57,941
|
|
|
22,659
|
|
|
(26,212
|
)
|
|
6,280
|
|
|
55,214
|
|
|
Balance as of December 31, 2018
|
|
Provision
|
|
Charge-offs
|
|
Recoveries
|
|
Balance as of December 31, 2017
|
||||||
Originated loans
|
|
|
|
|
|
|
|
|
|
||||||
Personal Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage loans
|
$
|
4,054
|
|
|
808
|
|
|
(1,067
|
)
|
|
489
|
|
|
3,824
|
|
Home equity loans
|
3,184
|
|
|
(25
|
)
|
|
(1,183
|
)
|
|
320
|
|
|
4,072
|
|
|
Consumer finance loans
|
676
|
|
|
(1,282
|
)
|
|
(2,813
|
)
|
|
803
|
|
|
3,968
|
|
|
Consumer loans
|
10,404
|
|
|
12,151
|
|
|
(12,861
|
)
|
|
2,639
|
|
|
8,475
|
|
|
Total Personal Banking
|
18,318
|
|
|
11,652
|
|
|
(17,924
|
)
|
|
4,251
|
|
|
20,339
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate loans
|
26,379
|
|
|
11,349
|
|
|
(6,096
|
)
|
|
1,215
|
|
|
19,911
|
|
|
Commercial loans
|
7,054
|
|
|
(2,062
|
)
|
|
(2,675
|
)
|
|
1,469
|
|
|
10,322
|
|
|
Total Commercial Banking
|
33,433
|
|
|
9,287
|
|
|
(8,771
|
)
|
|
2,684
|
|
|
30,233
|
|
|
Total originated loans
|
51,751
|
|
|
20,939
|
|
|
(26,695
|
)
|
|
6,935
|
|
|
50,572
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Acquired loans
|
|
|
|
|
|
|
|
|
|
||||||
Personal Banking:
|
|
|
|
|
|
|
|
|
|
||||||
Residential mortgage loans
|
83
|
|
|
(61
|
)
|
|
(112
|
)
|
|
125
|
|
|
131
|
|
|
Home equity loans
|
348
|
|
|
(23
|
)
|
|
(602
|
)
|
|
211
|
|
|
762
|
|
|
Consumer loans
|
419
|
|
|
(335
|
)
|
|
(291
|
)
|
|
155
|
|
|
890
|
|
|
Total Personal Banking
|
850
|
|
|
(419
|
)
|
|
(1,005
|
)
|
|
491
|
|
|
1,783
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate loans
|
1,996
|
|
|
(467
|
)
|
|
(1,291
|
)
|
|
205
|
|
|
3,549
|
|
|
Commercial loans
|
617
|
|
|
279
|
|
|
(650
|
)
|
|
97
|
|
|
891
|
|
|
Total Commercial Banking
|
2,613
|
|
|
(188
|
)
|
|
(1,941
|
)
|
|
302
|
|
|
4,440
|
|
|
Total acquired loans
|
3,463
|
|
|
(607
|
)
|
|
(2,946
|
)
|
|
793
|
|
|
6,223
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total
|
$
|
55,214
|
|
|
20,332
|
|
|
(29,641
|
)
|
|
7,728
|
|
|
56,795
|
|
|
Balance as of December 31, 2017
|
|
Provision
|
|
Charge-offs
|
|
Recoveries
|
|
Balance as of December 31, 2016
|
||||||
Originated loans
|
|
|
|
|
|
|
|
|
|
||||||
Personal Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage loans
|
$
|
3,824
|
|
|
(390
|
)
|
|
(834
|
)
|
|
392
|
|
|
4,656
|
|
Home equity loans
|
4,072
|
|
|
1,474
|
|
|
(1,080
|
)
|
|
192
|
|
|
3,486
|
|
|
Consumer finance loans
|
3,968
|
|
|
8,444
|
|
|
(8,369
|
)
|
|
448
|
|
|
3,445
|
|
|
Consumer loans
|
8,475
|
|
|
13,601
|
|
|
(11,128
|
)
|
|
1,473
|
|
|
4,529
|
|
|
Total Personal Banking
|
20,339
|
|
|
23,129
|
|
|
(21,411
|
)
|
|
2,505
|
|
|
16,116
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate loans
|
19,911
|
|
|
(3,663
|
)
|
|
(1,344
|
)
|
|
1,251
|
|
|
23,667
|
|
|
Commercial loans
|
10,322
|
|
|
(4,777
|
)
|
|
(2,462
|
)
|
|
2,051
|
|
|
15,510
|
|
|
Total Commercial Banking
|
30,233
|
|
|
(8,440
|
)
|
|
(3,806
|
)
|
|
3,302
|
|
|
39,177
|
|
|
Total originated loans
|
50,572
|
|
|
14,689
|
|
|
(25,217
|
)
|
|
5,807
|
|
|
55,293
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Acquired loans
|
|
|
|
|
|
|
|
|
|
||||||
Personal Banking:
|
|
|
|
|
|
|
|
|
|
||||||
Residential mortgage loans
|
131
|
|
|
185
|
|
|
(205
|
)
|
|
80
|
|
|
71
|
|
|
Home equity loans
|
762
|
|
|
503
|
|
|
(1,179
|
)
|
|
391
|
|
|
1,047
|
|
|
Other consumer loans
|
890
|
|
|
765
|
|
|
(795
|
)
|
|
267
|
|
|
653
|
|
|
Total Personal Banking
|
1,783
|
|
|
1,453
|
|
|
(2,179
|
)
|
|
738
|
|
|
1,771
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
||||||
Commercial real estate loans
|
3,549
|
|
|
2,631
|
|
|
(2,830
|
)
|
|
740
|
|
|
3,008
|
|
|
Commercial loans
|
891
|
|
|
978
|
|
|
(1,028
|
)
|
|
74
|
|
|
867
|
|
|
Total Commercial Banking
|
4,440
|
|
|
3,609
|
|
|
(3,858
|
)
|
|
814
|
|
|
3,875
|
|
|
Total acquired loans
|
6,223
|
|
|
5,062
|
|
|
(6,037
|
)
|
|
1,552
|
|
|
5,646
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total
|
$
|
56,795
|
|
|
19,751
|
|
|
(31,254
|
)
|
|
7,359
|
|
|
60,939
|
|
|
Total loans
receivable
|
|
Allowance for
loan losses
|
|
Nonaccrual
loans (1)
|
|
Loans 90 days
past maturity
and accruing
|
|
TDRs
|
|
Allowance
related to
TDRs
|
|
Additional
commitments
to customers
with loans
classified as
TDRs
|
||||||||
Personal Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage loans
|
$
|
2,868,127
|
|
|
2,574
|
|
|
14,476
|
|
|
—
|
|
|
7,550
|
|
|
560
|
|
|
—
|
|
Home equity loans
|
1,342,918
|
|
|
3,189
|
|
|
6,745
|
|
|
32
|
|
|
1,973
|
|
|
393
|
|
|
26
|
|
|
Consumer finance loans
|
509
|
|
|
76
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Consumer loans
|
1,124,623
|
|
|
12,517
|
|
|
4,225
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total Personal Banking
|
5,336,177
|
|
|
18,356
|
|
|
25,447
|
|
|
32
|
|
|
9,523
|
|
|
953
|
|
|
26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate loans
|
2,754,390
|
|
|
21,588
|
|
|
34,864
|
|
|
—
|
|
|
19,358
|
|
|
1,384
|
|
|
476
|
|
|
Commercial loans
|
718,107
|
|
|
17,997
|
|
|
8,559
|
|
|
—
|
|
|
3,118
|
|
|
665
|
|
|
64
|
|
|
Total Commercial Banking
|
3,472,497
|
|
|
39,585
|
|
|
43,423
|
|
|
—
|
|
|
22,476
|
|
|
2,049
|
|
|
540
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total
|
$
|
8,808,674
|
|
|
57,941
|
|
|
68,870
|
|
|
32
|
|
|
31,999
|
|
|
3,002
|
|
|
566
|
|
(1)
|
Includes $9.0 million of nonaccrual TDRs.
|
|
Total loans
receivable
|
|
Allowance for
loan losses
|
|
Nonaccrual
loans (1)
|
|
Loans 90 days
past maturity
and accruing
|
|
TDRs
|
|
Allowance
related to
TDRs
|
|
Additional
commitments
to customers
with loans
classified as
TDRs
|
||||||||
Personal Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage loans
|
$
|
2,864,470
|
|
|
4,137
|
|
|
15,848
|
|
|
—
|
|
|
5,382
|
|
|
993
|
|
|
—
|
|
Home equity loans
|
1,258,422
|
|
|
3,532
|
|
|
7,075
|
|
|
136
|
|
|
4,502
|
|
|
1,520
|
|
|
4
|
|
|
Consumer finance loans
|
3,817
|
|
|
676
|
|
|
22
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Consumer loans
|
855,896
|
|
|
10,823
|
|
|
4,300
|
|
|
27
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total Personal Banking
|
4,982,605
|
|
|
19,168
|
|
|
27,245
|
|
|
166
|
|
|
9,884
|
|
|
2,513
|
|
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate loans
|
2,471,821
|
|
|
28,375
|
|
|
36,935
|
|
|
—
|
|
|
19,859
|
|
|
313
|
|
|
310
|
|
|
Commercial loans
|
597,013
|
|
|
7,671
|
|
|
8,101
|
|
|
—
|
|
|
3,865
|
|
|
263
|
|
|
74
|
|
|
Total Commercial Banking
|
3,068,834
|
|
|
36,046
|
|
|
45,036
|
|
|
—
|
|
|
23,724
|
|
|
576
|
|
|
384
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total
|
$
|
8,051,439
|
|
|
55,214
|
|
|
72,281
|
|
|
166
|
|
|
33,608
|
|
|
3,089
|
|
|
388
|
|
(1)
|
Includes $15.3 million of nonaccrual TDRs.
|
|
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
|
$
|
12,682
|
|
|
1,794
|
|
|
—
|
|
|
6,817
|
|
|
21,293
|
|
|
19,767
|
|
|
688
|
|
Home equity loans
|
5,635
|
|
|
1,110
|
|
|
—
|
|
|
1,654
|
|
|
8,399
|
|
|
8,571
|
|
|
368
|
|
|
Consumer finance loans
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
Consumer loans
|
3,609
|
|
|
616
|
|
|
—
|
|
|
—
|
|
|
4,225
|
|
|
3,842
|
|
|
179
|
|
|
Total Personal Banking
|
21,927
|
|
|
3,520
|
|
|
—
|
|
|
8,471
|
|
|
33,918
|
|
|
32,180
|
|
|
1,235
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate loans
|
25,014
|
|
|
9,850
|
|
|
933
|
|
|
10,329
|
|
|
46,126
|
|
|
46,284
|
|
|
1,490
|
|
|
Commercial loans
|
4,739
|
|
|
3,820
|
|
|
15,916
|
|
|
1,474
|
|
|
25,949
|
|
|
10,179
|
|
|
345
|
|
|
Total Commercial Banking
|
29,753
|
|
|
13,670
|
|
|
16,849
|
|
|
11,803
|
|
|
72,075
|
|
|
56,463
|
|
|
1,835
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total
|
$
|
51,680
|
|
|
17,190
|
|
|
16,849
|
|
|
20,274
|
|
|
105,993
|
|
|
88,643
|
|
|
3,070
|
|
|
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
|
$
|
12,965
|
|
|
2,883
|
|
|
—
|
|
|
6,660
|
|
|
22,508
|
|
|
20,733
|
|
|
910
|
|
Home equity loans
|
5,996
|
|
|
1,079
|
|
|
—
|
|
|
1,818
|
|
|
8,893
|
|
|
9,075
|
|
|
511
|
|
|
Consumer finance loans
|
22
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
22
|
|
|
24
|
|
|
—
|
|
|
Consumer loans
|
3,228
|
|
|
1,072
|
|
|
—
|
|
|
—
|
|
|
4,300
|
|
|
3,992
|
|
|
235
|
|
|
Total Personal Banking
|
22,211
|
|
|
5,034
|
|
|
—
|
|
|
8,478
|
|
|
35,723
|
|
|
33,824
|
|
|
1,656
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate loans
|
25,509
|
|
|
11,426
|
|
|
8,549
|
|
|
4,435
|
|
|
49,919
|
|
|
41,328
|
|
|
1,599
|
|
|
Commercial loans
|
3,010
|
|
|
5,091
|
|
|
2,453
|
|
|
2,087
|
|
|
12,641
|
|
|
9,186
|
|
|
507
|
|
|
Total Commercial Banking
|
28,519
|
|
|
16,517
|
|
|
11,002
|
|
|
6,522
|
|
|
62,560
|
|
|
50,514
|
|
|
2,106
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total
|
$
|
50,730
|
|
|
21,551
|
|
|
11,002
|
|
|
15,000
|
|
|
98,283
|
|
|
84,338
|
|
|
3,762
|
|
|
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
|
|
|
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
|
$
|
2,860,026
|
|
|
8,101
|
|
|
8,101
|
|
|
560
|
|
|
—
|
|
Home equity loans
|
1,340,944
|
|
|
1,974
|
|
|
1,974
|
|
|
393
|
|
|
—
|
|
|
Consumer finance loans
|
509
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Consumer loans
|
1,124,614
|
|
|
9
|
|
|
9
|
|
|
3
|
|
|
—
|
|
|
Total Personal Banking
|
5,326,093
|
|
|
10,084
|
|
|
10,084
|
|
|
956
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate loans
|
2,718,855
|
|
|
35,535
|
|
|
29,578
|
|
|
2,679
|
|
|
5,957
|
|
|
Commercial loans
|
694,424
|
|
|
23,683
|
|
|
18,337
|
|
|
8,127
|
|
|
5,346
|
|
|
Total Commercial Banking
|
3,413,279
|
|
|
59,218
|
|
|
47,915
|
|
|
10,806
|
|
|
11,303
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total
|
$
|
8,739,372
|
|
|
69,302
|
|
|
57,999
|
|
|
11,762
|
|
|
11,303
|
|
|
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
|
$
|
2,856,359
|
|
|
8,111
|
|
|
8,111
|
|
|
747
|
|
|
—
|
|
Home equity loans
|
1,256,255
|
|
|
2,167
|
|
|
2,167
|
|
|
523
|
|
|
—
|
|
|
Consumer finance loans
|
3,817
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Consumer loans
|
855,867
|
|
|
29
|
|
|
29
|
|
|
6
|
|
|
—
|
|
|
Total Personal Banking
|
4,972,298
|
|
|
10,307
|
|
|
10,307
|
|
|
1,276
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate loans
|
2,436,605
|
|
|
35,216
|
|
|
31,830
|
|
|
6,499
|
|
|
3,386
|
|
|
Commercial loans
|
588,932
|
|
|
8,081
|
|
|
6,738
|
|
|
767
|
|
|
1,343
|
|
|
Total Commercial Banking
|
3,025,537
|
|
|
43,297
|
|
|
38,568
|
|
|
7,266
|
|
|
4,729
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total
|
$
|
7,997,835
|
|
|
53,604
|
|
|
48,875
|
|
|
8,542
|
|
|
4,729
|
|
|
For the years ended December 31,
|
||||||||||||
|
2019
|
|
2018
|
||||||||||
|
Number of
contracts |
|
Amount
|
|
Number of
contracts |
|
Amount
|
||||||
Beginning TDR balance:
|
195
|
|
|
$
|
33,608
|
|
|
205
|
|
|
$
|
32,104
|
|
New TDRs
|
14
|
|
|
3,344
|
|
|
29
|
|
|
1,800
|
|
||
Re-modified TDRs
|
8
|
|
|
5,678
|
|
|
6
|
|
|
3,086
|
|
||
Net paydowns
|
|
|
|
(7,806
|
)
|
|
|
|
|
(6,606
|
)
|
||
Charge-offs:
|
|
|
|
|
|
|
|
|
|
|
|
||
Residential mortgage loans
|
—
|
|
|
—
|
|
|
1
|
|
|
(135
|
)
|
||
Home equity loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Commercial real estate loans
|
—
|
|
|
—
|
|
|
2
|
|
|
(294
|
)
|
||
Commercial loans
|
2
|
|
|
(235
|
)
|
|
7
|
|
|
(1,345
|
)
|
||
Paid-off loans:
|
|
|
|
|
|
|
|
|
|
|
|
||
Residential mortgage loans
|
5
|
|
|
(225
|
)
|
|
5
|
|
|
258
|
|
||
Home equity loans
|
9
|
|
|
(196
|
)
|
|
5
|
|
|
83
|
|
||
Commercial real estate loans
|
12
|
|
|
(2,122
|
)
|
|
10
|
|
|
2,254
|
|
||
Commercial loans
|
5
|
|
|
(47
|
)
|
|
9
|
|
|
2,403
|
|
||
Ending TDR balance:
|
176
|
|
|
$
|
31,999
|
|
|
195
|
|
|
$
|
33,608
|
|
Accruing TDRs
|
|
|
|
$
|
22,956
|
|
|
|
|
|
$
|
18,302
|
|
Non-accrual TDRs
|
|
|
|
9,043
|
|
|
|
|
|
15,306
|
|
|
Number of
contracts |
|
Recorded
investment at
the time of
modification
|
|
Current
recorded
investment
|
|
Current
allowance
|
|||||
Troubled debt restructurings:
|
|
|
|
|
|
|
|
|
|
|
|
|
Personal Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage loans
|
3
|
|
|
$
|
297
|
|
|
297
|
|
|
19
|
|
Home equity loans
|
5
|
|
|
171
|
|
|
165
|
|
|
12
|
|
|
Total Personal Banking
|
8
|
|
|
468
|
|
|
462
|
|
|
31
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate loans
|
10
|
|
|
8,333
|
|
|
7,369
|
|
|
613
|
|
|
Commercial loans
|
4
|
|
|
221
|
|
|
192
|
|
|
21
|
|
|
Total Commercial Banking
|
14
|
|
|
8,554
|
|
|
7,561
|
|
|
634
|
|
|
|
|
|
|
|
|
|
|
|||||
Total
|
22
|
|
|
$
|
9,022
|
|
|
8,023
|
|
|
665
|
|
|
Number of
contracts |
|
Recorded
investment at
the time of
modification
|
|
Current
recorded
investment
|
|
Current
allowance
|
|||||
Troubled debt restructurings:
|
|
|
|
|
|
|
|
|
|
|
|
|
Personal Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage loans
|
9
|
|
|
$
|
754
|
|
|
749
|
|
|
72
|
|
Home equity loans
|
17
|
|
|
636
|
|
|
610
|
|
|
150
|
|
|
Total Personal Banking
|
26
|
|
|
1,390
|
|
|
1,359
|
|
|
222
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate loans
|
5
|
|
|
3,157
|
|
|
3,114
|
|
|
169
|
|
|
Commercial loans
|
4
|
|
|
339
|
|
|
342
|
|
|
69
|
|
|
Total Commercial Banking
|
9
|
|
|
3,496
|
|
|
3,456
|
|
|
238
|
|
|
|
|
|
|
|
|
|
|
|||||
Total
|
35
|
|
|
$
|
4,886
|
|
|
4,815
|
|
|
460
|
|
|
Number of
contracts |
|
Recorded
investment at
the time of
modification
|
|
Current
recorded
investment
|
|
Current
allowance
|
|||||
Troubled debt restructurings:
|
|
|
|
|
|
|
|
|
|
|
|
|
Personal Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage loans
|
8
|
|
|
$
|
1,604
|
|
|
1,555
|
|
|
158
|
|
Home equity loans
|
3
|
|
|
152
|
|
|
148
|
|
|
40
|
|
|
Total Personal Banking
|
11
|
|
|
1,756
|
|
|
1,703
|
|
|
198
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate loans
|
11
|
|
|
5,232
|
|
|
4,889
|
|
|
364
|
|
|
Commercial loans
|
7
|
|
|
561
|
|
|
526
|
|
|
37
|
|
|
Total Commercial Banking
|
18
|
|
|
5,793
|
|
|
5,415
|
|
|
401
|
|
|
|
|
|
|
|
|
|
|
|||||
Total
|
29
|
|
|
$
|
7,549
|
|
|
7,118
|
|
|
599
|
|
|
Number of
contracts
|
|
Recorded
investment at
the time of
modification
|
|
Current
recorded
investment
|
|
Current
allowance
|
|||||
Personal Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage loans
|
1
|
|
|
$
|
336
|
|
|
334
|
|
|
34
|
|
Home equity loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total Personal Banking
|
1
|
|
|
336
|
|
|
334
|
|
|
34
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate loans
|
2
|
|
|
438
|
|
|
426
|
|
|
35
|
|
|
Commercial loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total Commercial Banking
|
2
|
|
|
438
|
|
|
426
|
|
|
35
|
|
|
|
|
|
|
|
|
|
|
|||||
|
3
|
|
|
$
|
774
|
|
|
760
|
|
|
69
|
|
|
Number of
contracts
|
|
Type of modification
|
|
|
|||||||||||||
|
|
Rate
|
|
Payment
|
|
Maturity date
|
|
Other
|
|
Total
|
||||||||
Personal Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage loans
|
3
|
|
|
$
|
—
|
|
|
—
|
|
|
297
|
|
|
—
|
|
|
297
|
|
Home equity loans
|
5
|
|
|
109
|
|
|
—
|
|
|
56
|
|
|
—
|
|
|
165
|
|
|
Total Personal Banking
|
8
|
|
|
109
|
|
|
—
|
|
|
353
|
|
|
—
|
|
|
462
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate loans
|
10
|
|
|
—
|
|
|
2,541
|
|
|
4,828
|
|
|
—
|
|
|
7,369
|
|
|
Commercial loans
|
4
|
|
|
37
|
|
|
—
|
|
|
155
|
|
|
—
|
|
|
192
|
|
|
Total Commercial Banking
|
14
|
|
|
37
|
|
|
2,541
|
|
|
4,983
|
|
|
—
|
|
|
7,561
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total
|
22
|
|
|
$
|
146
|
|
|
2,541
|
|
|
5,336
|
|
|
—
|
|
|
8,023
|
|
|
Number of
contracts
|
|
Type of modification
|
|
|
|||||||||||||
|
|
Rate
|
|
Payment
|
|
Maturity date
|
|
Other
|
|
Total
|
||||||||
Personal Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage loans
|
9
|
|
|
$
|
7
|
|
|
326
|
|
|
330
|
|
|
86
|
|
|
749
|
|
Home equity loans
|
17
|
|
|
64
|
|
|
264
|
|
|
90
|
|
|
192
|
|
|
610
|
|
|
Total Personal Banking
|
26
|
|
|
71
|
|
|
590
|
|
|
420
|
|
|
278
|
|
|
1,359
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate loans
|
5
|
|
|
—
|
|
|
—
|
|
|
3,114
|
|
|
—
|
|
|
3,114
|
|
|
Commercial loans
|
4
|
|
|
—
|
|
|
—
|
|
|
342
|
|
|
—
|
|
|
342
|
|
|
Total Commercial Banking
|
9
|
|
|
—
|
|
|
—
|
|
|
3,456
|
|
|
—
|
|
|
3,456
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total
|
35
|
|
|
$
|
71
|
|
|
590
|
|
|
3,876
|
|
|
278
|
|
|
4,815
|
|
|
Number of
re-modified
TDRs
|
|
Type of re-modification
|
|
|
|||||||||||||
|
|
Rate
|
|
Payment
|
|
Maturity date
|
|
Other
|
|
Total
|
||||||||
Personal Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage loans
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Home equity loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total Personal Banking
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate loans
|
7
|
|
|
—
|
|
|
219
|
|
|
4,448
|
|
|
—
|
|
|
4,667
|
|
|
Commercial loans
|
1
|
|
|
—
|
|
|
—
|
|
|
38
|
|
|
—
|
|
|
38
|
|
|
Total Commercial Banking
|
8
|
|
|
—
|
|
|
219
|
|
|
4,486
|
|
|
—
|
|
|
4,705
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total
|
8
|
|
|
$
|
—
|
|
|
219
|
|
|
4,486
|
|
|
—
|
|
|
4,705
|
|
|
Number of
re-modified
TDRs
|
|
Type of re-modification
|
|
|
|||||||||||||
|
|
Rate
|
|
Payment
|
|
Maturity date
|
|
Other
|
|
Total
|
||||||||
Personal Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage loans
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Home equity loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total Personal Banking
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate loans
|
3
|
|
|
—
|
|
|
—
|
|
|
2,854
|
|
|
—
|
|
|
2,854
|
|
|
Commercial loans
|
3
|
|
|
—
|
|
|
—
|
|
|
192
|
|
|
—
|
|
|
192
|
|
|
Total Commercial Banking
|
6
|
|
|
—
|
|
|
—
|
|
|
3,046
|
|
|
—
|
|
|
3,046
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total
|
6
|
|
|
$
|
—
|
|
|
—
|
|
|
3,046
|
|
|
—
|
|
|
3,046
|
|
|
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
|
$
|
20,447
|
|
|
5,572
|
|
|
11,080
|
|
|
37,099
|
|
|
2,748,090
|
|
|
2,785,189
|
|
|
—
|
|
Home equity loans
|
5,119
|
|
|
2,096
|
|
|
4,573
|
|
|
11,788
|
|
|
1,087,726
|
|
|
1,099,514
|
|
|
—
|
|
|
Consumer finance loans
|
63
|
|
|
35
|
|
|
1
|
|
|
99
|
|
|
410
|
|
|
509
|
|
|
—
|
|
|
Consumer loans
|
8,906
|
|
|
3,163
|
|
|
3,466
|
|
|
15,535
|
|
|
1,073,103
|
|
|
1,088,638
|
|
|
—
|
|
|
Total Personal Banking
|
34,535
|
|
|
10,866
|
|
|
19,120
|
|
|
64,521
|
|
|
4,909,329
|
|
|
4,973,850
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Commercial real estate loans
|
5,598
|
|
|
1,387
|
|
|
17,959
|
|
|
24,944
|
|
|
2,324,104
|
|
|
2,349,048
|
|
|
—
|
|
|
Commercial loans
|
987
|
|
|
6,360
|
|
|
4,296
|
|
|
11,643
|
|
|
652,516
|
|
|
664,159
|
|
|
—
|
|
|
Total Commercial Banking
|
6,585
|
|
|
7,747
|
|
|
22,255
|
|
|
36,587
|
|
|
2,976,620
|
|
|
3,013,207
|
|
|
—
|
|
|
Total originated loans
|
41,120
|
|
|
18,613
|
|
|
41,375
|
|
|
101,108
|
|
|
7,885,949
|
|
|
7,987,057
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Acquired loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Personal Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Residential mortgage loans
|
2,849
|
|
|
121
|
|
|
1,695
|
|
|
4,665
|
|
|
78,273
|
|
|
82,938
|
|
|
93
|
|
|
Home equity loans
|
1,350
|
|
|
309
|
|
|
1,115
|
|
|
2,774
|
|
|
240,630
|
|
|
243,404
|
|
|
53
|
|
|
Consumer loans
|
239
|
|
|
104
|
|
|
144
|
|
|
487
|
|
|
35,498
|
|
|
35,985
|
|
|
1
|
|
|
Total Personal Banking
|
4,438
|
|
|
534
|
|
|
2,954
|
|
|
7,926
|
|
|
354,401
|
|
|
362,327
|
|
|
147
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Commercial real estate loans
|
2,323
|
|
|
303
|
|
|
7,055
|
|
|
9,681
|
|
|
395,661
|
|
|
405,342
|
|
|
—
|
|
|
Commercial loans
|
200
|
|
|
43
|
|
|
443
|
|
|
686
|
|
|
53,262
|
|
|
53,948
|
|
|
—
|
|
|
Total Commercial Banking
|
2,523
|
|
|
346
|
|
|
7,498
|
|
|
10,367
|
|
|
448,923
|
|
|
459,290
|
|
|
—
|
|
|
Total acquired loans
|
6,961
|
|
|
880
|
|
|
10,452
|
|
|
18,293
|
|
|
803,324
|
|
|
821,617
|
|
|
147
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total loans
|
$
|
48,081
|
|
|
19,493
|
|
|
51,827
|
|
|
119,401
|
|
|
8,689,273
|
|
|
8,808,674
|
|
|
147
|
|
(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.
|
|
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
|
$
|
27,245
|
|
|
5,732
|
|
|
11,668
|
|
|
44,645
|
|
|
2,714,474
|
|
|
2,759,119
|
|
|
—
|
|
Home equity loans
|
6,810
|
|
|
1,771
|
|
|
4,825
|
|
|
13,406
|
|
|
1,030,472
|
|
|
1,043,878
|
|
|
—
|
|
|
Consumer finance loans
|
661
|
|
|
172
|
|
|
21
|
|
|
854
|
|
|
2,963
|
|
|
3,817
|
|
|
—
|
|
|
Consumer loans
|
9,000
|
|
|
2,867
|
|
|
3,037
|
|
|
14,904
|
|
|
793,092
|
|
|
807,996
|
|
|
—
|
|
|
Total Personal Banking
|
43,716
|
|
|
10,542
|
|
|
19,551
|
|
|
73,809
|
|
|
4,541,001
|
|
|
4,614,810
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Commercial real estate loans
|
5,391
|
|
|
4,801
|
|
|
21,721
|
|
|
31,913
|
|
|
2,217,105
|
|
|
2,249,018
|
|
|
—
|
|
|
Commercial loans
|
609
|
|
|
560
|
|
|
2,714
|
|
|
3,883
|
|
|
545,474
|
|
|
549,357
|
|
|
—
|
|
|
Total Commercial Banking
|
6,000
|
|
|
5,361
|
|
|
24,435
|
|
|
35,796
|
|
|
2,762,579
|
|
|
2,798,375
|
|
|
—
|
|
|
Total originated loans
|
49,716
|
|
|
15,903
|
|
|
43,986
|
|
|
109,605
|
|
|
7,303,580
|
|
|
7,413,185
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Acquired loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Personal Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Residential mortgage loans
|
532
|
|
|
693
|
|
|
1,317
|
|
|
2,542
|
|
|
91,240
|
|
|
93,782
|
|
|
19
|
|
|
Home equity loans
|
1,839
|
|
|
294
|
|
|
1,212
|
|
|
3,345
|
|
|
211,199
|
|
|
214,544
|
|
|
40
|
|
|
Consumer loans
|
447
|
|
|
175
|
|
|
196
|
|
|
818
|
|
|
58,651
|
|
|
59,469
|
|
|
6
|
|
|
Total Personal Banking
|
2,818
|
|
|
1,162
|
|
|
2,725
|
|
|
6,705
|
|
|
361,090
|
|
|
367,795
|
|
|
65
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Commercial real estate loans
|
112
|
|
|
586
|
|
|
3,866
|
|
|
4,564
|
|
|
218,239
|
|
|
222,803
|
|
|
78
|
|
|
Commercial loans
|
364
|
|
|
—
|
|
|
296
|
|
|
660
|
|
|
46,996
|
|
|
47,656
|
|
|
—
|
|
|
Total Commercial Banking
|
476
|
|
|
586
|
|
|
4,162
|
|
|
5,224
|
|
|
265,235
|
|
|
270,459
|
|
|
78
|
|
|
Total acquired loans
|
3,294
|
|
|
1,748
|
|
|
6,887
|
|
|
11,929
|
|
|
626,325
|
|
|
638,254
|
|
|
143
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total loans
|
$
|
53,010
|
|
|
17,651
|
|
|
50,873
|
|
|
121,534
|
|
|
7,929,905
|
|
|
8,051,439
|
|
|
143
|
|
(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.
|
|
Pass
|
|
Special
mention
|
|
Substandard
|
|
Doubtful
|
|
Loss
|
|
Total loans
receivable
|
|||||||
Originated loans
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Personal Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage loans
|
$
|
2,776,971
|
|
|
—
|
|
|
8,218
|
|
|
—
|
|
|
—
|
|
|
2,785,189
|
|
Home equity loans
|
1,093,874
|
|
|
—
|
|
|
5,640
|
|
|
—
|
|
|
—
|
|
|
1,099,514
|
|
|
Consumer loans
|
1,084,986
|
|
|
—
|
|
|
4,161
|
|
|
—
|
|
|
—
|
|
|
1,089,147
|
|
|
Total Personal Banking
|
4,955,831
|
|
|
—
|
|
|
18,019
|
|
|
—
|
|
|
—
|
|
|
4,973,850
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate loans
|
2,188,823
|
|
|
70,327
|
|
|
89,898
|
|
|
—
|
|
|
—
|
|
|
2,349,048
|
|
|
Commercial loans
|
571,011
|
|
|
42,352
|
|
|
50,796
|
|
|
—
|
|
|
—
|
|
|
664,159
|
|
|
Total Commercial Banking
|
2,759,834
|
|
|
112,679
|
|
|
140,694
|
|
|
—
|
|
|
—
|
|
|
3,013,207
|
|
|
Total originated loans
|
7,715,665
|
|
|
112,679
|
|
|
158,713
|
|
|
—
|
|
|
—
|
|
|
7,987,057
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Acquired loans
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Personal Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Residential mortgage loans
|
81,611
|
|
|
—
|
|
|
1,327
|
|
|
—
|
|
|
—
|
|
|
82,938
|
|
|
Home equity loans
|
242,237
|
|
|
—
|
|
|
1,167
|
|
|
—
|
|
|
—
|
|
|
243,404
|
|
|
Consumer loans
|
35,746
|
|
|
—
|
|
|
239
|
|
|
—
|
|
|
—
|
|
|
35,985
|
|
|
Total Personal Banking
|
359,594
|
|
|
—
|
|
|
2,733
|
|
|
—
|
|
|
—
|
|
|
362,327
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial real estate loans
|
349,993
|
|
|
10,243
|
|
|
45,106
|
|
|
—
|
|
|
—
|
|
|
405,342
|
|
|
Commercial loans
|
45,972
|
|
|
28
|
|
|
7,948
|
|
|
—
|
|
|
—
|
|
|
53,948
|
|
|
Total Commercial Banking
|
395,965
|
|
|
10,271
|
|
|
53,054
|
|
|
—
|
|
|
—
|
|
|
459,290
|
|
|
Total acquired loans
|
755,559
|
|
|
10,271
|
|
|
55,787
|
|
|
—
|
|
|
—
|
|
|
821,617
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total loans
|
$
|
8,471,224
|
|
|
122,950
|
|
|
214,500
|
|
|
—
|
|
|
—
|
|
|
8,808,674
|
|
|
Pass
|
|
Special
mention
|
|
Substandard
|
|
Doubtful
|
|
Loss
|
|
Total loans
receivable
|
|||||||
Originated loans
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Personal Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage loans
|
$
|
2,749,266
|
|
|
—
|
|
|
9,853
|
|
|
—
|
|
|
—
|
|
|
2,759,119
|
|
Home equity loans
|
1,038,245
|
|
|
—
|
|
|
5,633
|
|
|
—
|
|
|
—
|
|
|
1,043,878
|
|
|
Consumer finance loans
|
3,817
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,817
|
|
|
Consumer loans
|
804,075
|
|
|
—
|
|
|
3,921
|
|
|
—
|
|
|
—
|
|
|
807,996
|
|
|
Total Personal Banking
|
4,595,403
|
|
|
—
|
|
|
19,407
|
|
|
—
|
|
|
—
|
|
|
4,614,810
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate loans
|
2,062,728
|
|
|
91,142
|
|
|
95,148
|
|
|
—
|
|
|
—
|
|
|
2,249,018
|
|
|
Commercial loans
|
503,665
|
|
|
15,760
|
|
|
29,932
|
|
|
—
|
|
|
—
|
|
|
549,357
|
|
|
Total Commercial Banking
|
2,566,393
|
|
|
106,902
|
|
|
125,080
|
|
|
—
|
|
|
—
|
|
|
2,798,375
|
|
|
Total originated loans
|
7,161,796
|
|
|
106,902
|
|
|
144,487
|
|
|
—
|
|
|
—
|
|
|
7,413,185
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Acquired loans
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Personal Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Residential mortgage loans
|
92,625
|
|
|
—
|
|
|
1,157
|
|
|
—
|
|
|
—
|
|
|
93,782
|
|
|
Home equity loans
|
213,273
|
|
|
—
|
|
|
1,271
|
|
|
—
|
|
|
—
|
|
|
214,544
|
|
|
Consumer loans
|
58,954
|
|
|
—
|
|
|
515
|
|
|
—
|
|
|
—
|
|
|
59,469
|
|
|
Total Personal Banking
|
364,852
|
|
|
—
|
|
|
2,943
|
|
|
—
|
|
|
—
|
|
|
367,795
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial Banking:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial real estate loans
|
191,622
|
|
|
3,546
|
|
|
27,635
|
|
|
—
|
|
|
—
|
|
|
222,803
|
|
|
Commercial loans
|
35,397
|
|
|
3,521
|
|
|
8,738
|
|
|
—
|
|
|
—
|
|
|
47,656
|
|
|
Total Commercial Banking
|
227,019
|
|
|
7,067
|
|
|
36,373
|
|
|
—
|
|
|
—
|
|
|
270,459
|
|
|
Total acquired loans
|
591,871
|
|
|
7,067
|
|
|
39,316
|
|
|
—
|
|
|
—
|
|
|
638,254
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total loans
|
$
|
7,753,667
|
|
|
113,969
|
|
|
183,803
|
|
|
—
|
|
|
—
|
|
|
8,051,439
|
|
|
December 31,
|
|||||
|
2019
|
|
2018
|
|||
Loan commitments
|
$
|
234,137
|
|
|
136,760
|
|
Undisbursed lines of credit
|
917,161
|
|
|
788,262
|
|
|
Standby letters of credit
|
40,303
|
|
|
32,581
|
|
|
Total
|
$
|
1,191,601
|
|
|
957,603
|
|
|
Servicing rights
|
|
Valuation allowance
|
|
Net carrying value and
fair value
|
||||
Balance at December 31, 2017
|
$
|
3,523
|
|
|
—
|
|
|
3,523
|
|
Additions
|
50
|
|
|
—
|
|
|
50
|
|
|
Amortization
|
(1,470
|
)
|
|
—
|
|
|
(1,470
|
)
|
|
Balance at December 31, 2018
|
2,103
|
|
|
—
|
|
|
2,103
|
|
|
Additions
|
862
|
|
|
(1
|
)
|
|
861
|
|
|
Amortization
|
(1,117
|
)
|
|
—
|
|
|
(1,117
|
)
|
|
Balance at December 31, 2019
|
$
|
1,848
|
|
|
(1
|
)
|
|
1,847
|
|
|
December 31,
|
|||||
|
2019
|
|
2018
|
|||
Investment securities
|
$
|
941
|
|
|
1,035
|
|
Mortgage-backed securities
|
1,508
|
|
|
1,333
|
|
|
Loans receivable
|
23,306
|
|
|
22,122
|
|
|
|
$
|
25,755
|
|
|
24,490
|
|
|
December 31,
|
|||||
|
2019
|
|
2018
|
|||
Land and land improvements
|
$
|
22,194
|
|
|
21,042
|
|
Office buildings and improvements
|
154,535
|
|
|
150,328
|
|
|
Furniture, fixtures and equipment
|
124,216
|
|
|
119,829
|
|
|
Leasehold improvements
|
20,770
|
|
|
17,419
|
|
|
Total, at cost
|
321,715
|
|
|
308,618
|
|
|
Less accumulated depreciation and amortization
|
(174,306
|
)
|
|
(165,228
|
)
|
|
Premises and equipment, net
|
$
|
147,409
|
|
|
143,390
|
|
|
December 31,
|
|||||
|
2019
|
|
2018
|
|||
Amortizable intangible assets:
|
|
|
|
|
|
|
Core deposit intangibles - gross
|
$
|
71,183
|
|
|
63,685
|
|
Less: accumulated amortization
|
(50,934
|
)
|
|
(45,027
|
)
|
|
Core deposit intangibles - net
|
$
|
20,249
|
|
|
18,658
|
|
Customer and Contract intangible assets - gross
|
$
|
12,775
|
|
|
10,474
|
|
Less: accumulated amortization
|
(9,948
|
)
|
|
(9,311
|
)
|
|
Customer and Contract intangible assets - net
|
$
|
2,827
|
|
|
1,163
|
|
Total intangible assets - net
|
$
|
23,076
|
|
|
19,821
|
|
For the year ended December 31, 2017
|
$
|
6,764
|
|
For the year ended December 31, 2018
|
5,848
|
|
|
For the year ended December 31, 2019
|
6,543
|
|
|
For the year ending December 31, 2020
|
6,237
|
|
|
For the year ending December 31, 2021
|
5,058
|
|
|
For the year ending December 31, 2022
|
3,976
|
|
|
For the year ending December 31, 2023
|
3,016
|
|
|
For the year ending December 31, 2024
|
2,249
|
|
|
|
Total
|
||
Balance at December 31, 2017
|
|
$
|
307,420
|
|
Goodwill acquired
|
|
—
|
|
|
Balance at December 31, 2018
|
|
307,420
|
|
|
Goodwill acquired
|
|
38,683
|
|
|
Balance at December 31, 2019
|
|
$
|
346,103
|
|
|
December 31,
|
|||||
|
2019
|
|
2018
|
|||
Noninterest-bearing demand deposits
|
$
|
1,609,653
|
|
|
1,736,156
|
|
Interest-bearing demand deposits
|
1,944,108
|
|
|
1,455,460
|
|
|
Money market deposit accounts
|
1,863,998
|
|
|
1,661,623
|
|
|
Savings deposits
|
1,604,838
|
|
|
1,636,099
|
|
|
Time deposits
|
1,569,410
|
|
|
1,404,841
|
|
|
Total deposits
|
$
|
8,592,007
|
|
|
7,894,179
|
|
|
December 31,
|
|||||
|
2019
|
|
2018
|
|||
Due within 12 months
|
$
|
909,509
|
|
|
553,173
|
|
Due between 12 and 24 months
|
300,656
|
|
|
352,074
|
|
|
Due between 24 and 36 months
|
214,301
|
|
|
213,591
|
|
|
Due between 36 and 48 months
|
106,065
|
|
|
171,866
|
|
|
Due between 48 and 60 months
|
35,358
|
|
|
108,068
|
|
|
After 60 months
|
3,521
|
|
|
6,069
|
|
|
Total time deposits
|
$
|
1,569,410
|
|
|
1,404,841
|
|
|
Years ended December 31,
|
||||||||
|
2019
|
|
2018
|
|
2017
|
||||
Interest-bearing demand deposits
|
$
|
6,012
|
|
|
3,607
|
|
|
1,027
|
|
Money market deposit accounts
|
13,010
|
|
|
5,740
|
|
|
4,203
|
|
|
Savings deposits
|
3,115
|
|
|
3,064
|
|
|
3,062
|
|
|
Time deposits
|
27,079
|
|
|
18,574
|
|
|
14,765
|
|
|
Total interest expense on deposits
|
$
|
49,216
|
|
|
30,985
|
|
|
23,057
|
|
|
December 31,
|
||||||||||||
|
2019
|
|
2018
|
||||||||||
|
Amount
|
|
Average rate
|
|
Amount
|
|
Average rate
|
||||||
Term notes payable to the FHLB of Pittsburgh:
|
|
|
|
|
|
|
|
|
|
|
|
||
Due within one year
|
$
|
153,600
|
|
|
2.38
|
%
|
|
$
|
128,600
|
|
|
2.60
|
%
|
Total term notes payable to FHLB of Pittsburgh
|
153,600
|
|
|
|
|
|
128,600
|
|
|
|
|
||
Collateralized borrowings, due within one year
|
92,736
|
|
|
0.25
|
%
|
|
105,789
|
|
|
0.20
|
%
|
||
Total borrowed funds
|
$
|
246,336
|
|
|
|
|
|
$
|
234,389
|
|
|
|
|
•
|
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.
|
|
Capital debt securities
|
|
December 31,
|
||||||
|
|
2019
|
|
2018
|
|||||
Northwest Bancorp Capital Trust III
|
$
|
50,000
|
|
|
51,547
|
|
|
51,547
|
|
Northwest Bancorp Statutory Trust IV
|
50,000
|
|
|
51,547
|
|
|
51,547
|
|
|
LNB Trust II
|
7,875
|
|
|
8,119
|
|
|
8,119
|
|
|
Union National Capital Trust I (1)
|
8,000
|
|
|
7,900
|
|
|
—
|
|
|
Union National Capital Trust II (1)
|
3,000
|
|
|
2,687
|
|
|
—
|
|
|
Total
|
$
|
118,875
|
|
|
121,800
|
|
|
111,213
|
|
|
Years ended December 31,
|
||||||||
|
2019
|
|
2018
|
|
2017
|
||||
Income tax expense
|
$
|
30,679
|
|
|
28,422
|
|
|
41,444
|
|
Shareholders’ equity for unrealized gain/(loss) on securities available-for-sale
|
3,992
|
|
|
(573
|
)
|
|
(3,403
|
)
|
|
Shareholders’ equity for pension adjustment
|
(2,859
|
)
|
|
(24
|
)
|
|
(213
|
)
|
|
Shareholders’ equity for swap fair value adjustment
|
—
|
|
|
223
|
|
|
585
|
|
|
Unallocated income tax
|
$
|
31,812
|
|
|
28,048
|
|
|
38,413
|
|
|
Years ended December 31,
|
||||||||
|
2019
|
|
2018
|
|
2017
|
||||
Current
|
$
|
27,903
|
|
|
31,192
|
|
|
30,127
|
|
Deferred
|
2,776
|
|
|
(2,770
|
)
|
|
11,317
|
|
|
Total income tax expense
|
$
|
30,679
|
|
|
28,422
|
|
|
41,444
|
|
|
Years ended December 31,
|
|||||||
|
2019
|
|
2018
|
|
2017
|
|||
Expected tax rate
|
21.0
|
%
|
|
21.0
|
%
|
|
35.0
|
%
|
Tax-exempt interest income
|
(0.8
|
)%
|
|
(0.9
|
)%
|
|
(1.5
|
)%
|
State income tax, net of federal benefit
|
3.7
|
%
|
|
3.8
|
%
|
|
3.2
|
%
|
Bank-owned life insurance
|
(0.6
|
)%
|
|
(0.9
|
)%
|
|
(1.6
|
)%
|
Stock-based compensation
|
(0.6
|
)%
|
|
(0.8
|
)%
|
|
(0.9
|
)%
|
Dividends on stock plans
|
(0.6
|
)%
|
|
(0.6
|
)%
|
|
(1.1
|
)%
|
Low income housing and historic tax credits
|
(0.5
|
)%
|
|
(0.6
|
)%
|
|
(0.5
|
)%
|
Adjustment to net deferred tax liabilities for enacted changes in tax laws and rates
|
—
|
%
|
|
—
|
%
|
|
(2.3
|
)%
|
Other
|
0.1
|
%
|
|
0.2
|
%
|
|
0.2
|
%
|
Effective tax rate
|
21.7
|
%
|
|
21.2
|
%
|
|
30.5
|
%
|
|
December 31,
|
|||||
|
2019
|
|
2018
|
|||
Deferred tax assets:
|
|
|
|
|
|
|
Deferred rent
|
$
|
—
|
|
|
115
|
|
Deferred compensation expense
|
1,974
|
|
|
2,357
|
|
|
Bad debts
|
12,609
|
|
|
11,257
|
|
|
Other reserves
|
961
|
|
|
1,065
|
|
|
Accrued post-retirement benefit cost
|
436
|
|
|
410
|
|
|
Stock benefit plans
|
994
|
|
|
904
|
|
|
Pension and post-retirement benefits
|
15,916
|
|
|
13,057
|
|
|
Unrealized loss on the fair value of securities available-for-sale
|
—
|
|
|
2,733
|
|
|
Deferred income
|
728
|
|
|
822
|
|
|
Lease liability
|
11,493
|
|
|
—
|
|
|
Net operating loss
|
504
|
|
|
—
|
|
|
Other
|
626
|
|
|
219
|
|
|
Total deferred tax assets
|
46,241
|
|
|
32,939
|
|
|
Deferred tax liabilities:
|
|
|
|
|
|
|
Pension expense
|
5,864
|
|
|
5,686
|
|
|
Purchase accounting
|
291
|
|
|
180
|
|
|
Intangible assets
|
14,464
|
|
|
13,839
|
|
|
Mortgage servicing rights
|
407
|
|
|
460
|
|
|
Fixed assets
|
5,755
|
|
|
4,602
|
|
|
Net deferred loan costs
|
5,042
|
|
|
4,558
|
|
|
Right of use asset
|
10,895
|
|
|
—
|
|
|
Unrealized gain on fair value of securities available-for-sale
|
1,259
|
|
|
—
|
|
|
Other
|
314
|
|
|
331
|
|
|
Total deferred tax liabilities
|
44,291
|
|
|
29,656
|
|
|
Net deferred tax asset
|
$
|
1,950
|
|
|
3,283
|
|
|
Years ended December 31,
|
||||||||
|
2019
|
|
2018
|
|
2017
|
||||
Net income available to common shareholders
|
$
|
110,432
|
|
|
105,491
|
|
|
94,467
|
|
|
|
|
|
|
|
||||
Weighted average common shares outstanding (1)
|
104,878,774
|
|
|
102,073,888
|
|
|
101,015,083
|
|
|
Dilutive potential shares due to effect of stock options (1)
|
960,375
|
|
|
1,492,013
|
|
|
1,549,822
|
|
|
Total weighted average common shares and dilutive potential shares (1)
|
105,839,149
|
|
|
103,565,901
|
|
|
102,564,905
|
|
|
Basic earnings per share (1)
|
$
|
1.05
|
|
|
1.03
|
|
|
0.94
|
|
Diluted earnings per share (1)
|
$
|
1.04
|
|
|
1.02
|
|
|
0.92
|
|
|
Years ended December 31,
|
||||||||
|
2019
|
|
2018
|
|
2017
|
||||
Service cost
|
$
|
5,949
|
|
|
6,864
|
|
|
6,149
|
|
Interest cost
|
7,353
|
|
|
6,712
|
|
|
6,879
|
|
|
Expected return on plan assets
|
(11,037
|
)
|
|
(11,968
|
)
|
|
(10,512
|
)
|
|
Net amortization and deferral
|
1,101
|
|
|
1,167
|
|
|
1,388
|
|
|
Net periodic pension cost
|
$
|
3,366
|
|
|
2,775
|
|
|
3,904
|
|
|
Years ended December 31,
|
||||||||
|
2019
|
|
2018
|
|
2017
|
||||
Net (gain)/loss
|
$
|
8,235
|
|
|
(1,716
|
)
|
|
(1,647
|
)
|
Amortization of prior service cost
|
2,323
|
|
|
2,323
|
|
|
2,323
|
|
|
Total recognized in other comprehensive income
|
$
|
10,558
|
|
|
607
|
|
|
676
|
|
Total recognized in net periodic pension cost and other comprehensive income
|
$
|
13,924
|
|
|
3,382
|
|
|
4,580
|
|
|
December 31,
|
|||||
|
2019
|
|
2018
|
|||
Change in benefit obligation:
|
|
|
|
|
|
|
Benefit obligation at beginning of year
|
$
|
181,121
|
|
|
193,142
|
|
Service cost
|
5,949
|
|
|
6,864
|
|
|
Interest cost
|
7,353
|
|
|
6,712
|
|
|
Actuarial (gain)/loss
|
35,203
|
|
|
(19,015
|
)
|
|
Benefits paid
|
(7,129
|
)
|
|
(6,582
|
)
|
|
Benefit obligation at end of year
|
$
|
222,497
|
|
|
181,121
|
|
|
|
|
|
|||
Change in plan assets:
|
|
|
|
|
|
|
Fair value of plan assets at beginning of year
|
$
|
160,766
|
|
|
173,668
|
|
Actual return on plan assets
|
34,582
|
|
|
(8,820
|
)
|
|
Employer contributions
|
5,322
|
|
|
2,500
|
|
|
Benefits paid
|
(7,129
|
)
|
|
(6,582
|
)
|
|
Fair value of plan assets at end of period
|
$
|
193,541
|
|
|
160,766
|
|
Funded status at end of year
|
$
|
(28,956
|
)
|
|
(20,355
|
)
|
|
Years ended December 31,
|
|||||||
|
2019
|
|
2018
|
|
2017
|
|||
Discount rate
|
4.15
|
%
|
|
3.53
|
%
|
|
4.06
|
%
|
Expected long-term rate of return on assets
|
7.00
|
%
|
|
7.00
|
%
|
|
7.00
|
%
|
Rate of increase in compensation levels
|
3.00
|
%
|
|
3.00
|
%
|
|
3.00
|
%
|
|
Years ended December 31,
|
|||||||
|
2019
|
|
2018
|
|
2017
|
|||
Discount rate
|
3.14
|
%
|
|
4.15
|
%
|
|
3.53
|
%
|
Expected long-term rate of return on assets
|
6.50
|
%
|
|
7.00
|
%
|
|
7.00
|
%
|
Rate of increase in compensation levels
|
3.00
|
%
|
|
3.00
|
%
|
|
3.00
|
%
|
|
December 31,
|
|||||
|
2019
|
|
2018
|
|||
Projected benefit obligation
|
$
|
222,497
|
|
|
181,121
|
|
Accumulated benefit obligation
|
222,497
|
|
|
181,121
|
|
|
Fair value of plan assets
|
193,541
|
|
|
160,766
|
|
|
Target
|
|
December 31,
|
||||
|
allocation
|
|
2019
|
|
2018
|
||
Debt securities
|
20 – 50%
|
|
24
|
%
|
|
27
|
%
|
Equity securities
|
30 – 60%
|
|
70
|
%
|
|
70
|
%
|
Other
|
5 – 50%
|
|
6
|
%
|
|
3
|
%
|
Total
|
|
|
100
|
%
|
|
100
|
%
|
|
December 31,
|
|||||
|
2019
|
|
2018
|
|||
Mutual funds - debt
|
$
|
46,563
|
|
|
43,549
|
|
Mutual funds - equity
|
134,773
|
|
|
112,580
|
|
|
Cash and cash equivalents
|
12,204
|
|
|
4,637
|
|
|
Years ended December 31,
|
||||||||
|
2019
|
|
2018
|
|
2017
|
||||
Interest cost
|
$
|
52
|
|
|
54
|
|
|
68
|
|
Amortization of net loss
|
68
|
|
|
98
|
|
|
108
|
|
|
Net period benefit cost
|
$
|
120
|
|
|
152
|
|
|
176
|
|
|
Years ended December 31,
|
||||||||
|
2019
|
|
2018
|
|
2017
|
||||
Net gain
|
$
|
(475
|
)
|
|
(305
|
)
|
|
(156
|
)
|
Total recognized in other comprehensive income
|
$
|
(475
|
)
|
|
(305
|
)
|
|
(156
|
)
|
Total recognized in net periodic benefit cost and other comprehensive income/(loss)
|
$
|
(355
|
)
|
|
(153
|
)
|
|
20
|
|
|
December 31,
|
|||||
|
2019
|
|
2018
|
|||
Change in benefit obligation:
|
|
|
|
|
|
|
Benefit obligation at beginning of year
|
$
|
1,332
|
|
|
1,637
|
|
Interest cost
|
52
|
|
|
54
|
|
|
Actuarial gain
|
(405
|
)
|
|
(207
|
)
|
|
Benefits paid
|
(90
|
)
|
|
(152
|
)
|
|
Benefit obligation at end of year
|
$
|
889
|
|
|
1,332
|
|
|
|
|
|
|||
Change in plan assets:
|
|
|
|
|
|
|
Employer contributions
|
90
|
|
|
152
|
|
|
Benefits paid
|
(90
|
)
|
|
(152
|
)
|
|
Funded status at year end
|
$
|
(889
|
)
|
|
(1,332
|
)
|
|
Years ended December 31,
|
||||||||
|
2019
|
|
2018
|
|
2017
|
||||
Discount rate
|
4.15
|
%
|
|
3.53
|
%
|
|
4.06
|
%
|
|
Monthly cost of healthcare insurance per beneficiary (1)
|
$
|
391
|
|
|
507
|
|
|
548
|
|
Annual rate of increase in healthcare costs
|
4.00
|
%
|
|
4.00
|
%
|
|
4.00
|
%
|
|
December 31,
|
|||||
|
2019
|
|
2018
|
|||
Projected benefit obligation
|
$
|
889
|
|
|
1,332
|
|
Accumulated benefit obligation
|
889
|
|
|
1,332
|
|
(1)
|
Weighted average fair value of options at grant date: $1.14, $1.49 and $1.55, respectively.
|
(2)
|
The total intrinsic value of options exercised was $5.2 million, $4.8 million and $3.5 million, respectively.
|
|
Exercise
price $11.49 |
|
Exercise
price $11.70 |
|
Exercise
price $12.12 |
|
Exercise
price $12.17 |
|
Exercise
price $12.32 |
|
Exercise
price $12.37 |
||||||
Options outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of options
|
67,501
|
|
|
280,681
|
|
|
136,425
|
|
|
3,200
|
|
|
917,438
|
|
|
420,660
|
|
Weighted average remaining contract life (years)
|
0.25
|
|
|
2.50
|
|
|
1.00
|
|
|
1.25
|
|
|
1.50
|
|
|
5.50
|
|
Options exercisable:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of options
|
67,501
|
|
|
229,262
|
|
|
136,425
|
|
|
3,200
|
|
|
812,791
|
|
|
225,735
|
|
Weighted average remaining term - vested (years)
|
0.25
|
|
|
2.50
|
|
|
1.00
|
|
|
1.25
|
|
|
1.50
|
|
|
5.50
|
|
|
Exercise
price $12.44 |
|
Exercise
price $13.15 |
|
Exercise
price $14.15 |
|
Exercise
price $15.57 |
|
Exercise
price $16.59 |
|
Exercise
price $17.27 |
|
Total
$14.28 |
|||||||
Options outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of options
|
326,824
|
|
|
351,842
|
|
|
536,889
|
|
|
660,074
|
|
|
813,975
|
|
|
585,842
|
|
|
5,101,351
|
|
Weighted average remaining contract life (years)
|
3.50
|
|
|
4.50
|
|
|
6.50
|
|
|
7.50
|
|
|
5.50
|
|
|
6.50
|
|
|
4.71
|
|
Options exercisable:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of options
|
238,918
|
|
|
222,818
|
|
|
243,507
|
|
|
242,244
|
|
|
284,495
|
|
|
97,022
|
|
|
2,803,918
|
|
Weighted average remaining term - vested (years)
|
3.50
|
|
|
4.50
|
|
|
6.50
|
|
|
7.50
|
|
|
5.50
|
|
|
6.50
|
|
|
3.79
|
|
•
|
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.
|
|
December 31, 2019
|
||||||||||||||
|
Carrying amount
|
|
Estimated fair value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||
Financial assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
60,846
|
|
|
60,846
|
|
|
60,846
|
|
|
—
|
|
|
—
|
|
Securities available-for-sale
|
819,901
|
|
|
819,901
|
|
|
—
|
|
|
819,901
|
|
|
—
|
|
|
Securities held-to-maturity
|
18,036
|
|
|
18,223
|
|
|
—
|
|
|
18,223
|
|
|
—
|
|
|
Loans receivable, net
|
8,743,024
|
|
|
8,666,149
|
|
|
—
|
|
|
—
|
|
|
8,666,149
|
|
|
Residential mortgage loans held-for-sale
|
7,709
|
|
|
7,709
|
|
|
—
|
|
|
—
|
|
|
7,709
|
|
|
Accrued interest receivable
|
25,755
|
|
|
25,755
|
|
|
25,755
|
|
|
—
|
|
|
—
|
|
|
Interest rate lock commitments
|
559
|
|
|
559
|
|
|
—
|
|
|
—
|
|
|
559
|
|
|
Forward commitments
|
145
|
|
|
145
|
|
|
—
|
|
|
145
|
|
|
—
|
|
|
Interest rate swaps
|
20,889
|
|
|
20,889
|
|
|
—
|
|
|
20,889
|
|
|
—
|
|
|
FHLB stock
|
14,740
|
|
|
14,740
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total financial assets
|
$
|
9,711,604
|
|
|
9,634,916
|
|
|
86,601
|
|
|
859,158
|
|
|
8,674,417
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Savings and checking accounts
|
$
|
7,022,597
|
|
|
7,022,597
|
|
|
7,022,597
|
|
|
—
|
|
|
—
|
|
Time deposits
|
1,569,410
|
|
|
1,574,063
|
|
|
—
|
|
|
—
|
|
|
1,574,063
|
|
|
Borrowed funds
|
246,336
|
|
|
246,341
|
|
|
246,341
|
|
|
—
|
|
|
—
|
|
|
Junior subordinated debentures
|
121,800
|
|
|
115,518
|
|
|
—
|
|
|
—
|
|
|
115,518
|
|
|
Interest rate swaps
|
20,952
|
|
|
20,952
|
|
|
—
|
|
|
20,952
|
|
|
—
|
|
|
Risk participation agreements
|
39
|
|
|
39
|
|
|
—
|
|
|
39
|
|
|
—
|
|
|
Accrued interest payable
|
1,142
|
|
|
1,142
|
|
|
1,142
|
|
|
—
|
|
|
—
|
|
|
Total financial liabilities
|
$
|
8,982,276
|
|
|
8,980,652
|
|
|
7,270,080
|
|
|
20,991
|
|
|
1,689,581
|
|
|
December 31, 2018
|
||||||||||||||
|
Carrying amount
|
|
Estimated fair value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||
Financial assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
68,789
|
|
|
68,789
|
|
|
68,789
|
|
|
—
|
|
|
—
|
|
Securities available-for-sale
|
801,450
|
|
|
801,450
|
|
|
—
|
|
|
801,450
|
|
|
—
|
|
|
Securities held-to-maturity
|
22,765
|
|
|
22,446
|
|
|
—
|
|
|
22,446
|
|
|
—
|
|
|
Loans receivable, net
|
7,996,225
|
|
|
7,845,313
|
|
|
—
|
|
|
—
|
|
|
7,845,313
|
|
|
Accrued interest receivable
|
24,490
|
|
|
24,490
|
|
|
24,490
|
|
|
—
|
|
|
—
|
|
|
Interest rate swaps
|
6,445
|
|
|
6,445
|
|
|
—
|
|
|
6,445
|
|
|
—
|
|
|
FHLB stock
|
15,635
|
|
|
15,635
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total financial assets
|
$
|
8,935,799
|
|
|
8,784,568
|
|
|
93,279
|
|
|
830,341
|
|
|
7,845,313
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Savings and checking deposits
|
$
|
6,489,338
|
|
|
6,489,338
|
|
|
6,489,338
|
|
|
—
|
|
|
—
|
|
Time deposits
|
1,404,841
|
|
|
1,434,410
|
|
|
—
|
|
|
—
|
|
|
1,434,410
|
|
|
Borrowed funds
|
234,389
|
|
|
234,389
|
|
|
234,389
|
|
|
—
|
|
|
—
|
|
|
Junior subordinated debentures
|
111,213
|
|
|
102,572
|
|
|
—
|
|
|
—
|
|
|
102,572
|
|
|
Interest rate swaps
|
6,445
|
|
|
6,445
|
|
|
—
|
|
|
6,445
|
|
|
—
|
|
|
Accrued interest payable
|
744
|
|
|
744
|
|
|
744
|
|
|
—
|
|
|
—
|
|
|
Total financial liabilities
|
$
|
8,246,970
|
|
|
8,267,898
|
|
|
6,724,471
|
|
|
6,445
|
|
|
1,536,982
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total at
fair value
|
|||||
Debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and agencies
|
$
|
—
|
|
|
14,991
|
|
|
—
|
|
|
14,991
|
|
Government sponsored enterprises
|
—
|
|
|
104,784
|
|
|
—
|
|
|
104,784
|
|
|
States and political subdivisions
|
—
|
|
|
26,048
|
|
|
—
|
|
|
26,048
|
|
|
Corporate
|
—
|
|
|
919
|
|
|
—
|
|
|
919
|
|
|
Total debt securities
|
—
|
|
|
146,742
|
|
|
—
|
|
|
146,742
|
|
|
|
|
|
|
|
|
|
|
|||||
Residential mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
GNMA
|
—
|
|
|
23,264
|
|
|
—
|
|
|
23,264
|
|
|
FNMA
|
—
|
|
|
89,259
|
|
|
—
|
|
|
89,259
|
|
|
FHLMC
|
—
|
|
|
50,139
|
|
|
—
|
|
|
50,139
|
|
|
Non-agency
|
—
|
|
|
497
|
|
|
—
|
|
|
497
|
|
|
Collateralized mortgage obligations:
|
|
|
|
|
|
|
|
|
|
|
|
|
GNMA
|
—
|
|
|
207,016
|
|
|
—
|
|
|
207,016
|
|
|
FNMA
|
—
|
|
|
184,682
|
|
|
—
|
|
|
184,682
|
|
|
FHLMC
|
—
|
|
|
118,302
|
|
|
—
|
|
|
118,302
|
|
|
Total mortgage-backed securities
|
—
|
|
|
673,159
|
|
|
—
|
|
|
673,159
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest rate lock commitments
|
—
|
|
|
—
|
|
|
559
|
|
|
559
|
|
|
Forward commitments
|
—
|
|
|
145
|
|
|
—
|
|
|
145
|
|
|
Interest rate swaps
|
—
|
|
|
20,889
|
|
|
—
|
|
|
20,889
|
|
|
Total assets
|
$
|
—
|
|
|
840,935
|
|
|
559
|
|
|
841,494
|
|
|
|
|
|
|
|
|
|
|||||
Interest rate swaps
|
$
|
—
|
|
|
20,952
|
|
|
—
|
|
|
20,952
|
|
Total liabilities
|
$
|
—
|
|
|
20,952
|
|
|
—
|
|
|
20,952
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total at
fair value
|
|||||
Debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and agencies
|
$
|
—
|
|
|
14,780
|
|
|
—
|
|
|
14,780
|
|
Government sponsored enterprises
|
—
|
|
|
187,335
|
|
|
—
|
|
|
187,335
|
|
|
States and political subdivisions
|
—
|
|
|
21,163
|
|
|
—
|
|
|
21,163
|
|
|
Corporate
|
—
|
|
|
914
|
|
|
—
|
|
|
914
|
|
|
Total debt securities
|
—
|
|
|
224,192
|
|
|
—
|
|
|
224,192
|
|
|
Residential mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
GNMA
|
—
|
|
|
27,041
|
|
|
—
|
|
|
27,041
|
|
|
FNMA
|
—
|
|
|
73,196
|
|
|
—
|
|
|
73,196
|
|
|
FHLMC
|
—
|
|
|
51,621
|
|
|
—
|
|
|
51,621
|
|
|
Non-agency
|
—
|
|
|
528
|
|
|
—
|
|
|
528
|
|
|
Collateralized mortgage obligations:
|
|
|
|
|
|
|
|
|
|
|
|
|
GNMA
|
—
|
|
|
52,331
|
|
|
—
|
|
|
52,331
|
|
|
FNMA
|
—
|
|
|
207,033
|
|
|
—
|
|
|
207,033
|
|
|
FHLMC
|
—
|
|
|
165,508
|
|
|
—
|
|
|
165,508
|
|
|
Total mortgage-backed securities
|
—
|
|
|
577,258
|
|
|
—
|
|
|
577,258
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest rate swaps
|
—
|
|
|
6,445
|
|
|
—
|
|
|
6,445
|
|
|
Total assets
|
$
|
—
|
|
|
807,895
|
|
|
—
|
|
|
807,895
|
|
|
|
|
|
|
|
|
|
|||||
Interest rate swaps
|
$
|
—
|
|
|
6,445
|
|
|
—
|
|
|
6,445
|
|
Total liabilities
|
$
|
—
|
|
|
6,445
|
|
|
—
|
|
|
6,445
|
|
|
December 31,
|
|||||
|
2019
|
|
2018
|
|||
Beginning balance January 1,
|
$
|
—
|
|
|
—
|
|
|
|
|
|
|||
Total gains or losses:
|
|
|
|
|
|
|
Included in net income
|
—
|
|
|
—
|
|
|
|
|
|
|
|||
Purchases
|
559
|
|
|
—
|
|
|
Sales
|
—
|
|
|
—
|
|
|
Transfers into Level 3
|
—
|
|
|
—
|
|
|
Transfers out of Level 3
|
—
|
|
|
—
|
|
|
|
|
|
|
|||
Ending balance December 31,
|
$
|
559
|
|
|
—
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total assets
at fair value
|
|||||
Loans measured for impairment
|
$
|
—
|
|
|
—
|
|
|
46,238
|
|
|
46,238
|
|
Real estate owned, net
|
—
|
|
|
—
|
|
|
950
|
|
|
950
|
|
|
|
|
|
|
|
|
|
|
|||||
Total assets
|
$
|
—
|
|
|
—
|
|
|
47,188
|
|
|
47,188
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total assets
at fair value
|
|||||
Loans measured for impairment
|
$
|
—
|
|
|
—
|
|
|
40,333
|
|
|
40,333
|
|
Real estate owned, net
|
—
|
|
|
—
|
|
|
2,498
|
|
|
2,498
|
|
|
|
|
|
|
|
|
|
|
|||||
Total assets
|
$
|
—
|
|
|
—
|
|
|
42,831
|
|
|
42,831
|
|
|
Fair value
|
|
Valuation
techniques
|
|
Significant
unobservable inputs
|
|
Range
(weighted average)
|
||
Loans measured for impairment
|
$
|
46,238
|
|
|
Appraisal value (1)
|
|
Estimated costs to sell
|
|
10%
|
|
|
|
Discounted cash flow
|
|
Discount rate
|
|
4.25% to 11.0% (7.50%)
|
||
|
|
|
|
|
|
|
|
||
Real estate owned, net
|
$
|
950
|
|
|
Appraisal value (1)
|
|
Estimated costs to sell
|
|
10%
|
(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.
|
|
At December 31, 2019
|
|||||||||||||||||||
|
Actual
|
|
Minimum capital
requirements (1)
|
|
Well capitalized
requirements
|
|||||||||||||||
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|||||||||
Total capital (to risk weighted assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Northwest Bancshares, Inc.
|
$
|
1,300,321
|
|
|
15.701
|
%
|
|
$
|
869,585
|
|
|
10.500
|
%
|
|
$
|
828,176
|
|
|
10.000
|
%
|
Northwest Bank
|
1,146,641
|
|
|
13.858
|
%
|
|
868,768
|
|
|
10.500
|
%
|
|
827,398
|
|
|
10.000
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Tier 1 capital (to risk weighted assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Northwest Bancshares, Inc.
|
1,242,380
|
|
|
15.001
|
%
|
|
703,950
|
|
|
8.500
|
%
|
|
662,541
|
|
|
8.000
|
%
|
|||
Northwest Bank
|
1,087,727
|
|
|
13.146
|
%
|
|
703,288
|
|
|
8.500
|
%
|
|
661,918
|
|
|
8.000
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
CET 1 capital (to risk weighted assets)
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Northwest Bancshares, Inc.
|
1,124,259
|
|
|
13.575
|
%
|
|
579,723
|
|
|
7.000
|
%
|
|
538,314
|
|
|
6.500
|
%
|
|||
Northwest Bank
|
1,087,727
|
|
|
13.146
|
%
|
|
579,178
|
|
|
7.000
|
%
|
|
537,809
|
|
|
6.500
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Tier 1 capital (leverage)
(to average assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Northwest Bancshares, Inc.
|
1,242,380
|
|
|
11.913
|
%
|
|
417,143
|
|
|
4.000
|
%
|
|
521,428
|
|
|
5.000
|
%
|
|||
Northwest Bank
|
1,087,727
|
|
|
10.515
|
%
|
|
413,772
|
|
|
4.000
|
%
|
|
517,216
|
|
|
5.000
|
%
|
|
At December 31, 2018
|
|||||||||||||||||||
|
Actual
|
|
Minimum capital
requirements (1)
|
|
Well capitalized
requirements
|
|||||||||||||||
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|||||||||
Total capital (to risk weighted assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Northwest Bancshares, Inc.
|
$
|
1,183,619
|
|
|
15.833
|
%
|
|
$
|
738,212
|
|
|
9.875
|
%
|
|
$
|
747,557
|
|
|
10.000
|
%
|
Northwest Bank
|
1,026,027
|
|
|
13.736
|
%
|
|
737,647
|
|
|
9.875
|
%
|
|
746,984
|
|
|
10.000
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Tier 1 capital (to risk weighted assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Northwest Bancshares, Inc.
|
1,128,405
|
|
|
15.095
|
%
|
|
588,701
|
|
|
7.875
|
%
|
|
598,045
|
|
|
8.000
|
%
|
|||
Northwest Bank
|
970,813
|
|
|
12.996
|
%
|
|
588,250
|
|
|
7.875
|
%
|
|
597,587
|
|
|
8.000
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
CET 1 capital (to risk weighted assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Northwest Bancshares, Inc.
|
1,020,530
|
|
|
13.652
|
%
|
|
476,567
|
|
|
6.375
|
%
|
|
485,912
|
|
|
6.500
|
%
|
|||
Northwest Bank
|
970,813
|
|
|
12.996
|
%
|
|
476,202
|
|
|
6.375
|
%
|
|
448,190
|
|
|
6.500
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Tier I capital (leverage)
(to average assets)
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Northwest Bancshares, Inc.
|
1,128,405
|
|
|
11.899
|
%
|
|
379,342
|
|
|
4.000
|
%
|
|
474,177
|
|
|
5.000
|
%
|
|||
Northwest Bank
|
970,813
|
|
|
10.240
|
%
|
|
379,236
|
|
|
4.000
|
%
|
|
474,045
|
|
|
5.000
|
%
|
|
December 31,
|
|||||
|
2019
|
|
2018
|
|||
Unrealized gain/(loss) on marketable securities available-for-sale
|
$
|
3,147
|
|
|
(6,832
|
)
|
Defined benefit pension plans
|
(40,088
|
)
|
|
(32,864
|
)
|
|
Accumulated other comprehensive loss
|
$
|
(36,941
|
)
|
|
(39,696
|
)
|
|
Unrealized
gains and
losses on
securities
available-for-
sale
|
|
Change in
defined
benefit
pension plans
|
|
Total
|
||||
Balance as of January 1,
|
$
|
(6,832
|
)
|
|
(32,864
|
)
|
|
(39,696
|
)
|
Other comprehensive income/(loss) before reclassification adjustments
|
9,984
|
|
|
(8,059
|
)
|
|
1,925
|
|
|
Amounts reclassified from accumulated other comprehensive income (1), (2)
|
(5
|
)
|
|
835
|
|
|
830
|
|
|
Net other comprehensive income/(loss)
|
9,979
|
|
|
(7,224
|
)
|
|
2,755
|
|
|
Balance as of December 31,
|
$
|
3,147
|
|
|
(40,088
|
)
|
|
(36,941
|
)
|
(2)
|
Consists of amortization of prior service cost (compensation and employee benefits) of $2,323 and amortization of net loss (compensation and employee benefits) of $(3,492), net of tax (income tax expense) of $334.
|
|
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 January 1,
|
$
|
(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
|
(1,277
|
)
|
|
840
|
|
|
(1,181
|
)
|
|
(1,618
|
)
|
|
Amounts reclassified from accumulated other comprehensive income (1), (2)
|
(155
|
)
|
|
—
|
|
|
903
|
|
|
748
|
|
|
Net other comprehensive income/(loss)
|
(2,423
|
)
|
|
691
|
|
|
(5,884
|
)
|
|
(7,616
|
)
|
|
Balance as of December 31,
|
$
|
(6,832
|
)
|
|
—
|
|
|
(32,864
|
)
|
|
(39,696
|
)
|
(1)
|
Consists of realized gains on securities (gain on sales of investments, net) of $215, net of tax (income tax expense) of $60.
|
(2)
|
Consists of amortization of prior service cost (compensation and employee benefits) of $2,323 and amortization of net loss (compensation and employee benefits) of $(3,587), net of tax (income tax expense) of $361.
|
|
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 January 1,
|
$
|
395
|
|
|
(1,778
|
)
|
|
(26,608
|
)
|
|
(27,991
|
)
|
Other comprehensive income/(loss) before reclassification adjustments
|
(2,478
|
)
|
|
1,087
|
|
|
(1,254
|
)
|
|
(2,645
|
)
|
|
Amounts reclassified from accumulated other comprehensive income (1), (2)
|
(2,326
|
)
|
|
—
|
|
|
882
|
|
|
(1,444
|
)
|
|
Net other comprehensive income/(loss)
|
(4,804
|
)
|
|
1,087
|
|
|
(372
|
)
|
|
(4,089
|
)
|
|
Balance as of December 31,
|
$
|
(4,409
|
)
|
|
(691
|
)
|
|
(26,980
|
)
|
|
(32,080
|
)
|
(1)
|
Consists of realized losses on securities (gain on sales of investments, net) of $3,814, net of tax (income tax expense) of $1,488.
|
(2)
|
Consists of amortization of prior service cost (compensation and employee benefits) of $2,323 and amortization of net loss (compensation and employee benefits) of $(3,818), net of tax (income tax expense) of $613.
|
|
December 31,
|
|||||
|
2019
|
|
2018
|
|||
Assets
|
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
150,926
|
|
|
155,524
|
|
Investment in bank subsidiary
|
1,314,724
|
|
|
1,211,258
|
|
|
Other assets
|
9,817
|
|
|
2,298
|
|
|
Total assets
|
$
|
1,475,467
|
|
|
1,369,080
|
|
|
|
|
|
|||
Liabilities and shareholders’ equity
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
Debentures payable
|
$
|
121,801
|
|
|
111,213
|
|
Other liabilities
|
381
|
|
|
230
|
|
|
Total liabilities
|
122,182
|
|
|
111,443
|
|
|
Shareholders’ equity
|
1,353,285
|
|
|
1,257,637
|
|
|
Total liabilities and shareholders’ equity
|
$
|
1,475,467
|
|
|
1,369,080
|
|
|
Years ended December 31,
|
||||||||
|
2019
|
|
2018
|
|
2017
|
||||
Income:
|
|
|
|
|
|
|
|
|
|
Interest income
|
$
|
209
|
|
|
198
|
|
|
137
|
|
Other income
|
628
|
|
|
752
|
|
|
2,297
|
|
|
Dividends from bank subsidiary
|
110,000
|
|
|
105,000
|
|
|
90,000
|
|
|
Undistributed earnings from equity investment in bank subsidiary
|
5,102
|
|
|
5,149
|
|
|
7,255
|
|
|
Total income
|
115,939
|
|
|
111,099
|
|
|
99,689
|
|
|
Expense:
|
|
|
|
|
|
|
|
|
|
Compensation and benefits
|
1,124
|
|
|
1,225
|
|
|
1,282
|
|
|
Other expense
|
791
|
|
|
660
|
|
|
553
|
|
|
Interest expense
|
4,833
|
|
|
4,961
|
|
|
4,666
|
|
|
Total expense
|
6,748
|
|
|
6,846
|
|
|
6,501
|
|
|
Income before income taxes
|
109,191
|
|
|
104,253
|
|
|
93,188
|
|
|
Federal and state income taxes
|
(1,241
|
)
|
|
(1,238
|
)
|
|
(1,279
|
)
|
|
Net income
|
$
|
110,432
|
|
|
105,491
|
|
|
94,467
|
|
|
Years ended December 31,
|
||||||||
|
2019
|
|
2018
|
|
2017
|
||||
Operating activities:
|
|
|
|
|
|
|
|
|
|
Net income
|
$
|
110,432
|
|
|
105,491
|
|
|
94,467
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
Undistributed earnings of subsidiary
|
(5,102
|
)
|
|
(5,149
|
)
|
|
(7,255
|
)
|
|
Noncash stock benefit plan compensation expense
|
—
|
|
|
—
|
|
|
4,894
|
|
|
Gain on sale of marketable securities
|
(29
|
)
|
|
(146
|
)
|
|
(1,615
|
)
|
|
Net change in other assets and liabilities
|
(43,453
|
)
|
|
91,520
|
|
|
(43,513
|
)
|
|
Net cash provided by/(used in) operating activities
|
61,848
|
|
|
191,716
|
|
|
46,978
|
|
|
|
|
|
|
|
|
||||
Investing activities:
|
|
|
|
|
|
|
|
|
|
Net (purchase)/sale of marketable securities
|
—
|
|
|
(550
|
)
|
|
2,800
|
|
|
Net cash provided by/(used in) investing activities
|
—
|
|
|
(550
|
)
|
|
2,800
|
|
|
|
|
|
|
|
|
||||
Financing activities:
|
|
|
|
|
|
|
|
|
|
Cash dividends paid on common stock
|
(76,173
|
)
|
|
(69,921
|
)
|
|
(65,212
|
)
|
|
Proceeds from stock options exercised
|
9,727
|
|
|
8,191
|
|
|
7,001
|
|
|
Net cash used in financing activities
|
(66,446
|
)
|
|
(61,730
|
)
|
|
(58,211
|
)
|
|
Net increase/(decrease) in cash and cash equivalents
|
$
|
(4,598
|
)
|
|
129,436
|
|
|
(8,433
|
)
|
|
|
|
|
|
|
||||
Cash and cash equivalents at beginning of year
|
$
|
155,524
|
|
|
26,088
|
|
|
34,521
|
|
Net increase/(decrease) in cash and cash equivalents
|
(4,598
|
)
|
|
129,436
|
|
|
(8,433
|
)
|
|
Cash and cash equivalents at end of year
|
$
|
150,926
|
|
|
155,524
|
|
|
26,088
|
|
|
|
Asset derivatives
|
|
Liability derivatives
|
|||||||||
|
|
Notional amount
|
|
Fair value
|
|
Notional amount
|
|
Fair value
|
|||||
At December 31, 2019
|
|
|
|
|
|
|
|
|
|||||
Derivatives not designated as hedging instruments:
|
|
|
|
|
|
|
|
|
|||||
Interest rate swap agreements
|
|
$
|
391,502
|
|
|
20,889
|
|
|
391,502
|
|
|
20,952
|
|
Interest rate lock commitments
|
|
24,373
|
|
|
559
|
|
|
—
|
|
|
—
|
|
|
Forward commitments
|
|
5,151
|
|
|
145
|
|
|
—
|
|
|
—
|
|
|
Risk participation agreements
|
|
—
|
|
|
—
|
|
|
41,164
|
|
|
39
|
|
|
Total derivatives
|
|
$
|
421,026
|
|
|
21,593
|
|
|
432,666
|
|
|
20,991
|
|
|
|
|
|
|
|
|
|
|
|||||
At December 31, 2018
|
|
|
|
|
|
|
|
|
|||||
Derivatives not designated as hedging instruments:
|
|
|
|
|
|
|
|
|
|||||
Interest rate swap agreements
|
|
$
|
221,919
|
|
|
6,445
|
|
|
221,919
|
|
|
6,445
|
|
Total derivatives
|
|
$
|
221,919
|
|
|
6,445
|
|
|
221,919
|
|
|
6,445
|
|
|
|
For the years ended December 31,
|
||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||
Non-hedging swap derivatives:
|
|
|
|
|
|
|
||||
Decrease in other income
|
|
$
|
(63
|
)
|
|
(288
|
)
|
|
(373
|
)
|
|
|
|
|
|
|
|
||||
Hedging interest rate derivatives:
|
|
|
|
|
|
|
||||
Increase in interest expense
|
|
—
|
|
|
949
|
|
|
1,599
|
|
|
Quarters ended
|
|||||||||||
|
March 31,
|
|
June 30,
|
|
September 30,
|
|
December 31,
|
|||||
|
(In thousands, except per share data)
|
|||||||||||
2019
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
$
|
100,289
|
|
|
106,807
|
|
|
106,866
|
|
|
103,418
|
|
Interest expense
|
12,307
|
|
|
14,204
|
|
|
15,930
|
|
|
14,473
|
|
|
Net interest income
|
87,982
|
|
|
92,603
|
|
|
90,936
|
|
|
88,945
|
|
|
Provision for loan losses
|
6,467
|
|
|
4,667
|
|
|
3,302
|
|
|
8,223
|
|
|
Noninterest income
|
21,662
|
|
|
23,363
|
|
|
26,169
|
|
|
28,213
|
|
|
Noninterest expense
|
71,424
|
|
|
77,512
|
|
|
70,596
|
|
|
76,571
|
|
|
Income before income taxes
|
31,753
|
|
|
33,787
|
|
|
43,207
|
|
|
32,364
|
|
|
Income tax expense
|
6,709
|
|
|
7,404
|
|
|
9,793
|
|
|
6,773
|
|
|
Net income
|
$
|
25,044
|
|
|
26,383
|
|
|
33,414
|
|
|
25,591
|
|
Basic earnings per share
|
$
|
0.24
|
|
|
0.25
|
|
|
0.32
|
|
|
0.24
|
|
Diluted earnings per share
|
$
|
0.24
|
|
|
0.25
|
|
|
0.31
|
|
|
0.24
|
|
|
Quarters ended
|
|||||||||||
|
March 31,
|
|
June 30,
|
|
September 30,
|
|
December 31,
|
|||||
|
(In thousands, except per share data)
|
|||||||||||
2018
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
$
|
89,533
|
|
|
92,875
|
|
|
95,605
|
|
|
97,768
|
|
Interest expense
|
7,766
|
|
|
8,649
|
|
|
9,788
|
|
|
10,937
|
|
|
Net interest income
|
81,767
|
|
|
84,226
|
|
|
85,817
|
|
|
86,831
|
|
|
Provision for loan losses
|
4,209
|
|
|
5,349
|
|
|
6,982
|
|
|
3,792
|
|
|
Noninterest income
|
21,788
|
|
|
24,109
|
|
|
22,557
|
|
|
23,248
|
|
|
Noninterest expense
|
67,421
|
|
|
69,787
|
|
|
66,617
|
|
|
72,273
|
|
|
Income before income taxes
|
31,925
|
|
|
33,199
|
|
|
34,775
|
|
|
34,014
|
|
|
Income tax expense
|
6,940
|
|
|
6,900
|
|
|
7,035
|
|
|
7,547
|
|
|
Net income
|
$
|
24,985
|
|
|
26,299
|
|
|
27,740
|
|
|
26,467
|
|
Basic earnings per share
|
$
|
0.25
|
|
|
0.26
|
|
|
0.27
|
|
|
0.26
|
|
Diluted earnings per share
|
$
|
0.24
|
|
|
0.25
|
|
|
0.27
|
|
|
0.26
|
|
|
Quarters ended
|
|||||||||||
|
March 31,
|
|
June 30,
|
|
September 30,
|
|
December 31,
|
|||||
|
(In thousands, except per share data)
|
|||||||||||
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
$
|
87,267
|
|
|
89,797
|
|
|
90,231
|
|
|
91,561
|
|
Interest expense
|
6,690
|
|
|
7,066
|
|
|
6,994
|
|
|
7,321
|
|
|
Net interest income
|
80,577
|
|
|
82,731
|
|
|
83,237
|
|
|
84,240
|
|
|
Provision for loan losses
|
4,637
|
|
|
5,562
|
|
|
3,027
|
|
|
6,525
|
|
|
Noninterest income
|
21,504
|
|
|
41,477
|
|
|
24,594
|
|
|
22,905
|
|
|
Noninterest expenses
|
71,646
|
|
|
73,262
|
|
|
68,799
|
|
|
71,896
|
|
|
Income before income taxes
|
25,798
|
|
|
45,384
|
|
|
36,005
|
|
|
28,724
|
|
|
Income tax expense
|
8,052
|
|
|
14,402
|
|
|
12,414
|
|
|
6,576
|
|
|
Net income
|
$
|
17,746
|
|
|
30,982
|
|
|
23,591
|
|
|
22,148
|
|
Basic earnings per share
|
$
|
0.18
|
|
|
0.31
|
|
|
0.23
|
|
|
0.22
|
|
Diluted earnings per share
|
$
|
0.17
|
|
|
0.30
|
|
|
0.23
|
|
|
0.22
|
|
Equity compensation plans approved by stockholders
|
|
Number of securities
to be issued upon
exercise of outstanding
options, warrants and rights
|
|
Weighted
average exercise
price (1)
|
|
Number of securities
remaining available for
issuance under plan
|
|||
Northwest Bancorp, Inc. 2008 Stock Option Plan
|
|
767,564
|
|
|
12.21
|
|
|
—
|
|
Northwest Bancshares, Inc. 2011 Equity Incentive Plan
|
|
3,519,523
|
|
|
13.45
|
|
|
—
|
|
Northwest Bancshares, Inc. 2018 Equity Incentive Plan
|
|
1,866,161
|
|
|
16.87
|
|
|
2,796,400
|
|
Total
|
|
6,153,248
|
|
|
14.20
|
|
|
2,796,400
|
|
(1)
|
Reflects exercise price of options only.
|
(A)
|
Management’s Report on Internal Control Over Financial Reporting
|
(B)
|
Report of Independent Registered Public Accounting Firm on Internal Control Over Financial Reporting
|
(C)
|
Report of Independent Registered Public Accounting Firm
|
(D)
|
Consolidated Statements of Financial Condition at December 31, 2019 and 2018
|
(E)
|
Consolidated Statements of Income Years ended December 31, 2019, 2018 and 2017
|
(F)
|
Consolidated Statements of Comprehensive Income Years ended December 31, 2019, 2018 and 2017
|
(G)
|
Consolidated Statements of Changes in Shareholders’ Equity Years ended December 31, 2019, 2018 and 2017
|
(H)
|
Consolidated Statements of Cash Flows Years ended December 31, 2019, 2018 and 2017
|
(I)
|
Notes to the Consolidated Financial Statements
|
Regulation S-K
exhibit number
|
|
Document
|
|
Reference to prior filing
or exhibit number attached hereto
|
|
|
|
|
|
2
|
|
Plan of acquisition, reorganization, arrangement, liquidation or succession
|
|
None
|
|
|
|
|
|
|
Articles of Incorporation
|
|
(2)
|
|
|
|
|
|
|
|
Articles of Amendment to Articles of Incorporation
|
|
(2)
|
|
|
|
|
|
|
|
Amended and Restated Bylaws of Northwest Bancshares, Inc.
|
|
(2)
|
|
|
|
|
|
|
|
Form of Common Stock Certificate
|
|
(2)
|
|
|
|
|
|
|
|
Description of Registrant’s Securities
|
|
Filed herewith as Exhibit 4.2
|
|
|
|
|
|
|
9
|
|
Voting Trust Agreement
|
|
None
|
|
|
|
|
|
|
Amendment and Restatement of Deferred Compensation Plan for Outside Directors Of Northwest Savings Bank and Eligible Affiliates
|
|
(3)
|
|
|
|
|
|
|
|
Retirement Plan for Outside Directors of Northwest Savings Bank and Eligible Affiliates
|
|
(3)
|
|
|
|
|
|
|
|
Amended and Restated Northwest Savings Bank Nonqualified Supplemental Retirement Plan
|
|
(3)
|
|
|
|
|
|
|
|
Management Bonus Plan
|
|
(4)
|
|
|
|
|
|
|
|
Northwest Bancorp, Inc. 2008 Stock Option Plan
|
|
(5)
|
|
|
|
|
|
|
|
Amended and Restated Northwest Savings Bank and Affiliates Upper Managers Bonus Deferred Compensation Plan
|
|
(3)
|
|
|
|
|
|
|
|
Employment Agreement for Ronald J. Seiffert
|
|
(10)
|
|
|
|
|
|
|
|
Employment Agreement for William W. Harvey, Jr.
|
|
(6)
|
|
|
|
|
|
|
|
Employment Agreement for Steven G. Fisher
|
|
(8)
|
|
|
|
|
|
|
|
Change in Control Agreement for John J Golding
|
|
Filed herewith as Exhibit 10.10
|
|
|
|
|
|
|
|
Change in Control Agreement for Louis J. Torchio
|
|
Filed herewith as Exhibit 10.11
|
|
|
|
|
|
|
|
Northwest Bancshares, Inc. 2011 Equity Incentive Plan
|
|
(7)
|
|
Acknowledgment and Waiver William W. Harvey
|
|
(11)
|
|
|
|
|
|
|
|
Northwest Bancshares, Inc. 2018 Equity Incentive Plan
|
|
(12)
|
|
|
|
|
|
|
|
Form of Non-Qualified Stock Option Award Agreement under the 2018 Equity Incentive Plan
|
|
(13)
|
|
|
|
|
|
|
|
Form of Incentive Stock Option Award Agreement under the
2018 Equity Incentive Plan
|
|
(13)
|
|
|
|
|
|
|
|
Form of Restricted Stock Award Agreement under the
2018 Equity Incentive Plan
|
|
(13)
|
|
|
|
|
|
|
11
|
|
Statement re: computation of per share earnings
|
|
None
|
|
|
|
|
|
12
|
|
Statement re: computation of ratios
|
|
Not required
|
|
|
|
|
|
16
|
|
Letter re: change in certifying accountant
|
|
None
|
|
|
|
|
|
18
|
|
Letter re: change in accounting principles
|
|
None
|
|
|
|
|
|
|
Subsidiaries of Registrant
|
|
(9)
|
|
|
|
|
|
|
22
|
|
Published report regarding matters submitted to vote of
security holders
|
|
None
|
|
|
|
|
|
|
Consent of experts and counsel
|
|
Filed herewith as Exhibit 23
|
|
|
|
|
|
|
24
|
|
Power of Attorney
|
|
Not required
|
|
|
|
|
|
28
|
|
Information from reports furnished to State insurance regulatory authorities
|
|
None
|
|
|
|
|
|
|
Certification pursuant to Rule 13a-14 of the Securities Exchange Act of 1934, as Amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
Filed herewith as Exhibit 31.1
|
|
|
|
|
|
|
|
Certification pursuant to Rule 13a-14 of the Securities Exchange Act of 1934, as Amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
Filed herewith as Exhibit 31.2
|
|
|
|
|
|
|
|
Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
Filed herewith as Exhibit 32
|
|
|
|
|
|
|
101
|
|
Interactive Data File (XBRL)
|
|
Filed herewith as Exhibit 101
|
(1)
|
Intentionally Omitted.
|
(2)
|
Incorporated by reference to the Company’s Registration Statement on Form S-1 (File No. 333-161805), filed with the SEC on September 9, 2009.
|
(3)
|
Incorporated by reference to the Company’s Annual Report on Form 10-K (File No. 000-23817), filed with the SEC on March 4, 2009.
|
(4)
|
Incorporated by reference to the Company’s Annual Report on Form 10-K (File No. 001-34582), filed with the SEC on February 29, 2012.
|
(5)
|
Incorporated by reference to the Definitive Proxy Statement for the 2008 Annual Meeting of Shareholders (File No. 000-23817), filed with the SEC on April 11, 2008.
|
(6)
|
Incorporated by reference to the Periodic Report on Form 8-K (File No. 001-34582), filed with the SEC on March 9, 2015.
|
(7)
|
Incorporated by reference to the Company’s Annual Report on Form 10-K (File No. 001-34582), filed with the SEC on March 1, 2011.
|
(8)
|
Incorporated by reference to the Periodic Report on Form 8-K (File No. 001-34582), filed with the SEC on April 24, 2019.
|
(9)
|
Incorporated by reference to the Company's Registration Statement on Form S-4 (File No. 333-235669), filed with the SEC on January 17, 2020.
|
(10)
|
Incorporated by reference to the Current Report on Form 8-K (File No. 001-34582), filed with the SEC on July 20, 2018.
|
(11)
|
Incorporated by reference to the Company’s Annual Report on Form 10-K (File No. 001-34582), filed with the SEC on March 1, 2018.
|
(12)
|
Incorporated by reference to Appendix A to the Definitive Proxy Statement for the 2018 Annual Meeting of Shareholders (File no. 001-34582), filed with the SEC on March 7, 2018.
|
(13)
|
Incorporated by reference to the Current Report on Form 8-K (File No. 001-34582), filed with the SEC on May 14, 2018.
|
Date: March 2, 2020
|
|
By:
|
/s/ Ronald J. Seiffert
|
|
|
|
Ronald J. Seiffert, Chairman, President and Chief Executive Officer
|
|
|
|
(Principal Executive Officer)
|
Date: March 2, 2020
|
|
By:
|
/s/ Ronald J. Seiffert
|
|
|
|
Ronald J. Seiffert, Chairman, President and Chief Executive Officer
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
Date: March 2, 2020
|
|
By:
|
/s/ William W. Harvey, Jr.
|
|
|
|
William W. Harvey, Jr., Senior Executive Vice President
|
|
|
|
and Chief Financial Officer (Principal Financial Officer)
|
|
|
|
|
Date: March 2, 2020
|
|
By:
|
/s/ Jeffrey R. White
|
|
|
|
Jeffrey R. White, Senior Vice President, Controller
|
|
|
|
(Principal Accounting Officer)
|
|
|
|
|
Date: March 2, 2020
|
|
By:
|
/s/ Robert M. Campana
|
|
|
|
Robert M. Campana, Director
|
|
|
|
|
Date: March 2, 2020
|
|
By:
|
/s/ Deborah J. Chadsey
|
|
|
|
Deborah J. Chadsey, Director
|
|
|
|
|
Date: March 2, 2020
|
|
By:
|
/s/ Timothy B. Fannin
|
|
|
|
Timothy B. Fannin, Director
|
|
|
|
|
Date: March 2, 2020
|
|
By:
|
/s/ Timothy M. Hunter
|
|
|
|
Timothy M. Hunter, Director
|
|
|
|
|
Date: March 2, 2020
|
|
By:
|
/s/ John P. Meegan
|
|
|
|
John P. Meegan, Director
|
|
|
|
|
Date: March 2, 2020
|
|
By:
|
/s/ William F. McKnight
|
|
|
|
William F. McKnight, Director
|
|
|
|
|
Date: March 2, 2020
|
|
By:
|
/s/ Mark A. Paup
|
|
|
|
Mark A. Paup, Director
|
|
|
|
|
Date: March 2, 2020
|
|
By:
|
/s/ Sonia M. Probst
|
|
|
|
Sonia M. Probst, Director
|
|
|
|
|
Date: March 2, 2020
|
|
By:
|
/s/ Philip M. Tredway
|
|
|
|
Philip M. Tredway, Director
|
•
|
the economic effect, both immediate and long-term, upon Northwest Bancshares, Inc.’s stockholders, including stockholders, if any, who do not participate in the transaction;
|
•
|
the social and economic effect on the present and future employees, creditors and customers of, and others dealing with, Northwest Bancshares, Inc. and its subsidiaries and on the communities in which Northwest Bancshares, Inc. and its subsidiaries operate or are located;
|
•
|
whether the proposal is acceptable based on the historical, current or projected future operating results or financial condition of Northwest Bancshares, Inc.;
|
•
|
whether a more favorable price could be obtained for Northwest Bancshares, Inc.’s stock or other securities in the future;
|
•
|
the reputation and business practices of the other entity to be involved in the transaction and its management and affiliates as they would affect the employees of Northwest Bancshares, Inc. and its subsidiaries;
|
•
|
the future value of the stock or any other securities of Northwest Bancshares, Inc. or the other entity to be involved in the proposed transaction;
|
•
|
any antitrust or other legal and regulatory issues that are raised by the proposal;
|
•
|
the business and historical, current or expected future financial condition or operating results of the other entity to be involved in the transaction, including, but not limited to, debt service and other existing financial obligations, financial obligations to be incurred in connection with the proposed transaction, and other likely financial obligations of the other entity to be involved in the proposed transaction; and
|
•
|
the ability of Northwest Bancshares, Inc. to fulfill its objectives as a financial institution holding company and on the ability of its subsidiary financial institution(s) to fulfill the objectives of a federally insured financial institution under applicable statutes and regulations.
|
/s/ KPMG LLP
|
|
Pittsburgh, Pennsylvania
|
|
March 2, 2020
|
|
March 2, 2020
|
|
/s/ Ronald J. Seiffert
|
Date
|
Ronald J. Seiffert
|
|
|
Chairman, President and Chief Executive Officer
|
March 2, 2020
|
|
/s/ William W. Harvey, Jr.
|
Date
|
William W. Harvey, Jr.
|
|
|
Senior Executive Vice President, Finance and
|
|
|
Chief Financial Officer
|
March 2, 2020
|
|
/s/ Ronald J. Seiffert
|
Date
|
Ronald J. Seiffert
|
|
|
Chairman, President and Chief Executive Officer
|
|
|
|
|
|
|
|
March 2, 2020
|
|
/s/ William W. Harvey, Jr.
|
Date
|
William W. Harvey, Jr.
|
|
|
Senior Executive Vice President, Finance and
|
|
|
Chief Financial Officer
|