Northwest Bancshares, Inc. — Interim / Quarterly Report 2010

Aug 5, 2010

PAGEBREAK

Table of Contents

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

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

xbrl,dc

For the quarterly period ended June 30, 2010

/xbrl,dc

or

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

For the transition period from to

Commission File Number 001-34582

Northwest Bancshares, Inc.

(Exact name of registrant as specified in its charter)

Maryland	27-0950358
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)
100 Liberty Street, Warren, Pennsylvania	16365
(Address of principal executive offices)	(Zip Code)

(814) 726-2140

(Registrant’s telephone number, including area code)

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

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

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

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

Large Accelerated Filer o
(Do not check if a smaller reporting company)

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

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

Common Stock ($0.01 par value) 110,776,506 shares outstanding as of August 2, 2010

Folio /Folio

PAGEBREAK

TOC

NORTHWEST BANCSHARES, INC. INDEX

PART I FINANCIAL INFORMATION
Item 1. Financial Statements (unaudited)
Consolidated Statements of Financial Condition as of
June 30, 2010 and December 31, 2009	1
Consolidated Statements of Income for the three months
ended and six months ended June 30, 2010 and 2009	2
Consolidated Statements of Changes in Shareholders’ Equity for
the three months ended June 30, 2010 and 2009	3
Consolidated Statements of Changes in Shareholders’ Equity for
the six months ended June 30, 2010 and 2009	4
Consolidated Statements of Cash Flows for the six months
ended June 30, 2010 and 2009	5
Notes to Consolidated Financial Statements — Unaudited	7
Item 2. Management’s Discussion and Analysis of Financial
Condition and Results of Operations	29
Item 3. Quantitative and Qualitative Disclosures about Market Risk	47
Item 4. Controls and Procedures	48
PART II OTHER INFORMATION
Item 1. Legal Proceedings	48
Item 1A. Risk Factors	49
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds	50
Item 3. Defaults Upon Senior Securities	50
Item 4. Removed and Reserved	50
Item 5. Other Information	50
Item 6. Exhibits	50
Signature	51
Certifications
EX-31.1
EX-31.2
EX-32.1

/TOC

Folio /Folio

PAGEBREAK

Table of Contents

ITEM 1. FINANCIAL STATEMENTS

NORTHWEST BANCSHARES, INC.

xbrl,bs

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(in thousands, except share data)

xbrl,body

	(Unaudited) — June 30,	December 31,
	2010	2009
Assets
Cash and due from banks	$ 60,647		69,265
Interest-earning deposits in other financial institutions	745,781		1,037,893
Federal funds sold and other short-term investments	632		632
Marketable securities available-for-sale (amortized cost of $813,761 and $1,059,177)	832,432		1,067,089
Marketable securities held-to-maturity (fair value of $417,962 and $0)	415,303		—
Total cash and investments	2,054,795		2,174,879
Loans held for sale	22,259		1,164
Mortgage loans — one- to four- family	2,443,698		2,334,538
Home equity loans	1,095,495		1,067,584
Consumer loans	266,151		286,292
Commercial real estate loans	1,326,879		1,238,217
Commercial business loans	390,426		371,670
Total loans	5,544,908		5,299,465
Allowance for loan losses	(75,417	)	(70,403	)
Total loans, net	5,469,491		5,229,062
Federal Home Loan Bank stock, at cost	63,242		63,242
Accrued interest receivable	27,191		25,780
Real estate owned, net	22,191		20,257
Premises and equipment, net	125,843		124,316
Bank owned life insurance	130,625		128,270
Goodwill	171,682		171,363
Other intangible assets	5,138		4,678
Other assets	65,935		83,451
Total assets	$ 8,136,133		8,025,298
Liabilities and Shareholders’ equity
Liabilities:
Noninterest-bearing demand deposits	$ 534,461		487,036
Interest-bearing demand deposits	781,677		768,110
Savings deposits	1,966,880		1,744,537
Time deposits	2,445,961		2,624,741
Total deposits	5,728,979		5,624,424
Borrowed funds	897,557		897,326
Junior subordinated deferrable interest debentures held by trusts that issued
guaranteed capital debt securities	103,094		103,094
Advances by borrowers for taxes and insurance	30,703		22,034
Accrued interest payable	4,333		4,493
Other liabilities	60,744		57,412
Total liabilities	6,825,410		6,708,783
Shareholders’ equity:
Preferred stock, $0.01 par value: 50,000,000 authorized, no shares issued	—		—
Common stock, $0.01 par value: 500,000,000 shares authorized, 110,775,014 and
110,641,858 shares issued, respectively	1,108		1,106
Paid-in capital	829,686		828,195
Retained earnings	516,005		508,842
Unallocated common stock of employee stock ownership plan	(28,851	)	(11,651	)
Accumulated other comprehensive loss	(7,225	)	(9,977	)
	1,310,723		1,316,515
Total liabilities and shareholders’ equity	$ 8,136,133		8,025,298

See accompanying notes to consolidated financial statements — unaudited

/xbrl,bs

Folio 1 /Folio

PAGEBREAK

Table of Contents

NORTHWEST BANCSHARES, INC.

xbrl,in

CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

xbrl,body

(in thousands, except per share amounts)

	Three months ended
	June 30,			June 30,
	2010	2009		2010		2009
Interest income:
Loans receivable	$ 81,734		79,660		162,480		160,368
Mortgage-backed securities	6,706		6,873		12,851		14,278
Taxable investment securities	599		1,350		1,597		2,896
Tax-free investment securities	2,853		2,728		5,537		5,660
Interest-earning deposits	512		123		1,077		162
Total interest income	92,404		90,734		183,542		183,364
Interest expense:
Deposits	18,973		24,446		40,377		49,083
Borrowed funds	9,704		10,115		19,404		20,304
Total interest expense	28,677		34,561		59,781		69,387
Net interest income	63,727		56,173		123,761		113,977
Provision for loan losses	7,896		11,736		16,697		17,517
Net interest income after provision for loan losses	55,831		44,437		107,064		96,460
Noninterest income:
Impairment losses on securities	(1,824	)	(8,690	)	(1,921	)	(8,690	)
Noncredit related losses on securities not expected to be
sold (recognized in other comprehensive income)	1,606		4,400		1,606		4,400
Net impairment losses	(218	)	(4,290	)	(315	)	(4,290	)
Gain on sale of investments, net	94		238		2,177		280
Service charges and fees	9,902		8,508		18,804		16,379
Trust and other financial services income	1,912		1,505		3,745		2,853
Insurance commission income	1,293		759		2,435		1,308
(Loss)/ gain on real estate owned, net	(255	)	7		(279	)	(3,872	)
Income from bank owned life insurance	1,474		1,201		2,640		2,388
Mortgage banking income	29		3,300		21		5,114
Other operating income	1,314		986		2,174		1,691
Total noninterest income	15,545		12,214		31,402		21,851
Noninterest expense:
Compensation and employee benefits	24,960		22,739		50,816		46,665
Premises and occupancy costs	5,340		5,224		11,342		11,202
Office operations	2,934		3,292		6,171		6,305
Processing expenses	5,552		4,954		11,248		10,262
Marketing expenses	3,294		2,015		4,737		2,944
Federal deposit insurance premiums	2,148		1,890		4,296		3,780
FDIC special assessment	—		3,288		—		3,288
Professional services	583		590		1,311		1,231
Amortization of other intangible assets	759		826		1,541		1,670
Real estate owned expense	712		499		1,611		932
Other expenses	1,875		1,687		3,688		2,991
Total noninterest expense	48,157		47,004		96,761		91,270
Income before income taxes	23,219		9,647		41,705		27,041
Federal and state income taxes	7,078		2,356		12,411		7,448
Net income	$ 16,141		7,291		29,294		19,593
Basic earnings per share	$ 0.15		0.07		0.27		0.18
Diluted earnings per share	$ 0.15		0.07		0.27		0.18

See accompanying notes to unaudited consolidated financial statements

/xbrl,in

Folio 2 /Folio

PAGEBREAK

Table of Contents

NORTHWEST BANCSHARES, INC.

xbrl,se

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (Unaudited) (dollars in thousands)

xbrl,body

					Other				Total
	Common Stock		Paid-in	Retained	Comprehensive		Treasury		Shareholders’
Three months ended June 30, 2009	Shares	Amount	Capital	Earnings	Income/ (loss)		Stock		Equity
Beginning balance at March 31, 2009	109,067,161	$ 5,125	218,830	498,677		(28,804	)	(69,423	)	624,405
Cumulative effect of change in accounting
principle — adoption of FSP SFAS 115-2 and
SFAS 124-2, net of tax of $903	—	—	—	1,676		(1,676	)	—		—
Comprehensive income:
Net income	—	—	—	7,291		—		—		7,291
Change in fair value of interest rate
swaps, net of tax of $(2,104)	—	—	—	—		3,907		—		3,907
Change in unrealized loss on securities,
net of tax of $(317)	—	—	—	—		589		—		589
Reclassification of previously recognized
OTTI on investment securities recorded in OCI
to net income, net of tax of $(1,426)	—	—	—	—		2,649		—		2,649
Other-than-temporary impairment on securities
recorded in other comprehensive income,
net of tax of $1,540	—	—	—	—		(2,860	)	—		(2,860	)
Total comprehensive income	—	—	—	7,291		4,285		—		11,576
Exercise of stock options	18,830	1	57	—		—		—		58
Stock compensation expense	—	—	448	—		—		—		448
Dividends paid ($0.10 per share)	—	—	—	(3,952	)	—		—		(3,952	)
Ending balance at June 30, 2009	109,085,991	$ 5,126	219,335	503,692		(26,195	)	(69,423	)	632,535

/xbrl,se

					Other		Unallocated		Total
	Common Stock		Paid-in	Retained	Comprehensive		common stock		Shareholders’
Three months ended June 30, 2010	Shares	Amount	Capital	Earnings	Income/ (loss)		of ESOP		Equity
Beginning balance at March 31, 2010	110,680,962	$ 1,107	828,623	510,932		(9,731	)	(28,851	)	1,302,080
Comprehensive income:
Net income	—	—	—	16,141		—		—		16,141
Change in fair value of interest rate
swaps, net of tax of $1,752	—	—	—	—		(2,741	)	—		(2,741	)
Change in unrealized loss on securities,
net of tax of $(2,746)	—	—	—	—		5,100		—		5,100
Reclassification of previously recognized
OTTI on investment securities recorded in OCI
to net income, net of tax of $(71)	—	—	—	—		147		—		147
Total comprehensive income	—	—	—	16,141		2,506		—		18,647
Exercise of stock options	94,052	1	838	—		—		—		839
Stock compensation expense	—	—	225	—		—		—		225
Dividends paid ($0.10 per share)	—	—	—	(11,068	)	—		—		(11,068	)
Ending balance at June 30, 2010	110,775,014	$ 1,108	829,686	516,005		(7,225	)	(28,851	)	1,310,723

See accompanying notes to unaudited consolidated financial statements

Folio 3 /Folio

PAGEBREAK

Table of Contents

NORTHWEST BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (unaudited) (dollars in thousands)

					Other				Total
	Common Stock		Paid-in	Retained	Comprehensive		Treasury		Shareholders’
Six months ended June 30, 2009	Shares	Amount	Capital	Earnings	Income/ (loss)		Stock		Equity
Beginning balance at December 31, 2008	109,052,887	$ 5,124	218,332	490,326		(30,575	)	(69,423	)	613,784
Cumulative effect of change in accounting
principle — adoption of FSP SFAS 115-2 and
SFAS 124-2, net of tax of $903	—	—	—	1,676		(1,676	)	—		—
Comprehensive income:
Net income	—	—	—	19,593		—		—		19,593
Change in fair value of interest rate
swaps, net of tax of $(2,717)	—	—	—	—		5,045		—		5,045
Change in unrealized loss on securities,
net of tax of $(658)	—	—	—	—		1,222		—		1,222
Reclassification of previously recognized
OTTI on investment securities recorded in OCI
to net income, net of tax of $(1,426)	—	—	—	—		2,649		—		2,649
Other-than-temporary impairment on securities
recorded in other comprehensive income,
net of tax of $1,540	—	—	—	—		(2,860	)	—		(2,860	)
Total comprehensive income	—	—	—	19,593		6,056		—		25,649
Exercise of stock options	33,104	2	114	—		—		—		116
Stock-based compensation expense	—	—	889	—		—		—		889
Dividends paid ($0.20 per share)	—	—	—	(7,903	)	—		—		(7,903	)
Ending balance at June 30, 2009	109,085,991	$ 5,126	219,335	503,692		(26,195	)	(69,423	)	632,535

						Other		Unallocated		Total
	Common Stock		Paid-in	Retained		Comprehensive		common stock		Shareholders’
Six months ended June 30, 2010	Shares	Amount	Capital	Earnings		Income/ (loss)		of ESOP		Equity
Beginning balance at December 31, 2009	110,641,858	$ 1,106	828,195		508,842		(9,977	)	(11,651	)	1,316,515
Comprehensive income:
Net income	—	—	—		29,294		—		—		29,294
Change in fair value of interest rate
swaps, net of tax of $2,291	—	—	—		—		(3,583	)	—		(3,583	)
Change in unrealized loss on securities,
net of tax of $(3,300)	—	—	—		—		6,130		—		6,130
Reclassification of previously recognized
OTTI on investment securities recorded in OCI
to net income, net of tax of $(110)	—	—	—		—		205		—		205
Total comprehensive income	—	—	—		29,294		2,752		—		32,046
Exercise of stock options	133,156	2	1,166		—		—		—		1,168
Stock-based compensation expense	—	—	1,028		—		—		—		1,028
Additional
costs associated with common stock offering	—	—	(703	)	—		—		—		(703	)
Purchase of common stock by ESOP	—	—	—		—		—		(17,200	)	(17,200	)
Dividends paid ($0.20 per share)	—	—	—		(22,131	)	—		—		(22,131	)
Ending balance at June 30, 2010	110,775,014	$ 1,108	829,686		516,005		(7,225	)	(28,851	)	1,310,723

See accompanying notes to unaudited consolidated financial statements

Folio 4 /Folio

PAGEBREAK

Table of Contents

NORTHWEST BANCSHARES, INC.

xbrl,cf

CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) (in thousands) xbrl,body

	Six months ended
	June 30,
	2010	2009
OPERATING ACTIVITIES:
Net Income	$ 29,294		19,593
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan losses	16,697		17,517
Net gain on sale of assets	(302	)	(4,769	)
Net depreciation, amortization and accretion	7,092		8,797
Decrease/ (increase) in other assets	5,084		(6,645	)
(Decrease)/ increase in other liabilities	(2,703	)	10,342
Net amortization of premium/ (discount) on
marketable securities	(1,101	)	(1,939	)
Deferred income tax expense/ (benefit)	2,133		(585	)
Noncash impairment losses on investment securities	315		4,290
Noncash impairment of REO	—		3,862
Origination of loans held for sale	(27,494	)	(383,800	)
Proceeds from sale of loans held for sale	15,348		388,843
Noncash compensation expense related to stock benefit plans	1,028		889
Net cash provided by operating activities	45,391		56,395
INVESTING ACTIVITIES:
Purchase of marketable securities held-to-maturity	(465,089	)	—
Purchase of marketable securities available-for-sale	—		(24,838	)
Proceeds from maturities and principal reductions
of marketable securities available-for-sale	191,511		154,048
Proceeds from maturities and principal reductions
of marketable securities held-to-maturity	49,789		—
Proceeds from sale of marketable securities available-for-sale	56,865		—
Loan originations	(1,003,830	)	(732,247	)
Proceeds from loan maturities and principal reductions	751,886		756,254
Proceeds from sale of real estate owned	5,250		2,639
Sale of real estate owned for investment, net	(104	)	77
Purchase of premises and equipment	(7,697	)	(10,232	)
Net cash (used in)/ provided by investing activities	(421,419	)	145,701

Folio 5 /Folio

PAGEBREAK

Table of Contents

xbrl

NORTHWEST BANCSHARES, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) (continued) (in thousands)

	Six months ended
	June 30,
	2010	2009
FINANCING ACTIVITIES:
Increase in deposits, net	$ 104,555		307,528
Repayments of long-term borrowings	(1,532	)	(4,566	)
Net (decrease) /increase in short-term borrowings	1,769		(166,205	)
Increase/ (decrease) in advances by borrowers for taxes and insurance	8,669		4,078
Cash dividends paid	(22,131	)	(7,903	)
Purchase of common stock for employee stock ownership plan	(17,200	)	—
Proceeds from stock options exercised	1,168		116
Net cash provided by financing activities	75,298		133,048
Net increase/ (decrease) in cash and cash equivalents	$ (300,730	)	335,144
Cash and cash equivalents at beginning of period	$ 1,107,790		79,922
Net increase/ (decrease) in cash and cash equivalents	(300,730	)	335,144
Cash and cash equivalents at end of period	$ 807,060		415,066
Cash and cash equivalents:
Cash and due from banks	$ 60,647		43,841
Interest-earning deposits in other financial institutions	745,781		369,840
Federal funds sold and other short-term investments	632		1,385
Total cash and cash equivalents	$ 807,060		415,066
Cash paid during the period for:
Interest on
deposits and borrowings (including interest credited to
deposit accounts of $35,291 and $41,429, respectively)	$ 59,941		69,626
Income taxes	$ 8,042		13,299
Non-cash activities:
Loans transferred to real estate owned	$ 7,463		5,557
Sale of real estate owned financed by the Company	$ 895		232

/xbrl,cf

See accompanying notes to unaudited consolidated financial statements

Folio 6 /Folio

PAGEBREAK

Table of Contents

xbrl,ns

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — Unaudited

(1) Basis of Presentation and Informational Disclosures

Northwest Bancshares, Inc. (the “Company”) (“NWBI”), a Maryland corporation headquartered in Warren, Pennsylvania, is a savings and loan holding company regulated by the Office of Thrift Supervision (“OTS”). The Company was incorporated to be the successor to Northwest Bancorp, Inc. (“NWSB”), upon the completion of the mutual-to-stock conversion of Northwest Bancorp, MHC. As a result of the conversion, all share information for periods prior to December 31, 2009, has been revised to reflect the 2.25-to-one conversion rate. The primary activity of the Company is the ownership of all of the issued and outstanding common stock of Northwest Savings Bank, a Pennsylvania-chartered savings bank (“Northwest”). Northwest is regulated by the FDIC and the Pennsylvania Department of Banking. At June 30, 2010, Northwest operated 171 community-banking offices throughout Pennsylvania, western New York, eastern Ohio, Maryland and southern Florida.

The accompanying unaudited consolidated financial statements include the accounts of the Company and its subsidiary, Northwest, and Northwest’s subsidiaries Northwest Settlement Agency, LLC, Northwest Consumer Discount Company, Northwest Financial Services, Inc., Northwest Capital Group, Inc., Boetger & Associates, Inc., Allegheny Services, Inc., Great Northwest Corporation and Veracity Benefits Design. The unaudited consolidated financial statements of the Company have been prepared in accordance with United States generally accepted accounting principles for interim financial information and with the instructions for Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required for complete annual financial statements. In the opinion of management, all adjustments necessary for the fair presentation of the Company’s financial position and results of operations have been included. The consolidated statements have been prepared using the accounting policies described in the financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2009 updated, as required, for any new pronouncements or changes.

Certain items previously reported have been reclassified to conform to the current period’s format. The reclassifications had no material effect on the Company’s financial condition or results of operations.

The results of operations for the three months ended and six months ended June 30, 2010 are not necessarily indicative of the results that may be expected for the year ending December 31, 2010.

Stock-Based Compensation

On January 20, 2010, the Company awarded employees 484,576 stock options and directors 54,000 stock options with an exercise price of $11.49 and a grant date fair value of $1.95 per stock option. Awarded stock options vest over a seven-year period beginning with the date of issuance. Stock-based compensation expense of $225,000 and $448,000 for the three months ended June 30, 2010 and 2009, respectively, and $1.0 million and $889,000 for the six months ended June 30, 2010 and 2009, respectively, was recognized in compensation expense relating to the Company’s stock benefit plans. Included in compensation was our recognition and retention plan which vested and was expensed over a five year period and ended on March 16, 2010. At June 30, 2010 there was compensation expense of $1.7 million to be recognized for awarded but unvested stock options.

Income Taxes- Uncertain Tax Positions

Accounting standards prescribe a comprehensive model for how a company should recognize, measure, present and disclose in its financial statements uncertain tax positions that the company has taken or expects to take on a tax return. A tax benefit from an uncertain position may be recognized only if it is “more likely than not” that the position is sustainable, based on its technical merits. The tax benefit of a qualifying position is the largest amount of tax benefit that is greater than 50% likely of being realized

Folio 7 /Folio

PAGEBREAK

Table of Contents

xbrl

upon ultimate settlement with a taxing authority having full knowledge of all relevant information. As of June30, 2010 the Company had no liability for unrecognized tax benefits.

The Company recognizes interest accrued related to: (1) unrecognized tax benefits in federal and state income taxes and (2) refund claims in other operating income. The Company recognizes penalties (if any) in federal and state income taxes. There is no amount accrued for the payment of interest or penalties at June 30, 2010. With few exceptions, the Company is no longer subject to examinations by the Internal Revenue Service, or the Department of Revenue and Taxation in the states in which it conducts business for the tax years ended prior to December 31, 2006.

Recently Issued Accounting Standards to be Adopted in Future Periods

In June 2009, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2009-16, Transfers and Servicing (Topic 860) — Accounting for Transfers of Financial Assets. This guidance improves the information that we provide in our financial statements about a transfer of financial assets; the effects of a transfer on our financial position, financial performance, and cash flows; and our continuing involvement, if any, in transferred financial assets. Additionally, this ASU eliminates the concept of a qualifying special-purpose entity. This guidance is effective for fiscal years, and interim periods within those fiscal years, beginning after November 15, 2009, and we were required to apply this guidance prospectively to transfers of financial assets beginning January 1, 2010. This guidance did not impact our consolidated financial statements.

In January 2010, the FASB issued ASU No. 2010-06, Fair Value Measurements and Disclosures (Topic 820) — Improving Disclosures about Fair Value Measurements. This guidance improves disclosures about fair value of financial instruments and requires additional disclosures regarding fair value measurements. Specifically, the guidance requires entities to disclose the amounts and reasons for significant transfers between Level 1 and Level 2 of the fair value hierarchy, to disclose reasons for any transfers in or out of Level 3 and to separately disclose information in the reconciliation of recurring Level 3 measurements about purchases, sales, issuances and settlements. In addition, the guidance also clarifies certain existing fair value measurement disclosure requirements. Except for the requirement to disclose information about purchases, sales, issuances and settlements in the reconciliation of recurring Level 3 measurements separately, the amendments are effective for interim and annual reporting periods beginning after December 15, 2009. The adoption of these provisions did not have a material impact on the Company’s consolidated financial statements. The requirement to separately disclose purchases, sales, issuances and settlements of recurring Level 3 measurements is effective for interim and annual reporting periods beginning after December 15, 2010. We do not expect the adoption of the remaining provisions will have a material impact on our consolidated financial statements.

In July 2010, FASB issued Accounting Standards Update No. 2010-20, “Receivables (Topic 310): Disclosures about the Credit Quality of Financing Receivables and the Allowance for Credit Losses.” The objective of this guidance is to provide financial statement users with greater transparency about an entity’s allowance for credit losses and the credit quality of its financing receivables by providing additional information to assist financial statement users in assessing an entity’s credit risk exposures and evaluating the adequacy of its allowance for credit losses. For public entities, the disclosures as of the end of a reporting period are effective for interim and annual reporting periods ending on or after December 15, 2010. The disclosures about activity that occurs during a reporting period are effective for interim and annual reporting periods beginning on or after December 15, 2010. We do not expect the adoption of this guidance will have a material impact on our consolidated financial statements.

Folio 8 /Folio

PAGEBREAK

Table of Contents

xbrl

(2) Business Segments

The Company operates in two reportable business segments: Community Banking and Consumer Finance. The Community Banking segment provides services traditionally offered by full-service community banks, including commercial and individual demand, savings and time deposit accounts and commercial, mortgage and consumer loans, as well as insurance, brokerage and investment management and trust services. The Consumer Finance segment, which is comprised of Northwest Consumer Discount Company, a subsidiary of Northwest, operates 52 offices in Pennsylvania and offers personal installment loans for a variety of consumer and real estate products. This activity is funded primarily through an intercompany borrowing relationship with Allegheny Services, Inc., a subsidiary of Northwest. Net income is the primary measure used by management to measure segment performance. The following tables provide financial information for these reportable segments. The “All Other” column represents the parent company and elimination entries necessary to reconcile to the consolidated amounts presented in the financial statements.

As of or for the three months ended:

| June
30, 2010 ($ in 000’s) | Community — Banking | Consumer — Finance | All Other * | Consolidated | |
| --- | --- | --- | --- | --- | --- |
| External interest income | $ 87,182 | 5,219 | 3 | | 92,404 |
| Intersegment interest income | 807 | — | (807 | ) | — |
| Interest expense | 27,822 | 807 | 48 | | 28,677 |
| Provision for loan losses | 7,000 | 896 | — | | 7,896 |
| Noninterest income | 14,988 | 544 | 13 | | 15,545 |
| Noninterest expense | 45,004 | 3,045 | 108 | | 48,157 |
| Income tax expense (benefit) | 6,986 | 422 | (330 | ) | 7,078 |
| Net income | 16,165 | 593 | (617 | ) | 16,141 |
| Total assets | $ 7,996,270 | 115,991 | 23,872 | | 8,136,133 |

June 30, 2009 ($ in 000’s)	Community — Banking	Consumer — Finance	All Other *	Consolidated
External interest income	$ 85,652	5,080	2		90,734
Intersegment interest income	800	—	(800	)	—
Interest expense	33,095	820	646		34,561
Provision for loan losses	11,000	736	—		11,736
Noninterest income	11,586	604	24		12,214
Noninterest expense	44,035	2,861	108		47,004
Income tax expense (benefit)	2,365	526	(535	)	2,356
Net income	7,543	741	(993	)	7,291
Total assets	$ 6,963,326	115,381	13,584		7,092,291

• Eliminations consist of intercompany loans, interest income and interest expense.

Folio 9 /Folio

PAGEBREAK

Table of Contents

xbrl

As of or for the six months ended:

June 30, 2010 ($ in 000’s)	Community — Banking	Consumer — Finance	All Other *	Consolidated
External interest income	$ 173,148	10,386	8		183,542
Intersegment interest income	1,614	—	(1,614	)	—
Interest expense	58,267	1,614	(100	)	59,781
Provision for loan losses	15,000	1,697	—		16,697
Noninterest income	30,435	941	26		31,402
Noninterest expense	90,470	6,070	221		96,761
Income tax expense (benefit)	12,197	809	(595	)	12,411
Net income	29,263	1,137	(1,106	)	29,294
Total assets	$ 7,996,270	115,991	23,872		8,136,133

June 30, 2009 ($ in 000’s)	Community — Banking	Consumer — Finance	All Other *	Consolidated
External interest income	$ 173,273	10,080	11		183,364
Intersegment interest income	1,551	—	(1,551	)	—
Interest expense	66,395	1,626	1,366		69,387
Provision for loan losses	16,000	1,517	—		17,517
Noninterest income	20,706	1,097	48		21,851
Noninterest expense	85,152	5,871	247		91,270
Income tax expense (benefit)	7,638	898	(1,088	)	7,448
Net income	20,345	1,265	(2,017	)	19,593
Total assets	$ 6,963,326	115,381	13,584		7,092,291

• Eliminations consist of intercompany loans, interest income and interest expense.

Folio 10 /Folio

PAGEBREAK

Table of Contents

xbrl

(3) Investment securities and impairment of investment securities

The following table shows the Company’s portfolio of investment securities available-for-sale at June 30, 2010 (in thousands):

		Gross	Gross
		unrealized	unrealized
	Amortized	holding	holding	Fair
	cost	gains	losses	value
Debt issued by the U.S. government and agencies:
Due in one year or less	$ 72	—	(1	)	71
Debt issued by government sponsored enterprises:
Due in one year-five years	1,983	134	—		2,117
Due in five years-ten years	8,587	548	—		9,135
Equity securities	954	68	(88	)	934
Municipal securities:
Due in one year-five years	2,266	96	—		2,362
Due in five years-ten years	35,901	1,272	—		37,173
Due after ten years	178,362	3,083	(1,050	)	180,395
Corporate debt issues:
Due in one year or less	100	—	—		100
Due in one year-five years	500	—	—		500
Due after ten years	25,743	194	(7,396	)	18,541
Residential mortgage-backed securities:
Fixed rate pass-through	124,676	9,283	(1	)	133,958
Variable rate pass-through	195,522	8,664	(20	)	204,166
Fixed rate non-agency CMOs	16,743	55	(1,515	)	15,283
Fixed rate agency CMOs	16,384	1,098	—		17,482
Variable rate non-agency CMOs	7,369	—	(484	)	6,885
Variable rate agency CMOs	198,599	4,832	(101	)	203,330
Total residential mortgage-backed securities	559,293	23,932	(2,121	)	581,104
Total marketable securities available-for-sale	$ 813,761	29,327	(10,656	)	832,432

Folio 11 /Folio

PAGEBREAK

Table of Contents

xbrl

The following table shows the Company’s portfolio of investment securities available-for-sale at December 31, 2009 (in thousands):

		Gross	Gross
		unrealized	unrealized
	Amortized	holding	holding	Fair
	cost	gains	losses	value
Debt issued by the U.S. government and agencies:
Due in one year or less	$ 76	—	(1	)	75
Debt issued by government sponsored enterprises:
Due in one year-five years	1,977	153	—		2,130
Due in five years -ten years	21,912	524	—		22,436
Due after ten years	52,667	1,128	(498	)	53,297
Equity securities	1,054	191	(118	)	1,127
Municipal securities:
Due in one year-five years	3,146	68	—		3,214
Due in five years -ten years	41,170	1,163	—		42,333
Due after ten years	190,812	2,774	(1,677	)	191,909
Corporate debt issues:
Due in one year-five years	500	—	—		500
Due after ten years	26,882	168	(10,549	)	16,501
Residential mortgage-backed securities:
Fixed rate pass-through	145,363	6,440	(47	)	151,756
Variable rate pass-through	231,232	7,894	(85	)	239,041
Fixed rate non-agency CMOs	18,919	48	(1,788	)	17,179
Fixed rate CMOs	19,994	982	—		20,976
Variable rate non-agency CMOs	9,075	—	(1,170	)	7,905
Variable rate CMOs	294,398	2,642	(330	)	296,710
Total residential mortgage-backed securities	718,981	18,006	(3,420	)	733,567
Total marketable securities available-for-sale	$ 1,059,177	24,175	(16,263	)	1,067,089

The following table shows the Company’s portfolio of investment securities held-to-maturity at June 30, 2010 (in thousands):

		Gross	Gross
		unrealized	unrealized
	Amortized	holding	holding	Fair
	cost	gains	losses	value
Debt issued by government sponsored enterprises:
Due in one year-five years	51,500	127	—		51,627
Municipal securities:
Due after ten years	60,235	229	(99	)	60,365
Residential mortgage-backed securities:
Fixed rate pass-through	33,568	727	—		34,295
Variable rate pass-through	10,077	85	—		10,162
Fixed rate agency CMOs	229,721	1,536	(390	)	230,867
Variable rate agency CMOs	30,202	444	—		30,646
Total residential mortgage-backed securities	303,568	2,792	(390	)	305,970
Total marketable securities held-to-maturity	$ 415,303	3,148	(489	)	417,962

The Company had no investments classified as held-to-maturity at December 31, 2009.

Folio 12 /Folio

PAGEBREAK

Table of Contents

xbrl

The Company reviews its investment portfolio on a quarterly basis for indications of impairment. This review includes analyzing the length of time and the extent to which the fair value has been lower than the cost, the financial condition and near-term prospects of the issuer, including any specific events which may influence the operations of the issuer, and the intent to hold the investments for a period of time sufficient to allow for a recovery in value. Some investments are evaluated using the Company’s best estimate of future cash flows. If the Company’s estimate of cash flows determines that it is expected an adverse change has occurred, other-than-temporary impairment would be recognized for the credit loss.

The following table shows the fair value and gross unrealized losses on investment securities, aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position at June 30, 2010 (in thousands):

	Less than 12 months — Fair value	Unrealized loss	Fair value	Unrealized loss		Fair value	Unrealized loss
U.S. government and agencies	$ —	—		37	(1	)	37	(1	)
Municipal securities	39,319	(278	)	10,711	(871	)	50,030	(1,149	)
Corporate issues	—	—		15,032	(7,396	)	15,032	(7,396	)
Equity securities	24	(2	)	143	(86	)	167	(88	)
Residential mortgage-
backed securities -non-agency	—	—		17,441	(1,999	)	17,441	(1,999	)
Residential mortgage-
backed securities -agency	20,729	(394	)	8,819	(118	)	29,548	(512	)
Total temporarily impaired
securities	$ 60,072	(674	)	52,183	(10,471	)	112,255	(11,145	)

The following table shows the fair value and gross unrealized losses on investment securities, aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position at December 31, 2009 (in thousands):

	Less than 12 months — Fair value	Unrealized loss	Fair value	Unrealized loss		Fair value	Unrealized loss
U.S. government and agencies	$ 17,051	(490	)	266	(9	)	17,317	(499	)
Municipal securities	43,897	(598	)	10,505	(1,079	)	54,402	(1,677	)
Corporate issues	—	—		12,058	(10,549	)	12,058	(10,549	)
Equities	452	(118	)	—	—		452	(118	)
Residential mortgage-
backed securities -non-agency	1,194	(2	)	19,451	(2,956	)	20,645	(2,958	)
Residential mortgage-
backed securities -agency	25,752	(181	)	43,067	(281	)	68,819	(462	)
Total temporarily impaired
securities	$ 88,346	(1,389	)	85,347	(14,874	)	173,693	(16,263	)

Corporate issues

As of June 30, 2010, the Company had ten investments with a total book value of $19.7 million and total fair value of $12.2 million, where the book value exceeded the carrying value for more than 12 months. These investments were four single issuer trust preferred investments and six pooled trust preferred investments. The single issuer trust preferred investments were evaluated for other-than-

Folio 13 /Folio

PAGEBREAK

Table of Contents

xbrl

temporary impairment by determining the strength of the underlying issuer. In each case, the underlying issuer was “well-capitalized” for regulatory purposes. None of the issuers have deferred interest payments or announced the intention to defer interest payments, nor have any been downgraded. The Company believes the decline in fair value is related to the spread over three month LIBOR, on which the quarterly interest payments are based, as the spread over LIBOR is significantly lower than current market spreads. The Company concluded the impairment of these investments was considered temporary. In making that determination, the Company also considered the duration and the severity of the losses. The pooled trust preferred investments were evaluated for other-than-temporary impairment by considering the duration and severity of the losses, actual cash flows, projected cash flows, performing collateral, the class of investment owned by the Company and the amount of additional defaults the structure could withstand prior to the investment experiencing a disruption in cash flows. None of these investments have experienced a cash flow disruption. After evaluation, the impairment in five investments was considered temporary, while the impairment in one investment was considered other-than-temporary. Accordingly, the Company further evaluated this investment determining that $57,000 of the impairment was credit related impairment and $257,000 of the impairment was deemed non-credit related impairment.

The following table provides class, book value, fair value and ratings information for the Company’s portfolio of corporate securities that have an unrealized loss as of June 30, 2010 (in thousands):

		Total — Book	Fair	Unrealized		Moody’s/ Fitch
Description	Class	Value	Value	Losses		Ratings
North Fork Capital (1)	N/A	$ 1,008	1,003	(5	)	Baa3/ BBB
Bank Boston Capital Trust (2)	N/A	988	674	(314	)	Baa3/ BB
Reliance Capital Trust	N/A	1,000	868	(132	)	Not rated
Huntington Capital Trust	N/A	1,421	848	(573	)	Ba1/ BB+
MM Community Funding I	Mezzanine	313	56	(257	)	Ca/ C
MM Community Funding II	Mezzanine	382	33	(349	)	Baa2/ BB
I-PreTSL I	Mezzanine	1,500	187	(1,313	)	Not rated/ BB
I-PreTSL II	Mezzanine	1,500	187	(1,313	)	Not rated/ BB
PreTSL XIX *	Senior A-1	7,223	4,991	(2,232	)	A3/ A
PreTSL XX *	Senior A-1	4,364	3,352	(1,012	)	Ba2/ A
		$ 19,699	12,199	(7,500	)

(1)	– North Fork Bank was acquired by Capital One Financial Corporation.
(2)	– Bank Boston was acquired by Bank of America.
*	- Excludes the value of related U.S. Treasury zero coupon bond.

Folio 14 /Folio

PAGEBREAK

Table of Contents

xbrl

The following table provides collateral information on pooled trust preferred securities included in the previous table as of June 30, 2010 (in thousands):

				Additional
				Immediate
				defaults before
		Current		causing an
	Total	deferrals	Performing	interest
Description *	Collateral	and defaults	Collateral	shortfall
| | | |
I-PreTSL I	$ 193,500	17,500	176,000	98,500
I-PreTSL II	378,000	—	378,000	153,000
PreTSL XIX	700,535	162,400	538,135	191,000
PreTSL XX	580,154	159,000	421,154	122,500

• — similar information for the MM Community Funding I and II is not available.

Mortgage-backed securities

Mortgage-backed securities include agency (FNMA, FHLMC and GNMA) mortgage-backed securities and non-agency collateralized mortgage obligations (“CMOs”). The Company reviews its portfolio of agency mortgage-backed securities quarterly for impairment. As of June 30, 2010, the Company believes that the impairment within its portfolio of agency mortgage-backed securities is temporary. As of June 30, 2010, the Company had 12 non-agency CMOs with a total book value of $24.1 million and a total fair value of $22.2 million.

The following table shows issuer specific information, book value, fair value, unrealized gain or loss and other-than-temporary impairment recorded in earnings for the Company’s portfolio of non-agency CMOs as of June 30, 2010 (in thousands):

		Total		recorded in		impairment
	Book	Fair	Unrealized	current quarter		recorded in
Description	Value	Value	Gain/ (loss)	earnings		earnings
AMAC 2003-6 2A2	$ 831	837	6		—		—
AMAC 2003-6 2A8	1,719	1,739	20		—		—
AMAC 2003-7 A3	983	998	15		—		—
BOAMS 2005-11 1A8	4,638	4,242	(396	)	—		—
CWALT 2005-J14 A3	6,099	4,983	(1,116	)	(7	)	(355	)
CFSB 2003-17 2A2	1,333	1,330	(3	)	—		—
WAMU 2003-S2 A4	1,140	1,153	13		—		—
CMLTI 2005-10 1A5B	1,300	1,071	(229	)	(62	)	(2,786	)
CSFB 2003-21 1A13	140	140	—		—		—
FHASI 2003-8 1A24	3,137	3,006	(131	)	—		—
SARM 2005-21 4A2	1,522	1,517	(5	)	(92	)	(2,543	)
WFMBS 2003-B A2	1,270	1,152	(118	)	—		—
	$ 24,112	22,168	(1,944	)	(161	)	(5,684	)

Folio 15 /Folio

PAGEBREAK

Table of Contents

xbrl

Credit related other-than-temporary impairment on debt securities is recognized in earnings while noncredit related other-than-temporary impairment on debt securities, not expected to be sold, is recognized in other comprehensive income.

The table below shows a cumulative roll forward of credit losses recognized in earnings for all debt securities held as of June 30, 2010 and not intended to be sold (in thousands):

Beginning balance as of Janaury 1, 2010 (a)	$
Credit losses on debt securities for which other-than-temporary impairment
was not previously recognized	—
Additional credit losses on debt securities for which other-than-temporary
impairment was previously recognized	315
Ending balance as of June 30, 2010	$ 14,313

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

xbrl,n

(4) Loans receivable

xbrl,body

The following table shows a summary of our loans receivable at June 30, 2010 and December 31, 2009 (in thousands):

	June 30, — 2010	2009
Real estate loans:
One- to four-family	$ 2,496,020		2,371,996
Home equity	1,099,203		1,080,011
Multi-family and commercial	1,367,367		1,292,145
Total real estate	4,962,590		4,744,152
Consumer loans
Automobile	96,404		101,046
Education	37,162		32,860
Loans on savings accounts	11,588		12,209
Other	132,080		127,750
Total consumer loans	277,234		273,865
Commercial business loans	417,943		403,589
Total loans receivable, gross	5,657,767		5,421,606
Deferred loan fees	(6,625	)	(7,030	)
Allowance for loan losses	(75,417	)	(70,403	)
Undisbursed loan proceeds (real estate loans)	(106,234	)	(115,111	)
Total loans receivable, net	$ 5,469,491		5,229,062

Folio 16 /Folio

PAGEBREAK

Table of Contents

xbrl

The following table presents the activity in the allowance for loan losses for the three months and six months ended June 30, 2010 and 2009 (in thousands):

	Three months ended
	June 30,			June 30,
	2010	2009		2010		2009
Balance at beginning of period	$ 74,836		57,487		70,403		54,929
Provision for loan losses	7,896		11,736		16,697		17,517
Charge-offs -mortgage	(600	)	(558	)	(1,265	)	(883	)
Charge-offs -consumer	(2,794	)	(1,348	)	(4,665	)	(2,836	)
Charge-offs -commercial	(4,418	)	(834	)	(6,752	)	(2,525	)
Recoveries	497		294		999		575
Balance at end of period	$ 75,417		66,777		75,417		66,777

The following table details information on our loans as of June 30, 2010 and 2009 (in thousands):

	June 30, — 2010	2009
Loans 90 days or more delinquent	$ 107,464	122,557
Nonaccrual loans	130,329	122,557
Aggregate recorded investment of impaired loans
with terms modified through a troubled
debt restructuring	37,391	—

xbrl,n

(5) Goodwill and Other Intangible Assets

xbrl,body

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

	June 30, — 2010	2009
Amortizable intangible assets:
Core deposit intangibles — gross	$ 30,578		30,275
Acquisitions	—		303
Less: accumulated amortization	(27,364	)	(26,108	)
Core deposit intangibles — net	3,214		4,470
Customer and Contract intangible assets — gross	1,731		1,731
Acquisitions -Veracity Benefits Design	2,007		—
Less: accumulated amortization	(1,814	)	(1,523	)
Customer and Contract intangible assets — net	$ 1,924		208

Folio 17 /Folio

PAGEBREAK

Table of Contents

xbrl

The following table shows the actual aggregate amortization expense for the current quarter and prior year’s same quarter, as well as the estimated aggregate amortization expense, based upon current levels of intangible assets, for the current fiscal year and each of the five succeeding fiscal years (in thousands):

For the three months ended June 30, 2010	759
For the three months ended June 30, 2009	826
For the six months ended June 30, 2010	1,541
For the six months ended June 30, 2009	1,670
For the year ending December 31, 2010	2,775
For the year ending December 31, 2011	1,692
For the year ending December 31, 2012	1,060
For the year ending December 31, 2013	635
For the year ending December 31, 2014	313
For the year ending December 31, 2015	140

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

	Community — Banks	Consumer — Finance	Total
Balance at December 31, 2008	$ 170,050	1,313	171,363
Goodwill acquired	—	—	—
Impairment losses	—	—	—
Balance at December 31, 2009	170,050	1,313	171,363
Goodwill acquired	219	100	319
Impairment losses	—	—	—
Balance at June 30, 2010	$ 170,269	1,413	171,682

The Company, through an independent external third party, performed its annual goodwill impairment test as of June 30, 2010 and concluded that the Company’s goodwill was not impaired.

xbrl,n

(6) Guarantees

xbrl,body

The Company issues standby letters of credit in the normal course of business. Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. Standby letters of credit generally are contingent upon the failure of the customer to perform according to the terms of the underlying contract with the third party. The Company is required to perform under a standby letter of credit when drawn upon by the guaranteed third party in the case of nonperformance by the Company’s customer. The credit risk associated with standby letters of credit is essentially the same as that involved in extending loans to customers and is subject to normal loan underwriting procedures. Collateral may be obtained based on management’s credit assessment of the customer. At June 30, 2010, the maximum potential amount of future payments the Company could be required to make under these standby letters of credit was $50.6 million, of which $49.3 million is fully collateralized. At June 30, 2010, the Company had a liability, which represents deferred income, of

Folio 18 /Folio

PAGEBREAK

Table of Contents

xbrl

$459,000 related to the standby letters of credit. There are no recourse provisions that would enable the Company to recover any amounts from third parties.

xbrl,n

(7) Earnings Per Share

xbrl,body

Basic earnings per common share (EPS) is computed by dividing net income available to common shareholders by the weighted-average number of common shares outstanding for the period, without considering any dilutive items. Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the Company. Stock options to purchase 4,500 shares of common stock with a weighted average exercise price of $12.48 per share were outstanding during the three months and six months ended June 30, 2010 but were not included in the computation of diluted earnings per share for this period because the options’ exercise price was greater than the average market price of the common shares. Stock options to purchase 2,677,497 shares of common stock with a weighted average exercise price of $10.63 per share were outstanding during the three months and six months ended June 30, 2009 but were not included in the computation of diluted earnings per share for this period because the options’ exercise price was greater than the average market price of the common shares.

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

	Three months ended — June 30,		Six months ended — June 30,
	2010	2009	2010	2009
Reported net income	$ 16,141	7,291	29,294	19,593
Weighted average common shares outstanding	108,227,678	109,039,543	108,278,912	108,983,408
Dilutive potential shares due to effect of stock options	732,655	285,466	704,069	269,896
Total weighted average common shares
and dilutive potential shares	108,960,333	109,325,009	108,982,981	109,253,304
Basic earnings per share:	$ 0.15	0.07	0.27	0.18
Diluted earnings per share:	$ 0.15	0.07	0.27	0.18

Folio 19 /Folio

PAGEBREAK

Table of Contents

xbrl xbrl,n

(8) Pension and Other Post-retirement Benefits (in thousands):

xbrl,body

Components of Net Periodic Benefit Cost

	Three months ended June 30,
	Pension Benefits			Other Post-retirement Benefits
	2010	2009		2010	2009
Service cost	$ 1,397		1,323		—	—
Interest cost	1,333		1,198		24	25
Expected return on plan assets	(1,379	)	(967	)	—	—
Amortization of prior service cost	(40	)	(27	)	—	—
Amortization of the net loss	218		458		13	14
Net periodic benefit cost	$ 1,529		1,985		37	39

Components of Net Periodic Benefit Cost

	Six months ended June 30,
	Pension Benefits			Other Post-retirement Benefits
	2010	2009		2010	2009
Service cost	$ 2,794		2,646		—	—
Interest cost	2,666		2,396		48	50
Expected return on plan assets	(2,758	)	(1,934	)	—	—
Amortization of prior service cost	(80	)	(54	)	—	—
Amortization of the net loss	436		916		26	28
Net periodic benefit cost	$ 3,058		3,970		74	78

The Company made no contribution to its pension or other post-retirement benefit plans during the six-month period ended June 30, 2010. Once determined, the Company anticipates making a tax-deductible contribution to its defined benefit pension plan for the year ending December 31, 2010.

xbrl,n

(9) Disclosures About Fair Value of Financial Instruments

xbrl,body

Fair value information about financial instruments, whether or not recognized in the consolidated statement of financial condition, is required to be disclosed. These requirements exclude certain financial instruments and all nonfinancial instruments. Accordingly, the aggregate fair value amounts presented do not represent the underlying value of the Company. The carrying amounts reported in the consolidated statement of financial condition approximate fair value for the following financial instruments: cash on hand, interest-earning deposits in other institutions, federal funds sold and other short-term investments, accrued interest receivable, accrued interest payable, and marketable securities available-for-sale.

Marketable Securities

Where available, market values are based on quoted market prices, dealer quotes, and prices obtained from independent pricing services. See the Fair Value Measurements section of this footnote for further detail on how fair values of marketable securities are determined.

Loans Receivable

Loans with comparable characteristics including collateral and repricing structures were segregated for valuation purposes. Each loan pool was separately valued utilizing a discounted cash flow analysis. Projected monthly cash flows were discounted to present value using a market rate for comparable loans,

Folio 20 /Folio

PAGEBREAK

Table of Contents

xbrl

which is not considered an exit price. Characteristics of comparable loans included remaining term, coupon interest, and estimated prepayment speeds.

Deposit Liabilities

The estimated fair value of deposits with no stated maturity, which includes demand deposits, money market, and other savings accounts, is the amount payable on demand. Although market premiums paid for depository institutions reflect an additional value for these low-cost deposits, adjusting fair value for any value expected to be derived from retaining those deposits for a future period of time or from the benefit that results from the ability to fund interest-earning assets with these deposit liabilities is prohibited. The fair value estimates of deposit liabilities do not include the benefit that results from the low-cost funding provided by these deposits compared to the cost of borrowing funds in the market. Fair values for time deposits are estimated using a discounted cash flow calculation that applies contractual cost currently being offered in the existing portfolio to current market rates being offered locally for deposits of similar remaining maturities. The valuation adjustment for the portfolio consists of the present value of the difference of these two cash flows, discounted at the assumed market rate of the corresponding maturity.

Borrowed Funds

The fixed rate advances were valued by comparing their contractual cost to the prevailing market cost.

Trust-Preferred Securities

The fair value of trust-preferred investments is calculated using the discounted cash flows at the prevailing rate of interest on similar investments.

Cash flow hedges — Interest rate swap agreements (“swaps”)

The fair value of the swaps is the amount the Company would have expected to pay to terminate the agreements and is based upon the present value of the expected future cash flows using the LIBOR swap curve, the basis for the underlying interest rate.

Off-Balance Sheet Financial Instruments

These financial instruments generally are not sold or traded, and estimated fair values are not readily available. However, the fair value of commitments to extend credit and standby letters of credit is estimated using the fees currently charged to enter into similar agreements. Commitments to extend credit issued by the Company are generally short-term in nature and, if drawn upon, are issued under current market terms. At June 30, 2010 and December 31, 2009, there was no significant unrealized appreciation or depreciation on these financial instruments.

The following table sets forth the carrying amount and estimated fair value of the Company’s financial instruments included in the consolidated statement of financial condition as of June 30, 2010 and December 31, 2009:

Folio 21 /Folio

PAGEBREAK

Table of Contents

xbrl

Carrying	Estimated	Carrying	Estimated
amount	fair value	amount	fair value
Financial assets:
Cash and cash equivalents	807,060	807,060	1,107,790	1,107,790
Securities available-for-sale	832,432	832,432	1,067,089	1,067,089
Securities held-to-maturity	415,303	417,962	—	—
Loans receivable, net	5,469,491	5,881,404	5,229,062	5,509,279
Accrued interest receivable	27,191	27,191	25,780	25,780
FHLB Stock	63,242	63,242	63,242	63,242
Total financial assets	7,614,719	8,029,291	7,492,963	7,773,180
Financial liabilities:
Savings and checking accounts	3,283,018	3,283,018	2,999,683	2,999,683
Time deposits	2,445,961	2,504,027	2,624,741	2,689,898
Borrowed funds	897,557	922,770	897,326	893,749
Junior subordinated debentures	103,094	113,925	103,094	108,051
Cash flow hedges -swaps	10,831	10,831	4,957	4,957
Accrued interest payable	4,333	4,333	4,493	4,493
Total financial liabilities	6,744,794	6,838,904	6,634,294	6,700,831

Fair value estimates are made at a point in time, based on relevant market data and information about the instrument. The following methods and assumptions were used in estimating the fair value of financial instruments at both June 30, 2010 and December 31, 2009.

Fair Value Measurements

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

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

| • | Level 1 — Financial assets and liabilities for which inputs are observable and are
obtained from reliable quoted prices for identical assets or liabilities in actively
traded markets. This is the most reliable fair value measurement and includes, for
example, active exchange-traded equity securities. |
| --- | --- |
| • | Level 2 — Financial assets and liabilities for which values are based on quoted
prices in markets that are not active or for which values are based on similar assets
or liabilities that are actively traded. Level 2 also includes pricing models in which
the inputs are corroborated by market data, for example, matrix pricing. |
| • | Level 3 — Financial assets and liabilities for which values are based on prices or
valuation techniques that require inputs that are both unobservable and significant to
the overall fair value measurement. Level 3 inputs include the following: |

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

Folio 22 /Folio

PAGEBREAK

Table of Contents

xbrl

| • | Quotes from brokers or other external sources where it can not 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. |

The Company is responsible for the valuation process and as part of this process may use data from outside sources in establishing fair values. The Company performs due diligence to understand the inputs used or how the data was calculated or derived. The Company corroborates the reasonableness of external inputs in the valuation process.

The following table represents assets measured at fair value on a recurring basis as of June 30, 2010 (in thousands):

				assets at
	Level 1	Level 2	Level 3	fair value
Equity securities	$ 714	—		220	934
Debt securities:
U.S. government and agencies	—	71		—	71
Government sponsored enterprises	—	11,252		—	11,252
States and political subdivisions	—	219,930		—	219,930
Corporate	—	9,734		9,407	19,141
Total debt securities	—	240,987		9,407	250,394
Residential mortgage-backed securities:
GNMA	—	63,389		—	63,389
FNMA	—	159,138		—	159,138
FHLMC	—	114,834		—	114,834
Non-agency	—	763		—	763
Collateralized mortgage obligations:
GNMA	—	49,650		—	49,650
FNMA	—	54,039		—	54,039
FHLMC	—	117,123		—	117,123
Non-agency	—	22,168		—	22,168
Total mortgage-backed securities	—	581,104		—	581,104
Interest rate swaps	—	(10,831	)	—	(10,831	)
Total assets	$ 714	811,260		9,627	821,601

Folio 23 /Folio

PAGEBREAK

Table of Contents

xbrl

The following table represents assets measured at fair value on a recurring basis as of December 31, 2009 (in thousands):

				assets at
	Level 1	Level 2	Level 3	fair value
Equity securities	$ 907	—		220	1,127
Debt securities:
U.S. government and agencies	—	75			75
Government sponsored enterprises	—	77,863		—	77,863
States and political subdivisions	—	237,456		—	237,456
Corporate	—	9,616		7,385	17,001
Total debt securities	—	325,010		7,385	332,395
Residential mortgage-backed securities:
GNMA	—	71,673		—	71,673
FNMA	—	178,147		—	178,147
FHLMC	—	140,203		—	140,203
Non-agency	—	774		—	774
Collateralized mortgage obligations:
GNMA	—	54,492		—	54,492
FNMA	—	78,834		—	78,834
FHLMC	—	184,360		—	184,360
Non-agency	—	25,084		—	25,084
Total mortgage-backed securities	—	733,567		—	733,567
Interest rate swaps	—	(4,957	)	—	(4,957	)
Total assets	$ 907	1,053,620		7,605	1,062,132

Debt securities — available for sale — Generally, debt securities are valued using pricing for similar securities, recently executed transactions and other pricing models utilizing observable inputs. The valuation for most debt securities is classified as level 2. Securities within level 2 include corporate bonds, municipal bonds, mortgage-backed securities and US government obligations. Certain debt securities do not have an active market and as such the broker pricing received by the Company uses alternative methods, including use of cash flow estimates. Accordingly, these securities are included herein as level 3 assets. The fair value of certain corporate debt securities are determined by the Company using a discounted cash flow model and market assumptions, which generally include cash flow, collateral and other market assumptions. As such, these securities are included herein as level 3 assets.

Equity securities — available for sale — Level 1 securities include publicly traded securities valued using quoted market prices. Level 3 securities include investments in two financial institutions that provide financial services only to investor banks obtained as part of previous acquisitions without observable market data to determine the investments’ fair values. These securities can only be sold back to the issuing financial institution at cost. The Company considers the financial condition of the issuer to determine if the securities have indicators of impairment.

Folio 24 /Folio

PAGEBREAK

Table of Contents

xbrl

Interest rate swap agreements (Swaps) — The fair value of the swaps is the amount the Company would be expected to pay to terminate the agreements and is based upon the present value of the expected future cash flows using the LIBOR swap curve, the basis for the underlying interest rate.

The table below presents a reconciliation of all assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three and six-month periods ended June 30, 2010 (in thousands):

	Three months ended
	June 30, 2010		June 30, 2010
	Equity	Debt	Equity	Debt
	securities	securities	securities	securities
Beginning balance	$ 220	9,316	$	220	7,385
Total net realized investment gains/ (losses)
and net change in unrealized appreciation/
(depreciation):
Included in net income as OTTI	—	(218	)	—	(315	)
Included in other comprehensive income	—	309		—	2,337
Purchases and sales	—	—		—	—
Net transfers in (out) of Level 3	—	—		—	—
Ending balance	$ 220	9,407	$	220	9,407

The table below presents a reconciliation of all assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three and six-month periods ended June 30, 2009 (in thousands):

	Three months ended — June 30, 2009		Six months ended — June 30, 2009
	Equity	Debt	Equity	Debt
	securities	securities	securities	securities
Beginning balance	$ 220	4,168	$ 220	5,937
Total net realized investment gains/ (losses)
and net change in unrealized appreciation/
(depreciation):
Included in net income as OTTI	—	—	—	—
Included in other comprehensive income	—	2,570	—	801
Purchases and sales	—	500	—	500
Net transfers in (out) of Level 3	—	—	—	—
Ending balance	$ 220	7,238	$ 220	7,238

Folio 25 /Folio

PAGEBREAK

Table of Contents

xbrl

Certain assets and liabilities are measured at fair value on a nonrecurring basis after initial recognition such as loans measured for impairment, real estate owned and mortgage servicing rights. The following table represents the fair value measurement for nonrecurring assets as of June 30, 2010 (in thousands):

				Total
				assets at
	Level 1	Level 2	Level 3	fair value
Loans measured for impairment	$ —	—	76,430	76,430
Real estate owned	$ —	—	22,191	22,191
Mortgage servicing rights	$ —	—	1,108	1,108
Total assets	$ —	—	99,729	99,729

Certain assets and liabilities are measured at fair value on a nonrecurring basis after initial recognition such as loans measured for impairment, real estate owned and mortgage servicing rights. The following table represents the fair value measurement for nonrecurring assets as of December 31, 2009 (in thousands):

				Total
				assets at
	Level 1	Level 2	Level 3	fair value
Loans measured for impairment	$ —	—	75,933	75,933
Real estate owned	$ —	—	20,257	20,257
Mortgage servicing rights	$ —	—	5,481	5,481
Total assets	$ —	—	101,671	101,671

Impaired loans — A loan is considered to be impaired when it is probable that all of the principal and interest due under the original terms of the loan may not be collected. Impairment is measured based on the fair value of the underlying collateral or discounted cash flows when collateral does not exist. The Company measures impairment on all nonaccrual commercial and commercial real estate loans for which it has established specific reserves as part of the specific allocated allowance component of the allowance for loan losses. The Company classifies impaired loans as nonrecurring Level 3.

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

Mortgage servicing rights — Mortgage servicing rights represent the value of servicing residential mortgage loans, when the mortgage loans have been sold into the secondary market and the associated servicing has been retained by the Company. The value is determined through a discounted cash flow

Folio 26 /Folio

PAGEBREAK

Table of Contents

xbrl

analysis, which uses interest rates, prepayment speeds and delinquency rate assumptions as inputs. All of these assumptions require a significant degree of management judgment. Servicing rights and the related mortgage loans are segregated into categories or homogeneous pools based upon common characteristics. Adjustments are only made when the estimated discounted future cash flows are less than the carrying value, as determined by individual pool. As such, mortgage servicing rights are classified as nonrecurring Level 3.

xbrl,n

(10) Mortgage Loan Servicing

xbrl,body

Mortgage servicing assets are recognized as separate assets when servicing rights are recorded through loan originations and the underlying loan is sold. Upon sale, the mortgage servicing right (“MSR”) is established, which represents the then-fair value of future net cash flows expected to be realized for performing the servicing activities. The fair value of the MSRs are estimated by calculating the present value of estimated future net servicing cash flows, taking into consideration actual and expected mortgage loan prepayment rates, discount rates, servicing costs and other economic factors , which are determined based on current market conditions. In determining the fair value of the MSRs, mortgage interest rates, which are used to determine prepayment rates and discount rates, are held constant over the estimated life of the portfolio. MSRs are amortized against mortgage banking income in proportion to, and over the period of, the estimated future net servicing income of the underlying mortgage loans.

Capitalized MSRs are evaluated for impairment based on the estimated fair value of those rights. The MSRs are stratified by certain risk characteristics, primarily loan term and note rate. If temporary impairment exists within a risk stratification tranche, a valuation allowance is established through a charge to income equal to the amount by which the carrying value exceeds the fair value. If it is later determined all or a portion of the temporary impairment no longer exists for a particular tranche, the valuation allowance is reduced.

The following table shows changes in MSRs as of and for the three months ended June 30, 2010 (in thousands):

				Carrying
Servicing		Valuation		Value and
Rights		Allowance		Fair Value
Balance at March 31, 2010	7,492		(295	)	7,197
Additions/ (reductions)	129		120		249
Amortization	(1,064	)	—		(1,064	)
Balance at June 30, 2010	6,557		(175	)	6,382

The following table shows changes in MSRs as of and for the six months ended June 30, 2010 (in thousands):

				Carrying
Servicing		Valuation		Value and
Rights		Allowance		Fair Value
Balance at December 31, 2009	8,570		(540	)	8,030
Additions/ (reductions)	154		365		519
Amortization	2,167	)	—		(2,167	)
Balance at June 30, 2010	6,557		(175	)	6,382

Folio 27 /Folio

PAGEBREAK

Table of Contents

xbrl

The following table shows changes in MSRs (recorded in other assets on the consolidated statement of financial condition) as of and for the three months ended June 30, 2009 (in thousands):

				Carrying
Servicing		Valuation		Value and
Rights		Allowance		Fair Value
Balance at March 31, 2009	8,549		(2,290	)	6,259
Additions/ (reductions)	1,798		1,300		3,098
Amortization	(1,440	)	—		(1,440	)
Balance at June 30, 2009	8,907		(990	)	7,917

The following table shows changes in MSRs (recorded in other assets on the consolidated statement of financial condition) as of and for the six months ended June 30, 2009 (in thousands):

				Carrying
Servicing		Valuation		Value and
Rights		Allowance		Fair Value
Balance at December 31, 2008	8,660		(2,380	)	6,280
Additions/ (reductions)	2,904		1,390		4,294
Amortization	(2,657	)	—		(2,657	)
Balance at June 30, 2009	8,907		(990	)	7,917

xbrl,n

(11) Guaranteed Preferred Beneficial Interests in the Company’s Junior Subordinated Deferrable Interest Debentures (Trust Preferred Securities) and Interest Rate Swaps

xbrl,body

The Company has two statutory business trusts: Northwest Bancorp Capital Trust III, a Delaware statutory business trust and Northwest Bancorp Statutory Trust IV, a Connecticut statutory business trust (“Trusts”). These trusts exist solely to issue preferred securities to third parties for cash, issue common securities to the Company in exchange for capitalization of the Trusts, invest the proceeds from the sale of the trust securities in an equivalent amount of debentures of the Company, and engage in other activities that are incidental to those previously listed.

Northwest Bancorp Capital Trust III (Trust III) issued 50,000 cumulative trust preferred securities in a private transaction to a pooled investment vehicle on December 5, 2006 (liquidation value of $1,000 per preferred security or $50,000,000) with a stated maturity of December 30, 2035. These securities carry a floating interest rate, which is reset quarterly, equal to three-month LIBOR plus 1.38%. Northwest Bancorp Statutory Trust IV (Trust IV) issued 50,000 cumulative trust preferred securities in a private transaction to a pooled investment vehicle on December 15, 2006 (liquidation value of $1,000 per preferred security or $50,000,000) with a stated maturity of December 15, 2035. These securities carry a floating interest rate, which is reset quarterly, equal to three-month LIBOR plus 1.38%. The Trusts have invested the proceeds of the offerings in junior subordinated deferrable interest debentures issued by the Company. The structure of these debentures mirrors the structure of the trust-preferred securities. Trust III holds $51,547,000 of the Company’s junior subordinated debentures and Trust IV holds $51,547,000 of the Company’s junior subordinated debentures. These subordinated debentures are the sole assets of the Trusts. Cash distributions on the trust securities are made on a quarterly basis to the extent interest on the debentures is received by the Trusts. The Company has the right to defer payment of interest on the subordinated debentures at any time, or from time-to-time, for periods not exceeding five years. If interest payments on the subordinated debentures are deferred, the distributions on the trust preferred are also deferred. Interest on the subordinated debentures and distributions on the trust securities is cumulative.

Folio 28 /Folio

PAGEBREAK

Table of Contents

xbrl

The Company’s obligation constitutes a full, irrevocable, and unconditional guarantee on a subordinated basis of the obligations of the trust under the preferred securities.

The Company entered into four interest rate swap agreements (swaps), designating the swaps as cash flow hedges. The swaps are intended to protect against the variability of cash flows associated with Trust III and Trust IV. The first two swaps modify the repricing characteristics of Trust III, wherein (i) the Company receives interest of three-month LIBOR from a counterparty and pays a fixed rate of 4.20% to the same counterparty calculated on a notional amount of $25.0 million and (ii) the Company receives interest of three-month LIBOR from a counterparty and pays a fixed rate of 4.61% to the same counterparty calculated on a notional amount of $25.0 million. The original terms of these two swaps are five years and ten years, respectively. The second two swaps modify the repricing characteristics of Trust IV, wherein (i) the Company receives interest of three-month LIBOR from a counterparty and pays a fixed rate of 3.85% to the same counterparty calculated on a notional amount of $25.0 million and (ii) the Company receives interest of three-month LIBOR from a counterparty and pays a fixed rate of 4.09% to the same counterparty calculated on a notional amount of $25.0 million. The original terms of these two swaps are seven years and ten years, respectively. The swap agreements were entered into with a counterparty that met the Company’s credit standards and the agreements contain collateral provisions protecting the at-risk party. The Company believes that the credit risk inherent in the contracts is not significant. At June 30, 2010, $10.8 million was pledged as collateral to the counterparty.

At June 30, 2010, the fair value of the swap agreements was $(10.8) million and was the amount the Company would have expected to pay if the contracts were terminated. There was no material hedge ineffectiveness for these swaps.

The following table shows liability derivatives, included in other liabilities, as of June 30, 2010 and December 31, 2009 (in thousands):

	June 30,	December 31,
	2010	2009
Fair value	$ 10,831	4,957
Notional amount	$ 100,000	100,000
Collateral posted	$ 10,831	4,957

/xbrl,ns

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

Forward-Looking Statements:

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

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

• Changes in interest rates which could impact our net interest margin;

Folio 29 /Folio

PAGEBREAK

Table of Contents

| • | Adverse changes in our loan portfolio or investment securities portfolio and the
resulting credit risk-related losses and/ or market value adjustments; |
| --- | --- |
| • | The impact of the current financial crisis on our loan portfolio (including cash
flow and collateral values), investment portfolio, customers and capital market
activities; |
| • | Possible impairments of securities held by us, including those issued by government
entities and government sponsored enterprises; |
| • | Our ability to continue to increase and manage our commercial and residential real
estate, multifamily and commercial and industrial loans; |
| • | The adequacy of the allowance for loan losses; |
| • | Changes in the financial performance and/ or condition of the Company’s borrowers; |
| • | Changes in general economic or business conditions resulting in changes in demand
for credit and other services, among other things; |
| • | Changes in consumer confidence, spending and savings habits relative to the bank and
non-bank financial services we provide; |
| • | Compliance with laws and regulatory requirements of federal and state agencies; |
| • | New legislation affecting the financial services industry; |
| • | The impact of the current governmental effort to restructure the U.S. financial and
regulatory system; |
| • | The level of future deposit premium assessments; |
| • | Competition from other financial institutions in originating loans and attracting
deposits; |
| • | The effect of changes in accounting policies and practices, as may be adopted by the
regulatory agencies, as well as the SEC, Public Company Oversight Board, the Financial
Accounting Standards Board and other accounting standards setters; |
| • | Our ability to effectively implement technology driven products and services; |
| • | Sources of liquidity; and |
| • | Our success in managing the risks involved in the foregoing. |

Overview of Critical Accounting Policies Involving Estimates

The Company’s critical accounting policies involve accounting estimates that: a) require assumptions about highly uncertain matters, and b) could vary sufficiently enough to have a material effect on the Company’s financial condition and/ or results of operations.

Allowance for Loan Losses. The Company recognizes that losses will be experienced on loans and that the risk of loss will vary with, among other things, the type of loan, the creditworthiness of the borrower, general economic conditions and the quality of the collateral for the loan. The Company maintains an allowance for loan losses for losses inherent in the loan portfolio. The allowance for loan losses represents management’s estimate of probable losses based on all available information. The allowance for loan losses is based on management’s evaluation of the collectibility of the loan portfolio, including past loan loss experience, known and inherent losses, information about specific borrower situations and estimated collateral values, and current economic conditions. The loan portfolio and other credit exposures are regularly reviewed by management in its determination of the allowance for loan losses. The methodology for assessing the appropriateness of the allowance includes a review of historical losses, peer group comparisons, industry data and economic conditions. As an integral part of their examination process, regulatory agencies periodically review the Company’s allowance for loan losses and may require the Company to make additional provisions for estimated losses based upon judgments different from those of management. In establishing the allowance for loan losses, loss factors are applied to various pools of outstanding loans. Loss factors are derived using the Company’s historical loss experience and may be adjusted for factors that affect the collectibility of the portfolio as of the evaluation date. Commercial loans that are criticized are evaluated individually to determine the required allowance for loan losses and to evaluate the potential impairment of such loans. Although management believes

Folio 30 /Folio

PAGEBREAK

Table of Contents

that it uses the best information available to establish the allowance for loan losses, future adjustments to the allowance for loan losses may be necessary and results of operations could be adversely affected if circumstances differ substantially from the assumptions used in making the determinations. Because future events affecting borrowers and collateral cannot be predicted with certainty, there can be no assurance that the existing allowance for loan losses is adequate or that increases will not be necessary should the quality of loans deteriorate as a result of the factors previously discussed. Any material increase in the allowance for loan losses may adversely affect the Company’s financial condition and results of operations. The allowance is based on information known at the time of the review. Changes in factors underlying the assessment could have a material impact on the amount of the allowance that is necessary and the amount of provision to be charged against earnings. Such changes could impact future results. Management believes, however, to the best of their knowledge, that all known losses as of the balance sheet date have been recorded.

Valuation of Investment Securities. Unrealized gains or losses, net of deferred taxes, on available for sale securities are reported in other comprehensive income as a separate component of shareholders’ equity. In general, fair value is based upon quoted market prices of identical assets, when available. If quoted market prices are not available, fair value is based upon valuation models that use cash flow, security structure and other observable information. Where sufficient data is not available to produce a fair valuation, fair value is based on broker quotes for similar assets. Broker quotes may be adjusted to ensure that financial instruments are recorded at fair value. Adjustments may include unobservable parameters, among other things.

The Company conducts a quarterly review and evaluation of our investment securities to determine if any declines in fair value are other than temporary. In making this determination, we consider the period of time the securities were in a loss position, the percentage decline in comparison to the securities’ amortized cost, the financial condition of the issuer, if applicable, and the delinquency or default rates of underlying collateral. In addition, we consider our intent to sell the investment securities currently in an unrealized loss position and whether it is more likely than not that the Company will be required to sell the security before recovery of its cost basis. Any valuation decline that we determine to be other than temporary would require us to write down the security to fair value through a charge to earnings for the credit loss component.

Goodwill. Goodwill is not subject to amortization but is tested for impairment at least annually, and possibly more frequently if certain events or changes in circumstances arise. Impairment testing requires that the fair value of each reporting unit be compared to its carrying amount, including goodwill. Reporting units are identified based upon analyzing each of the Company’s individual operating segments. A reporting unit is defined as any distinct, separately identifiable component of an operating segment for which complete, discrete financial information is available that management regularly reviews. Determining the fair value of a reporting unit requires a high degree of subjective management judgment, including developing cash flow projections, selecting appropriate discount rates, identifying relevant market comparable, incorporating general economic and market conditions and selecting an appropriate control premium. The selection and weighting of the various fair value techniques may result in a higher or lower fair value. Judgment is applied in determining the weightings that are most representative of fair value. The Company has established June 30 th of each year as the date for conducting its annual goodwill impairment assessment. As of June 30, 2010, the Company, through the assistance of an external third party, performed an impairment test on the Company’s goodwill. We valued each reporting unit by using a weighted average of four valuation methodologies; comparable transaction approach, control premium approach, public market peers approach and discounted cash flow approach. Declines in fair value could result in impairment being identified. At June 30, 2010, the Company did not identify any individual reporting unit where the fair value was less than the carrying value. Future changes in the economic

Folio 31 /Folio

PAGEBREAK

Table of Contents

environment or the operations of the operating units could cause changes to the variables used, which could give rise to declines in the estimated fair value of the reporting units.

Deferred Income Taxes. The Company uses the asset and liability method of accounting for income taxes. Using this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. If current available information raises doubt as to the realization of the deferred tax assets, a valuation allowance is established. Deferred tax assets and liabilities are measured using enacted tax rates expected to be applied to taxable income in the years in which those temporary differences are expected to be recovered or settled. The Company exercises significant judgment in evaluating the amount and timing of recognition of the resulting tax liabilities and assets. These judgments require us to make projections of future taxable income. The judgments and estimates the Company makes in determining our deferred tax assets, which are inherently subjective, are reviewed on an ongoing basis as regulatory and business factors change. A reduction in estimated future taxable income could require the Company to record a valuation allowance. Changes in levels of valuation allowances could result in increased income tax expense, and could negatively affect earnings.

Other Intangible Assets. Using the purchase method of accounting for acquisitions, the Company is required to record the assets acquired, including identified intangible assets, and liabilities assumed at their fair values. These fair values often involve estimates based on third party valuations, including appraisals, or internal valuations based on discounted cash flow analyses or other valuation techniques, which are inherently subjective. Core deposit and other intangible assets are recorded in purchase accounting. Intangible assets, which are determined to have finite lives, are amortized based on the period of estimated economic benefits received, primarily on an accelerated basis.

Executive Summary and Comparison of Financial Condition

Total assets at June 30, 2010 were $8.136 billion, an increase of $110.8 million, or 1.4%, from $8.025 billion at December 31, 2009. This increase in assets is primarily attributed to an increase in loans receivable of $245.4 million, which was partially offset by a decrease in cash and investments of $120.1 million and an increase in the allowance for loan losses of $5.0 million. The net increase in total assets was funded by an increase in deposits of $104.6 million, partially offset by a decrease in shareholders’ equity of $5.8 million.

Total cash and investments decreased by $120.0 million, or 5.5%, to $2.055 billion at June 30, 2010, from $2.175 billion at December 31, 2009. This decrease is a result of using cash to fund loan growth.

Loans receivable increased by $245.4 million, or 4.6%, to $5.545 billion at June 30, 2010, from $5.299 billion at December 31, 2009. Loan demand continues to be strong and we continue to gain market share throughout our footprint. During the six months ended June 30, 2010, we originated $1.031 billion of loans receivable.

Deposit balances increased across all products, except time deposits. Total deposits increased by $104.6 million, or 1.9%, to $5.729 billion at June 30, 2010 from $5.624 billion at December 31, 2009. Noninterest-bearing demand deposits increased by $47.5 million, or 9.7%, to $534.5 million at June 30, 2010 from $487.0 million at December 31, 2009; interest-bearing demand deposits increased by $13.6 million, or 1.8%, to $781.7 million at June 30, 2010 from $768.1 million at December 31, 2009; savings deposits, including insured money fund accounts, increased by $222.3 million, or 12.7%, to $1.967 billion at June 30, 2010 from $1.745 billion at December 31, 2009; while time deposits decreased by $178.8 million, or 6.8%, to $2.446 billion at June 30, 2010 from $2.625 billion at December 31, 2009.

Folio 32 /Folio

PAGEBREAK

Table of Contents

Total shareholders’ equity at June 30, 2010 was $1.311 billion, or $11.83 per share, a decrease of $5.8 million, or 0.4%, from $1.317 billion, or $11.90 per share, at December 31, 2009. This decrease was primarily attributable to the payment of cash dividends of $22.1 million and the purchase of the remaining ESOP plan shares of $17.2 million, partially offset by net income of $29.3 million.

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

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

June 30, 2010

			Minimum Capital
	Actual		Requirements		Requirements
	Amount	Ratio	Amount	Ratio	Amount	Ratio
Total Capital (to risk weighted assets)	$ 1,006,221	21.02 %	382,924	8.00	%	478,355	10.00 %
Tier I Capital (to risk weighted assets)	947,353	19.79 %	191,462	4.00	%	287,193	6.00 %
Tier I Capital (leverage) (to average assets)	947,353	11.89 %	239,017	3.00	%*	398,362	5.00 %

December 31, 2009

			Minimum Capital
	Actual		Requirements		Requirements
	Amount	Ratio	Amount	Ratio	Amount	Ratio
Total Capital (to risk weighted assets)	$ 974,967	20.95 %	372,366	8.00	%	465,457	10.00 %
Tier I Capital (to risk weighted assets)	916,613	19.69 %	186,183	4.00	%	279,274	6.00 %
Tier I Capital (leverage) (to average assets)	916,613	12.65 %	217,402	3.00	%*	362,337	5.00 %

• The FDIC has indicated that the most highly rated institutions which meet certain criteria will be required to maintain a ratio of 3%, and all other institutions will be required to maintain an additional capital cushion of 100 to 200 basis points. As of June 30, 2010, the Company had not been advised of any additional requirements in this regard.

Northwest Savings Bank is required to maintain a sufficient level of liquid assets, as determined by management and reviewed for adequacy by the FDIC and the Pennsylvania Department of Banking during their regular examinations. Northwest monitors its liquidity position primarily using the ratio of unencumbered liquid assets as a percentage of deposits and borrowings (“liquidity ratio”). Northwest’s liquidity ratio at June 30, 2010 was 24.8%. We adjust liquidity levels in order to meet funding needs for deposit outflows, payment of real estate taxes and insurance on mortgage loan escrow accounts, repayment of borrowings and loan commitments. As of June 30, 2010 the Bank had $2.0 billion of additional borrowing capacity available with the FHLB, including $150.0 million on an overnight line of credit, as well as $97.3 million of borrowing capacity available with the Federal Reserve Bank and $75.0 million with a correspondent bank.

Folio 33 /Folio

PAGEBREAK

Table of Contents

We paid $11.1 million and $4.0 million in cash dividends during the quarters ended June 30, 2010 and 2009, respectively, and $22.1 million and $7.9 million during the six-month periods ended June 30, 2010 and 2009, respectively. The increase in dividends paid is the result of our reorganization and second- step common stock offering completed on December 18, 2009. Prior to the reorganization and second-step common stock offering, Northwest Bancorp, MHC requested the non-objection of the OTS to waive its receipt of dividends from the Company when such dividends were not needed for regulatory capital, working capital or other purposes. As a result, we did not pay dividends on the 63% of shares owned by Northwest Bancorp, MHC. The common stock dividend payout ratio (dividends declared per share divided by net income per share) was 66.7% and 142.9% for the quarters ended June 30, 2010 and 2009, respectively, on dividends of $0.10 per share for each period. The common stock dividend payout ratio for the six-month periods ended June 30, 2010 and 2009 was 74.1% and 111.1%, respectively, on dividends of $0.20 per share for each period. The 2009 dividends per share amounts were adjusted for the second-step common stock offering and related conversion of 2.25 shares of Northwest Bancshares, Inc. for each share of Northwest Bancorp, Inc.). We have declared a dividend of $0.10 per share payable on August 17, 2010 to shareholders of record as of August 5, 2010. This represents the 63 rd consecutive quarter we have paid a cash dividend.

Nonperforming Assets

The following table sets forth information with respect to our nonperforming assets, defined as nonaccrual loans and foreclosed real estate. Nonaccrual loans are those loans for which the accrual of interest has ceased. Loans are automatically placed on nonaccrual status when they are 90 days or more contractually delinquent and may also be placed on nonaccrual status even if not 90 days or more delinquent but other conditions exist. Other nonperforming assets represent real estate we acquired through foreclosure or repossession. Foreclosed property is carried at the lower of its fair value less estimated costs to sell, or the principal balance of the related loan.

	June 30, 2010
	(Dollars in Thousands)
Loans accounted for on a nonaccrual basis:
One- to four-family residential loans	$ 26,441	29,373
Multifamily and commercial real estate loans	54,691	49,594
Consumer loans	13,101	12,544
Commercial business loans	36,096	33,115
Total	130,329	124,626
Total nonperforming loans as a percentage of loans	2.35 %	2.35 %
Total real estate acquired through foreclosure and other
real estate owned (“REO”)	22,191	20,257
Total nonperforming assets	$ 152,520	144,883
Total nonperforming assets as a percentage of total
assets	1.87 %	1.81 %

A loan is considered to be impaired, when, based on current information and events it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan agreement including both contractual principal and interest payments. The amount of impairment is required to be measured using one of three methods: (1) the present value of expected future cash flows discounted at the loan’s effective interest rate; (2) the loan’s observable market price; or (3) the fair value of collateral if the loan is collateral dependent. If the measure of the impaired loan is less than the recorded investment in the loan, a specific allowance is allocated for the impairment. Impaired loans at June 30, 2010 and

Folio 34 /Folio

PAGEBREAK

Table of Contents

December 31, 2009 were $107.5 million and $124.6 million, respectively. Specific allowances allocated to impaired loans were $15.4 million and $19.1 million at June 30, 2010 and December 31, 2009, respectively.

Allowance for Loan Losses

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

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

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

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

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

The individual impairment measures along with the estimated loss for each homogeneous pool are consolidated into one summary document. This summary schedule along with the support documentation used to establish this schedule is presented to the Credit Committee on a quarterly basis. The Credit

Folio 35 /Folio

PAGEBREAK

Table of Contents

Committee reviews the processes and documentation presented, reviews the concentration of credit by industry and customer, lending products, activity, competition and collateral values, as well as economic conditions in general and in each of our market areas. Based on this review and discussion the appropriate amount of ALL is estimated and any adjustments to reconcile the actual ALL with this estimate are determined. In addition, the Credit Committee considers if any changes to the methodology are needed. The Credit Committee also reviews and discusses delinquency trends, nonperforming asset amounts and ALL levels and ratios compared to its peer group as well as state and national statistics. Similarly, following the Credit Committee’s review and approval, a review is performed by the Risk Management Committee of the Board of Directors.

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

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

Management utilizes a consistent methodology each period when analyzing the adequacy of the allowance for loan losses and the related provision for loan losses. As part of the analysis as of June 30, 2010, management considered the economic conditions in our markets, such as the elevated unemployment and bankruptcy levels as well as the declines in real estate collateral values. In addition, management considered the negative trend in asset quality, loan charge-offs and the allowance for loan losses as a percentage of nonperforming loans. As a result, we increased the allowance for loan losses during the six-month period ended June 30, 2010 by $5.0 million, or 7.1%, to $75.4 million, or 1.36% of total loans, at June 30, 2010 from $70.4 million, or 1.33% of total loans, at December 31, 2009. The increase in the allowance for loan losses and the related provision for loan losses is partially attributed to specific reserves discussed further in the comparison of operating results for the six months ended June 30, 2010 section which follows. In addition, management considered how the level of nonperforming loans and historical charge-offs have influenced the required amount of allowance for loan losses. Nonperforming loans of $130.3 million, or 2.35% of total loans, at June 30, 2010 increased by $5.7 million, or 4.6%, from $124.6 million, or 2.35% of total loans, at December 31, 2009. As a percentage of average loans, annualized net charge-offs increased to 0.43% for the six months ended June 30, 2010 compared to 0.22% for the six months ended June 30, 2009

In addition, the increase in the allowance for loan losses is related to the growth in the loan portfolio and in particular the increase in commercial loans. The commercial loan portfolio increased by $107.4 million, or 6.7%, during the six months ended June 30, 2010 to $1.717 billion, from $1.610 billion at December 31, 2009. Commercial loans tend to be larger in size and generally more vulnerable to economic slowdowns. Management believes all known losses as of the balance sheet dates have been recorded.

Comparison of Operating Results for the Quarters Ended June 30, 2010 and 2009

Net income for the quarter ended June 30, 2010 was $16.1 million, or $0.15 per diluted share, an increase of $8.8 million, or 121.4%, from $7.3 million, or $0.07 per diluted share, for the same quarter last year. The increase in net income resulted primarily from increases in net interest income of $7.6 million and noninterest income of $3.3 million and a decrease in the provision for loan losses of $3.8 million.

Folio 36 /Folio

PAGEBREAK

Table of Contents

Partially offsetting these increases were an increase in noninterest expense of $1.2 million and income taxes of $4.7 million. A discussion of significant changes follows. Annualized, net income for the quarter ended June 30, 2010 represents a 4.95% and 0.79% return on average equity and return on average assets, respectively, compared to 4.62% and 0.41% for the same quarter last year.

Interest Income

Total interest income increased by $1.7 million, or 1.8%, to $92.4 million for the quarter ended June 30, 2010 due to an increase in the average balance of interest earning assets, which was partially offset by a decrease in the average yield earned on interest earning assets. Average interest earning assets increased by $984.0 million, or 15.0%, to $7.543 billion for the quarter ended June 30, 2010 from $6.559 billion for the quarter ended June 30, 2009. The average yield on interest earning assets decreased to 4.91% for the quarter ended June 30, 2010 from 5.52% for the quarter ended June 30, 2009. The average yield on all categories of interest earning assets decreased from the previous period, except for the yield on interest earning deposits, which increased slightly.

Interest income on loans increased by $2.1 million, or 2.6%, to $81.7 million for the quarter ended June 30, 2010 from $79.7 million for the quarter ended June 30, 2009. Average loans receivable increased by $285.2 million, or 5.5%, to $5.465 billion for the quarter ended June 30, 2010 from $5.180 billion for the quarter ended June 30, 2009. This increase is primarily attributable to strong loan demand throughout our market area and a continued increase in market share, as well as the decision to retain most of our one-to four-family mortgage loan production in the current quarter instead of selling into the secondary market as we did throughout the prior year. The average yield on loans receivable decreased to 6.00% for the quarter ended June 30, 2010 from 6.13% for the quarter ended June 30, 2009. The decrease in average yield is primarily attributable to the interest rates on variable rate loans adjusting downward as market rates decreased, as well as the origination of new loans in a generally lower interest rate environment.

Interest income on mortgage-backed securities decreased by $167,000, or 2.4%, to $6.7 million for the quarter ended June 30, 2010 from $6.9 million for the quarter ended June 30, 2009. This decrease is the result of a decrease in the average yield, which decreased to 3.39% for the quarter ended June 30, 2010 from 4.01% for the quarter ended June 30, 2009. The decrease in average yield resulted from the reduction in interest rates for variable rate securities during this period of generally lower market interest rates. The decrease in average yield was partially offset by an increase in average balance, which increased by $106.5 million, or 15.5%, to $792.4 million for the quarter ended June 30, 2010 from $685.9 million for the quarter ended June 30, 2009. The increase in average balance is a result of deploying the proceeds from our second-step common stock offering, completed in December 2009.

Interest income on investment securities decreased by $626,000, or 15.4%, to $3.5 million for the quarter ended June 30, 2010 from $4.1 million for the quarter ended June 30, 2009. This decrease is due to a decrease in average yield, which decreased to 3.67% for the quarter ended June 30, 2010 from 4.58% for the quarter ended June 30, 2009. The average yield decreased as a result of the purchase of investment securities during a period of generally lower market interest rates. Partially offsetting the decrease in average yield was an increase in the average balance of investment securities, which increased by $20.2 million, or 5.7%, to $376.2 million for the quarter ended June 30, 2010 from $356.0 million for the quarter ended June 30, 2009. The increase in the average balance is a result of investing part of the proceeds of our second-step common stock offering in shorter-term investment securities in order to improve net interest income.

Interest income on interest-earning deposits increased by $389,000, to $512,000 for the quarter ended June 30, 2010 from $123,000 for the quarter ended June 30, 2009. This increase is due to the average balance increasing by $572.0 million, to $845.9 million for the quarter ended June 30, 2010 from

Folio 37 /Folio

PAGEBREAK

Table of Contents

$273.9 million for the quarter ended June 30, 2009. The average balance increased due to the placement of the proceeds from our second-step common stock offering in overnight funds while we systematically deploy these funds to originate loans, purchase investments and pay for acquisitions. The average yield increased to 0.24% for the quarter ended June 30, 2010 from 0.18% for the quarter ended June 30, 2009.

Interest Expense

Interest expense decreased by $5.9 million, or 17.0%, to $28.7 million for the quarter ended June 30, 2010 from $34.6 million for the quarter ended June 30, 2009. This decrease in interest expense was due to a decrease in the average cost of interest-bearing liabilities to 1.86% from 2.36%, which was partially offset by an increase in the average balance of interest-bearing liabilities. Average interest-bearing liabilities increased by $321.8 million, or 5.5%, to $6.190 billion for the quarter ended June 30, 2010 from $5.868 billion for the quarter ended June 30, 2009. The decrease in the cost of funds resulted primarily from a decrease in the level of market interest rates which enabled the Company to reduce the rate of interest paid on most deposit products. The increase in liabilities resulted primarily from deposit growth in all of our markets, particularly low cost deposit products.

Net Interest Income

Net interest income increased by $7.5 million, or 13.4%, to $63.7 million for the quarter ended June 30, 2010 from $56.2 million for the quarter ended June 30, 2009. This increase in net interest income was attributable to the factors discussed above, primarily the increase in the balance and change in mix of interest earning assets, and the decrease in market interest rates enabling us to reduce our cost of funds. Our net interest rate spread decreased to 3.05% for the quarter ended June 30, 2010 from 3.16% for the quarter ended June 30, 2009, and our net interest margin decreased to 3.38% for the quarter ended June 30, 2010 from 3.43% for the quarter ended June 30, 2009.

Provision for Loan Losses

The provision for loan losses decreased by $3.8 million, or 32.7%, to $7.9 million for the quarter ended June 30, 2010 from $11.7 million for the quarter ended June 30, 2009. This decrease is primarily a result of a decrease in loans greater than 90 days delinquent. Included in the provision for the quarter ended June 30, 2010 was a specific reserve of $134,000 for a loan to a trucking and storage company in Pennsylvania, a specific reserve of $435,000 for a loan secured by a hotel in Maryland, a specific reserve of $148,000 for a loan to a coal mining company in Pennsylvania, a specific reserve of $181,000 for a loan secured by residential real estate rental properties in Pennsylvania, a specific reserve of $206,000 for a loan to a wholesale lender in Maryland, a specific reserve of $195,000 for a loan secured by a hotel in Pennsylvania and a general reserve of $2.1 million for an increase in the historical loss factors used to determine the required level of allowance for loan losses.

In determining the amount of the current quarter’s provision, we considered the extended length of time of the current economic downturn and the increase in charge-offs over the past year. We also considered that the historical loss factors now include these elevated charge-off levels and determined that these historical loss ratios appropriately represent future losses. Net charge-offs for the quarter ended June 30, 2010 were $7.3 million compared to $2.4 million for the quarter ended June 30, 2009. Annualized net charge-offs to average loans was 0.54% for the quarter ended June 30, 2010. We also considered unemployment levels and bankruptcy filings, declines in real estate values and the impact of these factors on the quality of our loan portfolio. Management analyzes the allowance for loan losses as described in the section entitled “Allowance for Loan Losses.” The provision that is recorded is sufficient, in management’s judgment, to bring this reserve to a level that reflects the losses inherent in our loan portfolio relative to loan mix, economic conditions and historical loss experience. Management believes, to the best of their knowledge, that all known losses as of the balance sheet dates have been recorded.

Folio 38 /Folio

PAGEBREAK

Table of Contents

Noninterest Income

Noninterest income increased by $3.3 million, or 27.3%, to $15.5 million for the quarter ended June 30, 2010 from $12.2 million for the quarter ended June 30, 2009. Net impairment charges on investment securities of $218,000 for the quarter ended June 30, 2010, improved by $4.1 million compared to the same quarter last year when net impairment charges were $4.3 million. The decrease in net impairment charges is a result of increases in the fair value of our investment portfolio. Service charges and fees increased by $1.4 million, or 16.4%, to $9.9 million for the quarter ended June 30, 2010 from $8.5 million for the quarter ended June 30, 2009 primarily as a result of our growth in deposit transaction accounts which generate these types of fees. Insurance commission income increased by $534,000, or 70.4%, to $1.3 million for the quarter ended June 30, 2010 from $759,000 for the quarter ended June 30, 2009. This increase is primarily attributable to our acquisition of Veracity Benefits Design, an employee benefits firm specializing in services to employer and employee groups. Offsetting these increases was a decrease in mortgage banking income, which decreased by $3.3 million, or 99.1%, to $29,000 for the quarter ended June 30, 2010 from $3.3 million for the quarter ended June 30, 2009. This decrease is a result of holding substantially all of our one- to four-family mortgage loan production during the current year, while we sold the majority of this production in the prior year.

Noninterest Expense

Noninterest expense increased by $1.2 million, or 2.5%, to $48.2 million for the quarter ended June 30, 2010 from $47.0 million for the same quarter in the prior year. Compensation and employee benefits expense increased by $2.3 million, or 9.8%, to $25.0 million for the quarter ended June 30, 2010 from $22.7 million for the quarter ended June 30, 2009. This increase is primarily due to an increase in health insurance expense and the expense related to the ESOP plan. Processing expenses increased by $598,000, or 12.1%, to $5.6 million for the quarter ended June 30, 2010 from $5.0 million for the quarter ended June 30, 2009. This increase is primarily the result of our continued upgrade of systems, including our migration to check imaging. Marketing expense increased by $1.3 million, or 63.5%, to $3.3 million for the quarter ended June 30, 2010 from $2.0 million for the quarter ended June 30, 2009. This increase was due to the implementation of an extensive marketing campaign focused on acquiring low cost checking accounts. Partially offsetting these increases were decreases in office operations expense and FDIC insurance special assessments. Office operations decreased by $358,000, or 10.9%, to $2.9 million for the quarter ended June 30, 2010 from $3.3 million for the quarter ended June 30, 2009. This decrease is primarily a result of decreases in bank service charges and courier expenses, due to our migration to check imaging. In the prior year, the FDIC levied a special assessment on all insured banks to help replenish the insurance fund, with our assessment being $3.3 million.

Income Taxes

The provision for income taxes for the quarter ended June 30, 2010 increased by $4.7 million, or 200.4%, to $7.1 million for the quarter ended June 30, 2010 from $2.4 million for the quarter ended June 30, 2009. This increase in income tax is primarily a result of an increase in income before income taxes of $13.6 million, or 140.7%. Our effective tax rate for the quarter ended June 30, 2010 was 30.5% compared to 24.4% in the same quarter last year as tax-free income from the investment in municipal securities and BOLI comprised a smaller percentage of earnings in the current year compared to the prior year.

Comparison of operating results for the six months ended June 30, 2010 and 2009

Net income for the six months ended June 30, 2010 was $29.3 million, or $0.27 per diluted share, an increase of $9.7 million, or 49.5%, from $19.6 million, or $0.18 per diluted share, for the same period last year. The increase in net income resulted primarily from an increase in net interest income of $9.8 million, a decrease in the provision for loan losses of $820,000 and an increase in noninterest income of $9.5 million. These were partially offset by an increase in noninterest expense of $5.5 million and income

Folio 39 /Folio

PAGEBREAK

Table of Contents

taxes of $5.0 million. A discussion of significant changes follows. Annualized, net income for the six months ended June 30, 2010 represents a 4.49% and 0.73% return on average equity and return on average assets, respectively, compared to 6.26% and 0.56% for the same period last year.

Interest Income

Total interest income increased by $178,000, or 0.1%, to $183.5 million for the six months ended June 30, 2010 due to an increase in the average balance of interest earning assets, which was partially offset by a decrease in the average yield earned on interest earning assets. Average interest earning assets increased by $983.0 million, or 15.1%, to $7.499 billion for the six months ended June 30, 2010 from $6.516 billion for the six months ended June 30, 2009. The average yield on interest earning assets decreased to 4.92% for the six months ended June 30, 2010 from 5.63% for the six months ended June 30, 2009. The average yield on all categories of interest earning assets decreased from the previous period, except for the yield on interest earning deposits, which increased slightly.

Interest income on loans increased by $2.1 million, or 1.3%, to $162.5 million for the six months ended June 30, 2010 from $160.4 million for the six months ended June 30, 2009. Average loans receivable increased by $212.2 million, or 4.1%, to $5.406 billion for the six months ended June 30, 2010 from $5.194 billion for the six months ended June 30, 2009. This increase is primarily attributable to strong loan demand throughout our market area and the continued increase in market share, as well as the decision to retain most of our one-to four-family mortgage loan production in the current period instead of selling into the secondary market, as we did throughout the prior year. The average yield on loans receivable decreased to 6.04% for the six months ended June 30, 2010 from 6.18% for the six months ended June 30, 2009. The decrease in average yield is primarily attributable to the interest rates on variable rate loans adjusting downward as market interest rates decreased, as well as the origination of new loans in a generally lower interest rate environment.

Interest income on mortgage-backed securities decreased by $1.4 million, or 10.0%, to $12.9 million for the six months ended June 30, 2010 from $14.3 million for the six months ended June 30, 2009. This decrease is the result of a decrease in the average yield, which decreased to 3.36% for the six months ended June 30, 2010 from 4.01% for the six months ended June 30, 2009. The decrease in average yield resulted from the reduction in interest rates for variable rate securities during this period of generally lower market interest rates. The decrease in average yield was partially offset by an increase in average balance, which increased by $52.9 million, or 7.4%, to $764.7 million for the six months ended June 30, 2010 from $711.8 million for the six months ended June 30, 2009. The increase in average balance is a result of deploying the proceeds from our second-step common stock offering, which was completed in December 2009.

Interest income on investment securities decreased by $1.5 million, or 16.6%, to $7.1 million for the six months ended June 30, 2010 from $8.6 million for the six months ended June 30, 2009. This decrease is due to a decrease in average yield, which decreased to 3.88% for the six months ended June 30, 2010 from 4.61% for the six months ended June 30, 2009. The average yield decreased as a result of the purchase of investment securities during a period of generally lower market interest rates. The average balance of investment securities decreased by $3.0 million, or 0.8%, to $367.9 million for the six months ended June 30, 2010 from $370.9 million for the six months ended June 30, 2009.

Interest income on interest-earning deposits increased by $915,000, to $1.1 million for the six months ended June 30, 2010 from $162,000 for the six months ended June 30, 2009. This increase is due to the average balance increasing by $720.9 million, to $896.3 million for the six months ended June 30, 2010 from $175.4 million for the six months ended June 30, 2009. The average balance increased due to the placement of the proceeds from our second-step common stock offering and deposit inflows in

Folio 40 /Folio

PAGEBREAK

Table of Contents

overnight funds while we systematically deploy these funds to originate loans, purchase investments and pay for acquisitions. The average yield increased to 0.24% for the six months ended June 30, 2010 from 0.18% for the six months ended June 30, 2009.

Interest Expense

Interest expense decreased by $9.6 million, or 13.8%, to $59.8 million for the six months ended June 30, 2010 from $69.4 million for the six months ended June 30, 2009. This decrease in interest expense was due to a decrease in the average cost of interest-bearing liabilities to 1.96% from 2.39%, which was partially offset by an increase in the average balance of interest-bearing liabilities of $317.9 million, or 5.4%, to $6.165 billion for the six months ended June 30, 2010 from $5.848 billion for the six months ended June 30, 2009. The decrease in the cost of funds resulted primarily from a decrease in the level of market interest rates. The increase in liabilities resulted primarily from deposit growth in all of our markets, particularly low cost deposit products.

Net Interest Income

Net interest income increased by $9.8 million, or 8.6%, to $123.8 million for the six months ended June 30, 2010 from $114.0 million for the six months ended June 30, 2009. This increase in net interest income was attributable to the factors discussed above. Our net interest rate spread decreased to 2.96% for the six months ended June 30, 2010 from 3.24% for the six months ended June 30, 2009, and our net interest margin decreased to 3.30% for the six months ended June 30, 2010 from 3.51% for the six months ended June 30, 2009.

Provision for Loan Losses

The provision for loan losses decreased by $820,000, or 4.7%, to $16.7 million for the six months ended June 30, 2010 from $17.5 million for the six months ended June 30, 2009. Included in the provision for the six months ended June 30, 2010 was a specific reserve of $161,000 for a loan to a hotel and restaurant in Pennsylvania, a specific reserve of $300,000 for a loan secured by rental retail space located in Virginia, a specific reserve of $112,000 for a loan to a restaurant in Pennsylvania, a specific reserve of $960,000 for a loan to an equipment leasing company in Pennsylvania, a specific reserve of $500,000 for a loan to a car dealer located in Pennsylvania, a specific reserve of $134,000 for a loan to a trucking and storage company in Pennsylvania, a specific reserve of $435,000 for a loan secured by a hotel in Maryland, a specific reserve of $148,000 for a loan to a coal mining company in Pennsylvania, a specific reserve of $181,000 for a loan secured by residential real estate rental properties in Pennsylvania, a specific reserve of $206,000 for a loan to a wholesale lender in Maryland, a specific reserve of $195,000 for a loan secured by a hotel in Pennsylvania and a general reserve of $4.1 million for an increase in the historical loss factors used to determine the required level of allowance for loan losses.

In determining the amount of the current period provision, we considered the economic conditions, including unemployment levels and bankruptcy filings, and declines in real estate values and the impact of these factors on the quality of our loan portfolio. Net charge-offs for the six months ended June 30, 2010 were $11.7 million compared to $5.7 million for the six months ended June 30, 2009. Annualized net charge-offs to average loans was 0.43% for the six months ended June 30, 2010. Management analyzes the allowance for loan losses as described in the section entitled “Allowance for Loan Losses.” The provision that is recorded is sufficient, in management’s judgment, to bring this reserve to a level that reflects the losses inherent in our loan portfolio relative to loan mix, economic conditions and historical loss experience. Management believes, to the best of their knowledge, that all known losses as of the balance sheet dates have been recorded.

Folio 41 /Folio

PAGEBREAK

Table of Contents

Noninterest Income

Noninterest income increased by $9.5 million, or 43.7%, to $31.4 million for the six months ended June 30, 2010 from $21.9 million for the six months ended June 30, 2009. Net impairment charges on investment securities of $315,000 for the six months ended June 30, 2010, improved by $4.0 million compared to the same period last year when net impairment charges were $4.3 million. The decrease in net impairment charges is a result of increases in the fair value of our investment portfolio. Service charges and fees increased by $2.4 million, or 14.8%, to $18.8 million for the six months ended June 30, 2010 from $16.4 million for the six months ended June 30, 2009 primarily as a result of our growth in deposit transaction accounts which generate these types of fees. Insurance commission income increased by $1.1 million, or 86.2%, to $2.4 million for the six months ended June 30, 2010 from $1.3 million for the six months ended June 30, 2009. This increase is primarily attributable to our acquisition of Veracity Benefits Design. Losses on the sale or write-down of real estate owned also decreased because in the six months ended June 30, 2009 we recorded an impairment charge of approximately $3.9 million related to a parcel of land in Florida that was taken into real estate owned during 2008 and in the first quarter of 2010 we recognized a gain of approximately $2.0 million from the sale of investment securities. Offsetting these increases in non-interest income was a decrease in mortgage banking income, which decreased by $5.1 million, or 99.6%, to $21,000 for the six months ended June 30, 2010 from $5.1 million for the six months ended June 30, 2009. This decrease is a result of our decision to hold substantially all of our one- to four-family mortgage loan production during the current year, while selling the majority of loan production in the prior year.

Noninterest Expense

Noninterest expense increased by $5.5 million, or 6.0%, to $96.8 million for the six months ended June 30, 2010 from $91.3 million for the same period in the prior year. Compensation and employee benefits expense increased by $4.1 million, or 8.9%, to $50.8 million for the six months ended June 30, 2010 from $46.7 million for the six months ended June 30, 2009. This increase is primarily due to an increase in health insurance expense and the expense related to stock benefit plans. Processing expenses increased by $986,000, or 9.6%, to $11.2 million for the six months ended June 30, 2010 from $10.3 million for the six months ended June 30, 2009. This increase is primarily the result of our continued upgrade of systems, including our migration to check imaging. Marketing expense increased by $1.8 million, or 60.9%, to $4.7 million for the six months ended June 30, 2010 from $2.9 million for the six months ended June 30, 2009. This increase was due to the initiation of an aggressive marketing campaign focused on acquiring low cost checking accounts. Also impacting our marketing expense was the cost to advertise our recognition by J. D. Power as the top bank in the mid-Atlantic region for customer satisfaction. Partially offsetting these increases was a decrease in FDIC insurance special assessments. In the prior year, the FDIC levied a special assessment on all insured banks to help replenish the insurance fund, our assessment being $3.3 million.

Income Taxes

The provision for income taxes for the six months ended June 30, 2010 increased by $5.0 million, or 66.6%, to $12.4 million for the six months ended June 30, 2010 from $7.4 million for the six months ended June 30, 2009. This increase in income tax is primarily a result of an increase in income before income taxes of $14.7 million, or 54.2%. Our effective tax rate for the six months ended June 30, 2010 was 29.8% compared to 27.5% experienced in the same period last year.

Folio 42 /Folio

PAGEBREAK

Table of Contents

Average Balance Sheet (Dollars in Thousands)

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

	Three months ended June 30,
	2010			2009
			Avg.			Avg.
	Average		Yield/	Average		Yield/
	Balance	Interest	Cost (f)	Balance	Interest	Cost (f)
ASSETS:
Interest earning assets:
Loans (a) (b) (includes FTE adjustments of $132 and $414,
respectively)	$ 5,465,373	81,866	6.03 %	5,180,219	80,074	6.17 %
Mortgage-backed securities (c)	792,412	6,706	3.39 %	685,930	6,873	4.01 %
Investment securities (c) (includes FTE adjustments of
$1,537 and $1,468, respectively)	376,206	4,989	5.30 %	355,960	5,546	6.23 %
FHLB stock	63,242	—	—	63,143	—	—
Other interest earning deposits	845,947	512	0.24 %	273,924	123	0.18 %
Total interest earning assets (includes FTE adjustments of
$1,669 and $1,882, respectively)	7,543,180	94,073	5.02 %	6,559,176	92,616	5.64 %
Noninterest earning assets (d)	584,203			483,632
TOTAL ASSETS	8,127,383			7,042,808
LIABILITIES AND SHAREHOLDERS’ EQUITY:
Interest bearing liabilities:
Savings accounts	1,033,707	2,236	0.87 %	834,007	1,605	0.77 %
Now accounts	785,619	319	0.16 %	745,657	741	0.40 %
Money market demand accounts	901,439	1,630	0.73 %	729,613	2,272	1.25 %
Certificate accounts	2,470,706	14,788	2.40 %	2,537,422	19,828	3.13 %
Borrowed funds (e)	895,650	8,283	3.71 %	913,512	8,656	3.80 %
Debentures	103,094	1,421	5.45 %	108,249	1,459	5.33 %
Total interest bearing liabilities	6,190,215	28,677	1.86 %	5,868,460	34,561	2.36 %
Noninterest bearing liabilities	632,037			543,500
Total liabilities	6,822,252			6,411,960
Shareholders’ equity	1,305,131			630,848
TOTAL LIABILITIES AND EQUITY	$ 8,127,383			7,042,808
Net interest income/ Interest rate spread		65,396	3.16 %		58,055	3.28 %
Net interest earning assets/ Net interest margin	$ 1,352,965		3.47 %	690,716		3.54 %
Ratio of interest earning assets to interest bearing liabilities	1.22	X		1.12	X

(a)	Average gross loans include loans held as available-for-sale and loans placed on nonaccrual status.
(b)	Interest income includes accretion/ amortization of deferred loan fees/ expenses, which were not material.
(c)	Average balances do not include the effect of unrealized gains or losses on securities held as available-for-sale.
(d)	Average balances include the effect of unrealized gains or losses on securities held as available-for-sale.
(e)	Average balances include FHLB borrowings, securities sold under agreements to repurchase and other borrowings.
(f) Annualized. Shown on a fully tax-equivalent basis (“FTE”). The FTE basis adjusts for the tax benefit of income
on certain tax-exempt loans and investments using the federal statutory rate of 35% for each period presented. The
Company believes this measure to be the preferred industry measurement of net interest income and provides relevant
comparison between taxable and non-taxable amounts. GAAP basis yields were: Loans — 6.00% and 6.13%; respectively,
Investment securities — 3.67% and 4.58%; respectively, interest-earning assets — 4.91% and 5.52%; respectively.
GAAP basis net interest rate spreads were 3.05% and 3.16%, respectively and GAAP basis net interest margins were
3.38% and 3.44%, respectively.

Folio 43 /Folio

PAGEBREAK

Table of Contents

Rate/ Volume Analysis (Dollars in Thousands)

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

Three months ended June 30, 2010 and 2009

	Rate	Volume		Change
Interest earning assets:
Loans	$ (2,607	)	4,399		1,792
Mortgage-backed securities	(1,234	)	1,067		(167	)
Investment securities	(872	)	315		(557	)
FHLB stock	—		—		—
Other interest-earning deposits	87		302		389
Total interest-earning assets	(4,626	)	6,083		1,457
Interest-bearing liabilities:
Savings accounts	223		408		631
Now accounts	(462	)	40		(422	)
Money market demand accounts	(1,177	)	535		(642	)
Certificate accounts	(4,580	)	(460	)	(5,040	)
Borrowed funds	(206	)	(167	)	(373	)
Debentures	33		(71	)	(38	)
Total interest-bearing liabilities	(6,169	)	285		(5,884	)
Net change in net interest income	$ 1,543		5,798		7,341

Folio 44 /Folio

PAGEBREAK

Table of Contents

Average Balance Sheet (Dollars in Thousands)

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

	Six months ended June 30,
	2010			2009
			Avg.			Avg.
	Average		Yield/	Average		Yield/
	Balance	Interest	Cost (f)	Balance	Interest	Cost (f)
ASSETS:
Interest earning assets:
Loans (a) (b) (includes FTE adjustments of $708 and $834,
respectively)	$ 5,406,464	163,188	6.07 %	5,194,221	161,202	6.21 %
Mortgage-backed securities (c)	764,690	12,851	3.36 %	711,842	14,278	4.01 %
Investment securities (c) (includes FTE adjustments of
$2,982 and $3,047, respectively)	367,856	10,116	5.50 %	370,922	11,603	6.26 %
FHLB stock	63,242	—	—	63,143	—
Other interest earning deposits	896,321	1,077	0.24 %	175,431	162	0.18 %
Total interest earning assets (includes FTE adjustments of
$3,690 and $3,881, respectively)	7,498,573	187,232	5.02 %	6,515,559	187,245	5.75 %
Noninterest earning assets (d)	576,136			496,152
TOTAL ASSETS	8,074,709			7,011,711
LIABILITIES AND SHAREHOLDERS’ EQUITY:
Interest bearing liabilities:
Savings accounts	997,126	4,269	0.86 %	812,396	3,058	0.76 %
Now accounts	769,531	718	0.19 %	727,614	1,547	0.43 %
Money market demand accounts	871,291	3,467	0.80 %	717,288	4,795	1.35 %
Certificate accounts	2,526,314	31,923	2.55 %	2,504,253	39,683	3.20 %
Borrowed funds (e)	898,169	16,578	3.72 %	977,856	17,355	3.58 %
Debentures	103,094	2,826	5.45 %	108,249	2,949	5.42 %
Total interest bearing liabilities	6,165,525	59,781	1.96 %	5,847,656	69,387	2.39 %
Noninterest bearing liabilities	604,859			538,188
Total liabilities	6,770,384			6,385,844
Shareholders’ equity	1,304,325			625,867
TOTAL LIABILITIES AND EQUITY	$ 8,074,709			7,011,711
Net interest income/ Interest rate spread		127,451	3.06 %		117,858	3.36 %
Net interest earning assets/ Net interest margin	$ 1,333,048		3.40 %	667,903		3.62 %
Ratio of interest earning assets to interest bearing liabilities	1.22	X		1.11	X

(a)	Average gross loans include loans held as available-for-sale and loans placed on nonaccrual status.
(b)	Interest income includes accretion/ amortization of deferred loan fees/ expenses, which were not material.
(c)	Average balances do not include the effect of unrealized gains or losses on securities held as available-for-sale.
(d)	Average balances include the effect of unrealized gains or losses on securities held as available-for-sale.
(e)	Average balances include FHLB borrowings, securities sold under agreements to repurchase and other borrowings.
(f) Annualized. Shown on a fully tax-equivalent basis (“FTE”). The FTE basis adjusts for the tax benefit of income
on certain tax-exempt loans and investments using the federal statutory rate of 35% for each period presented. The
Company believes this measure to be the preferred industry measurement of net interest income and provides relevant
comparison between taxable and non-taxable amounts. GAAP basis yields were: Loans — 6.04% and 6.18%; respectively,
Investment securities — 3.88% and 4.61%; respectively, interest-earning assets — 4.92% and 5.63%; respectively.
GAAP basis net interest rate spreads were 2.96% and 3.24%, respectively and GAAP basis net interest margins were
3.30% and 3.51%, respectively.

Folio 45 /Folio

PAGEBREAK

Table of Contents

Rate/ Volume Analysis (Dollars in Thousands)

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

Six months ended June 30, 2010 and 2009

	Rate	Volume		Change
Interest earning assets:
Loans	$ (4,604	)	6,590		1,986
Mortgage-backed securities	(2,487	)	1,060		(1,427	)
Investment securities	(1,397	)	(90	)	(1,487	)
FHLB stock	—		—		—
Other interest-earning deposits	149		766		915
Total interest-earning assets	(8,339	)	8,326		(13	)
Interest-bearing liabilities:
Savings accounts	468		743		1,211
Now accounts	(918	)	89		(829	)
Money market demand accounts	(2,357	)	1,029		(1,328	)
Certificate accounts	(8,110	)	350		(7,760	)
Borrowed funds	694		(1,471	)	(777	)
Debentures	18		(141	)	(123	)
Total interest-bearing liabilities	(10,205	)	599		(9,606	)
Net change in net interest income	$ 1,866		7,727		9,593

Folio 46 /Folio

PAGEBREAK

Table of Contents

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

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

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

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

In an effort to assess market risk, we utilize a simulation model to determine the effect of immediate incremental increases and decreases in interest rates on net income and the market value of our equity. Certain assumptions are made regarding loan prepayments and decay rates of passbook and NOW accounts. Because it is difficult to accurately project the market reaction of depositors and borrowers, the effect of actual changes in interest rates on these assumptions may differ from simulated results. We have established the following guidelines for assessing interest rate risk:

Net income simulation . Given a parallel shift of 2% in interest rates, the estimated net income may not decrease by more than 20% within a one-year period.

Market value of equity simulation . The market value of equity is the present value of our assets and liabilities. Given a parallel shift of 2% in interest rates, the market value of equity may not decrease by more than 30% of total shareholders’ equity.

Folio 47 /Folio

PAGEBREAK

Table of Contents

The following table illustrates the simulated impact of a 1% or 2% upward or 1% or 2% downward movement in interest rates on net income, return on average equity, earnings per share and market value of equity. This analysis was prepared assuming that interest-earning asset levels at June 30, 2010 remain constant. The impact of the rate movements was computed by simulating the effect of an immediate and sustained shift in interest rates over a twelve-month period from June 30, 2010 levels.

Parallel shift in interest rates over the next 12 months	Increase — 1.0	%	2.0	%	1.0	%	2.0	%
Projected percentage increase/ (decrease) in net income	10.4	%	13.5	%	(5.6	)%	(13.9	)%
Projected increase/ (decrease) in return on average equity	0.6	%	0.7	%	(0.3	)%	(0.7	)%
Projected increase/ (decrease) in earnings per share	$ 0.07	$	0.09	$	(0.04	)	$ (0.09	)
Projected percentage increase/ (decrease) in market value of equity	(9.8	)%	(19.4	)%	(1.4	)%	(0.9	)%

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

ITEM 4. CONTROLS AND PROCEDURES

Under the supervision of and with the participation of management, including the Principal Executive Officer and Principal Financial Officer, we evaluated the effectiveness of the design and operation of its disclosure controls and procedures (as defined in Rule 13a-15(e) under the Exchange Act) as of the end of the period covered by this quarterly report (the “Evaluation Date”). Based upon that evaluation, the Principal Executive Officer and Principal Financial Officer concluded that, as of the Evaluation Date, these disclosure controls and procedures were effective in timely alerting them to the material information relating to the Company (or the consolidated subsidiaries) required to be included in our periodic SEC filings.

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

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

Northwest Bancshares, Inc. and its subsidiaries are subject to a number of asserted and unasserted claims encountered in the normal course of business. Management believes that the aggregate liability, if any, that may result from such potential litigation will not have a material adverse effect on our financial statements.

Folio 48 /Folio

PAGEBREAK

Table of Contents

Item 1A. Risk Factors

In addition to the other information contained this Quarterly Report on Form 10-Q, the following risk factors represent material updates and additions to the risk factors previously disclosed in our Annual Report on Form 10-K, filed with the Securities and Exchange Commission on March 16, 2010. Additional risks not presently known to us, or that we currently deem immaterial, may also adversely affect our business, financial condition or results of operations. Further, to the extent that any of the information contained in this Quarterly Report on Form 10-Q constitutes forward-looking statements, the risk factor set forth below also is a cautionary statement identifying important factors that could cause our actual results to differ materially from those expressed in any forward-looking statements made by or on behalf of us.

Financial reform legislation recently enacted by Congress will, among other things, eliminate the Office of Thrift Supervision, tighten capital standards, create a new Consumer Financial Protection Bureau and result in new laws and regulations that are expected to increase our costs of operations.

Congress recently enacted the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”). This new law will significantly change the current bank regulatory structure and affect the lending, deposit, investment, trading and operating activities of financial institutions and their holding companies. The Dodd-Frank Act requires various federal agencies to adopt a broad range of new implementing rules and regulations, and to prepare numerous studies and reports for Congress. The federal agencies are given significant discretion in drafting the implementing rules and regulations, and consequently, many of the details and much of the impact of the Dodd-Frank Act may not be known for many months or years.

Certain provisions of the Dodd-Frank Act are expected to have a near term impact on us. For example, the new law provides that the Office of Thrift Supervision, currently our primary federal regulators, will cease to exist one year from the date of the new law’s enactment. The Board of Governors of the Federal Reserve System will supervise and regulate all savings and loan holding companies that were formerly regulated by the Office of Thrift Supervision, including the Company.

Also effective one year after the date of enactment is a provision of the Dodd-Frank Act that eliminates the federal prohibitions on paying interest on demand deposits, thus allowing businesses to have interest bearing checking accounts. Depending on competitive responses, this significant change to existing law could have an adverse impact on our interest expense.

The Dodd-Frank Act also broadens the base for Federal Deposit Insurance Corporation insurance assessments. Assessments will now be based on the average consolidated total assets less tangible equity capital of a financial institution. The Dodd-Frank Act also permanently increases the maximum amount of deposit insurance for banks, savings institutions and credit unions to $250,000 per depositor, retroactive to January 1, 2009, and non-interest bearing transaction accounts have unlimited deposit insurance through December 31, 2013.

The Dodd-Frank Act will require publicly traded companies to give stockholders a non-binding vote on executive compensation and so-called “golden parachute” payments, and by authorizing the Securities and Exchange Commission to promulgate rules that would allow stockholders to nominate their own candidates using a company’s proxy materials. The legislation also directs the Federal Reserve Board to promulgate rules prohibiting excessive compensation paid to bank holding company executives, regardless of whether the company is publicly traded or not.

The Dodd-Frank Act creates a new Consumer Financial Protection Bureau with broad powers to supervise and enforce consumer protection laws. The Consumer Financial Protection Bureau has broad rule-making authority for a wide range of consumer protection laws that apply to all banks and savings

Folio 49 /Folio

PAGEBREAK

Table of Contents

institutions, including the authority to prohibit “unfair, deceptive or abusive” acts and practices. The Consumer Financial Protection Bureau has examination and enforcement authority over all banks and savings institutions with more than $10 billion in assets. Savings institutions such as Northwest Savings Bank with $10 billion or less in assets will continued to be examined for compliance with the consumer laws by their primary bank regulators.

It is difficult to predict at this time what specific impact the Dodd-Frank Act and the yet to be written implementing rules and regulations will have on community banks. However, it is expected that at a minimum they will increase our operating and compliance costs and could increase our interest expense.

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

a.) Not applicable.

b.) Not applicable.

c.) Not applicable.

Item 3. Defaults Upon Senior Securities

Not applicable.

Item 4. Removed and Reserved

Item 5. Other Information

Not applicable.

Item 6. Exhibits

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

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

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

Folio 50 /Folio

PAGEBREAK

Table of Contents

Signature

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

/s/ Gerald J. Ritzert
Gerald J. Ritzert
Controller ( Duly Authorized Officer and Principal Accounting Officer of the Registrant)

Folio 51 /Folio