News Press Releases

Northwest Bancshares, Inc. Announces First Quarter 2015 Earnings and Quarterly Dividend

NWBI | April 20, 2015

WARREN, Pa., April 20, 2015 /PRNewswire/ -- Northwest Bancshares, Inc. (NasdaqGS: NWBI) announced net income for the quarter ended March 31, 2015 of $16.2 million, or $0.18 per diluted share. This represents an increase of $1.6 million, or 10.7%, compared to the same quarter last year when net income was $14.6 million, or $0.16 per diluted share. The annualized returns on average shareholders' equity and average assets for the quarter ended March 31, 2015 were 6.17% and 0.83% compared to 5.15% and 0.75% for the same quarter last year.

The Company also announced that its Board of Directors declared a quarterly cash dividend of $0.14 per share payable on May 14, 2015, to shareholders of record as of April 30, 2015. This represents the 82^nd consecutive quarter in which the Company has paid a cash dividend.

In making this announcement, William J. Wagner, President and CEO, noted, "The first quarter of 2015 was highlighted by solid loan growth of $75 million, further improvement in asset quality and continued consistency in our interest rate spread and margin. We also continued to demonstrate success in increasing checking and fee-based products while controlling operating costs through enhanced efficiency. The management of capital remains a focal point, and we were pleased this quarter to utilize excess capital by paying an attractive regular dividend and repurchasing 318,000 of our shares at an average share price of $11.92."

Net interest income increased by $732,000, or 1.2%, to $61.6 million for the quarter ended March 31, 2015, from $60.8 million for the quarter ended March 31, 2014. This increase was due primarily to an increase in interest income on loans receivable of $1.4 million and a decrease in interest paid on deposit accounts of $724,000. Partially offsetting these factors was a decrease in interest received on investment securities of $901,000 and an increase in interest paid on borrowed funds of $419,000. The favorable changes from the previous year were due primarily to loan growth of more than $200.0 million and continued success in increasing low-cost deposits.

The provision for loan losses decreased by $6.6 million, or 88.0%, to $900,000 for the quarter ended March 31, 2015, from $7.5 million for the quarter ended March 31, 2014. The minimal provision for loan losses reflects continued improvements in asset quality as loans 90 days or more delinquent decreased $18.5 million, or 36.0%, compared to a year ago while total nonaccrual loans decreased $35.8 million, or 32.8%.

Noninterest income decreased by $3.7 million, or 18.5%, to $16.0 million for the quarter ended March 31, 2015, from $19.7 million for the quarter ended March 31, 2014. This decrease is due primarily to decreases in gain on sale of investments of $3.3 million and an increase in loss on real estate owned of $911,000. The prior year gain on sale of investments resulted from the sale of $6.1 million of bank stocks while the loss on real estate owned was due primarily to the write-down of one commercial property. Partially offsetting these factors was an increase in other operating income of $788,000, due primarily to a special dividend of $1.0 million from the Federal Home Loan Bank of Pittsburgh.

Noninterest expense increased by $548,000, or 1.0%, to $53.7 million for the quarter ended March 31, 2015, from $53.2 million for the quarter ended March 31, 2014. Processing expenses increased by $616,000 due primarily to amortization of software upgrades made during the past two years. Marketing expenses increased by $339,000 due primarily to the timing of various campaign costs. Additionally, expenses totaling $347,000 were incurred during the quarter ended March 31, 2015 which related to the proposed acquisition of LNB Bancorp, Inc.

On December 15, 2014, the Company announced that it had entered into a definitive merger agreement to acquire LNB Bancorp, Inc. and its wholly-owned subsidiary, Lorain National Bank which operates 20 community banking offices in northeast Ohio and, as of December 31, 2014, had assets of approximately $1.2 billion. The acquisition is expected to close during the third quarter of 2015.

Headquartered in Warren, Pennsylvania, Northwest Bancshares, Inc. is the holding company of Northwest Savings Bank. Founded in 1896, Northwest Savings Bank is a full-service financial institution offering a complete line of business and personal banking products, employee benefits and wealth management services, as well as the fulfillment of business and personal insurance needs. Northwest operates 161 community banking offices in Pennsylvania, New York, Ohio and Maryland and 51 consumer finance offices in Pennsylvania through its subsidiary, Northwest Consumer Discount Company. Northwest Bancshares, Inc.'s common stock is listed on the NASDAQ Global Select Market ("NWBI"). Additional information regarding Northwest Bancshares, Inc. and Northwest Bank can be accessed on-line at www.northwestsavingsbank.com.

Forward-Looking Statements - This release may contain forward-looking statements with respect to the financial condition and results of operations of Northwest Bancshares, Inc. including, without limitations, statements relating to the earnings outlook of the Company. These forward-looking statements involve certain risks and uncertainties. Factors that may cause actual results to differ materially from those contemplated by such forward-looking statements, include among others, the following possibilities: (1) changes in the interest rate environment; (2) competitive pressure among financial services companies; (3) general economic conditions including an increase in non-performing loans; (4) changes in legislation or regulatory requirements; (5) difficulties in continuing to improve operating efficiencies; (6) difficulties in the integration of acquired businesses; and (7) increased risk associated with commercial real-estate and business loans. Management has no obligation to revise or update these forward-looking statements to reflect events or circumstances that arise after the date of this release.

Important Additional Information and Where to Find It
In connection with the proposed acquisition of LNB Bancorp, Inc. on March 9, 2015 the Company filed a Registration Statement on Form S-4 with the SEC that includes a preliminary Proxy Statement of LNB Bancorp, Inc. and a preliminary Prospectus of Northwest Bancshares, as well as other relevant documents concerning the proposed transaction. This communication does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval. SHAREHOLDERS OF LNB BANCORP ARE URGED TO READ THE REGISTRATION STATEMENT AND THE PROXY STATEMENT/PROSPECTUS REGARDING THE MERGER AND ANY OTHER RELEVANT DOCUMENTS FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION.

A free copy of the Proxy Statement/Prospectus, as well as other filings containing information about Northwest Bancshares and LNB Bancorp, may be obtained at the SEC's Internet site (http://www.sec.gov). You will also be able to obtain these documents, free of charge, from Northwest Bancshares at www.northwestsavingsbank.com under the heading "Investor Relations" and then under "SEC Filings" or from LNB Bancorp by accessing LNB Bancorp's website at www.4lnb.com under the heading "Investor Relations" and then under "SEC Filings." Copies of the Proxy Statement/Prospectus can also be obtained, free of charge, by directing a request to Northwest Bancshares, Inc., 100 Liberty Street, Warren, Pennsylvania 16365, Attention: Investor Relations, Telephone: (814) 726-2140 or to LNB Bancorp, Inc., 457 Broadway, Lorain, Ohio 44052, Attention: Investor Relations, Telephone: (440) 244-7317.

LNB Bancorp and Northwest Bancshares and certain of their directors and executive officers may be deemed to be participants in the solicitation of proxies from the shareholders of LNB Bancorp in connection with the proposed merger. Information about the directors and executive officers of LNB Bancorp and their ownership of LNB Bancorp common stock is set forth in the proxy statement for LNB Bancorp's 2014 annual meeting of shareholders, as filed with the SEC on Schedule 14A on March 11, 2014. Information about the directors and executive officers of Northwest Bancshares is set forth in the proxy statement for Northwest Bancshares' 2015 annual meeting of shareholders, as filed with the SEC on a Schedule 14A on March 4, 2015. Additional information regarding the interests of those participants and other persons who may be deemed participants in the transaction may be obtained by reading the Proxy Statement/Prospectus regarding the proposed merger. Free copies of this document may be obtained as described in the preceding paragraph.

Northwest Bancshares, Inc. and Subsidiaries
Consolidated Statements of Financial Condition
(Dollars in thousands, except per share amounts)

			March 31,	December 31,
Assets			2015	2014
Cash and cash equivalents			$ 83,970	87,401
Interest-earning deposits in other financial institutions			212,496	152,671
Federal funds sold and other short-term investments			635	634
Marketable securities available-for-sale (amortized cost of $906,028 and $906,702)			916,423	912,371
Marketable securities held-to-maturity (fair value of $92,989 and $106,292)			90,825	103,695
	Total cash, interest-earning deposits and marketable securities		1,304,349	1,256,772

Residential mortgage loans			2,543,870	2,521,456
Home equity loans			1,055,739	1,066,131
Other consumer loans			239,956	242,744
Commercial real estate loans			1,856,574	1,801,184
Commercial loans			368,725	358,376
	Total loans receivable		6,064,864	5,989,891
Allowance for loan losses			(67,298)	(67,518)
	Loans receivable, net		5,997,566	5,922,373

Federal Home Loan Bank stock, at cost			36,292	33,293
Accrued interest receivable			19,753	18,623
Real estate owned, net			15,346	16,759
Premises and Equipment, net			142,481	143,909
Bank owned life insurance			145,275	144,362
Goodwill			175,498	175,323
Other intangible assets			3,027	3,033
Other assets			50,772	60,586
	Total assets		$ 7,890,359	7,775,033

Liabilities and Shareholders' equity
Liabilities
Noninterest-bearing demand deposits			$ 944,937	891,248
Interest-bearing demand deposits			898,945	874,623
Money market deposit accounts			1,151,971	1,179,070
Savings deposits			1,257,446	1,209,287
Time deposits			1,428,768	1,478,314
	Total deposits		5,682,067	5,632,542
Borrowed funds			943,842	888,109
Advances by borrowers for taxes and insurance			34,998	30,507
Accrued interest payable			1,336	936
Other liabilities			57,506	57,198
Junior subordinated debentures			103,094	103,094
	Total liabilities		6,822,843	6,712,386

Shareholders' equity
Preferred stock, $0.01 par value, 50,000,000 shares authorized, no shares issued			-	-
Common stock, $0.01 par value: 500,000,000 shares authorized, 94,553,350 shares
	and 94,721,453 shares issued and outstanding, respectively		946	947
Paid-in-capital			624,584	626,134
Retained earnings			484,774	481,577
Unallocated common stock of Employee Stock Ownership Plan			(21,565)	(21,641)
Accumulated other comprehensive loss			(21,223)	(24,370)
	Total shareholders' equity		1,067,516	1,062,647
	Total liabilities and shareholders' equity		$ 7,890,359	7,775,033

		Equity to assets	13.53%	13.67%
		Tangible common equity to assets	11.53%	11.64%
		Book value per share	$ 11.29	11.22
		Tangible book value per share	$ 9.40	9.34
		Closing market price per share	$ 11.85	12.53
		Full time equivalent employees	2,041	2,042
		Number of banking offices	161	162

Northwest Bancshares, Inc. and Subsidiaries
Consolidated Statements of Income
(Dollars in thousands, except per share amounts)

				Quarter ended
				March 31,		December 31,
				2015	2014	2014
Interest income:
	Loans receivable			$ 70,711	69,322	71,182
	Mortgage-backed securities			2,234	2,793	2,357
	Taxable investment securities			1,045	1,080	1,032
	Tax-free investment securities			1,348	1,655	1,467
	Interest-earning deposits			139	200	164
		Total interest income		75,477	75,050	76,202

Interest expense:
	Deposits			5,766	6,490	6,106
	Borrowed funds			8,133	7,714	7,876
		Total interest expense		13,899	14,204	13,982

		Net interest income		61,578	60,846	62,220
Provision for loan losses				900	7,485	1,078
		Net interest income after provision for loan losses		60,678	53,361	61,142

Noninterest income:
	Gain on sale of investments			95	3,348	381
	Service charges and fees			8,659	8,408	9,268
	Trust and other financial services income			2,776	3,047	3,291
	Insurance commission income			2,428	2,564	2,181
	Loss on real estate owned, net			(1,046)	(135)	(30)
	Income from bank owned life insurance			913	1,001	1,057
	Mortgage banking income			240	249	269
	Other operating income			1,963	1,175	1,188
		Total noninterest income		16,028	19,657	17,605

Noninterest expense:
	Compensation and employee benefits			27,895	27,972	31,405
	Premises and occupancy costs			6,267	6,557	5,516
	Office operations			3,680	3,757	3,677
	Processing expenses			7,205	6,589	6,720
	Marketing expenses			1,976	1,637	1,434
	Federal deposit insurance premiums			1,347	1,297	1,316
	Professional services			1,792	2,062	1,970
	Amortization of intangible assets			268	331	331
	Real estate owned expense			692	639	406
	Acquisition expense			347	-	394
	Other expense			2,242	2,322	2,043
		Total noninterest expense		53,711	53,163	55,212

		Income before income taxes		22,995	19,855	23,535
	Income tax expense			6,825	5,244	6,190

			Net income	$ 16,170	14,611	17,345

Basic earnings per share				$ 0.18	0.16	0.19

Diluted earnings per share				$ 0.18	0.16	0.19

Annualized return on average equity				6.17%	5.15%	6.42%
Annualized return on average assets				0.83%	0.75%	0.88%

Basic common shares outstanding				91,634,064	91,154,998	91,741,487
Diluted common shares outstanding				91,902,071	92,353,312	92,103,069

Northwest Bancshares, Inc. and Subsidiaries
Asset quality
(Dollars in thousands)

		March 31, 2015	December 31, 2014	March 31, 2014	December 31, 2013

Nonaccrual loans current:
	Residential mortgage loans	$ 1,322	1,169	1,064	1,361
	Home equity loans	1,910	1,527	1,771	835
	Other consumer loans	114	88	136	98
	Commercial real estate loans	18,465	23,703	26,564	17,866
	Commercial loans	9,429	5,917	19,603	13,357
Total nonaccrual loans current		$ 31,240	32,404	49,138	33,517

Nonaccrual loans delinquent 30 days to 59 days:
	Residential mortgage loans	$ 951	1,545	741	427
	Home equity loans	380	712	155	404
	Other consumer loans	92	48	36	15
	Commercial real estate loans	3,907	1,128	4,118	3,468
	Commercial loans	144	9	5	7,650
Total nonaccrual loans delinquent 30 days to 59 days		$ 5,474	3,442	5,055	11,964

Nonaccrual loans delinquent 60 days to 89 days:
	Residential mortgage loans	$ 1,892	784	1,914	864
	Home equity loans	507	724	485	280
	Other consumer loans	129	234	99	87
	Commercial real estate loans	1,045	763	902	2,036
	Commercial loans	107	131	95	716
Total nonaccrual loans delinquent 60 days to 89 days		$ 3,680	2,636	3,495	3,983

Nonaccrual loans delinquent 90 days or more:
	Residential mortgage loans	$ 15,068	17,696	20,564	24,625
	Home equity loans	5,646	6,606	8,420	8,344
	Other consumer loans	2,045	2,450	1,818	2,057
	Commercial real estate loans	8,233	10,215	16,098	18,433
	Commercial loans	1,921	4,359	4,494	4,298
Total nonaccrual loans delinquent 90 days or more		$ 32,913	41,326	51,394	57,757

Total nonaccrual loans		$ 73,307	79,808	109,082	107,221


		March 31,	December 31,	March 31,	December 31,
		2015	2014	2014	2013

Nonaccrual loans		$ 73,307	79,808	109,082	107,221
Loans 90 days past maturity and still accruing		310	235	709	690
Nonperforming loans		73,617	80,043	109,791	107,911
Real estate owned, net		15,346	16,759	16,692	18,203
Nonperforming assets		$ 88,963	96,802	126,483	126,114

Nonaccrual troubled debt restructuring *		$ 19,843	24,459	34,268	28,889
Accruing troubled debt restructuring		40,802	37,329	40,243	50,277
Total troubled debt restructuring		$ 60,645	61,788	74,511	79,166

Nonperforming loans to total loans		1.21%	1.34%	1.88%	1.86%

Nonperforming assets to total assets		1.13%	1.25%	1.59%	1.60%

Allowance for loan losses to total loans		1.11%	1.13%	1.30%	1.23%

Allowance for loan losses to nonperforming loans		91.42%	84.35%	69.44%	66.12%

* Amounts included in nonperforming loans above.

Northwest Bancshares, Inc. and Subsidiaries
Delinquency
(Dollars in thousands)


Loan delinquency schedule
	(Number of loans and dollar amount of loans)
		March 31,			December 31,			March 31,			December 31,
		2015		*	2014		*	2014		*	2013		*
Loans delinquent 30 days to 59 days:
	Residential mortgage loans	336	$ 25,586	1.0%	377	$ 27,443	1.1%	352	$ 26,874	1.1%	374	$ 27,486	1.1%
	Home equity loans	128	3,737	0.4%	161	5,752	0.5%	172	5,449	0.5%	213	6,946	0.6%
	Consumer loans	912	4,374	1.8%	1,193	5,572	2.3%	749	3,412	1.5%	1,010	4,515	2.0%
	Commercial real estate loans	50	5,497	0.3%	56	4,956	0.3%	84	26,518	1.6%	73	8,449	0.5%
	Commercial loans	36	1,480	0.4%	26	2,262	0.6%	41	1,375	0.3%	34	9,243	2.3%
Total loans delinquent 30 days to 59 days		1,462	$ 40,674	0.7%	1,813	$ 45,985	0.8%	1,398	$ 63,628	1.1%	1,704	$ 56,639	1.0%

Loans delinquent 60 days to 89 days:
	Residential mortgage loans	40	$ 3,397	0.1%	100	$ 6,970	0.3%	46	$ 3,674	0.1%	103	$ 7,568	0.3%
	Home equity loans	34	1,404	0.1%	49	1,672	0.2%	42	1,437	0.1%	67	2,243	0.2%
	Consumer loans	352	1,515	0.6%	525	2,435	1.0%	330	1,289	0.6%	507	1,866	0.8%
	Commercial real estate loans	21	2,351	0.1%	21	2,038	0.1%	33	2,570	0.2%	35	3,968	0.2%
	Commercial loans	5	136	0.0%	4	209	0.1%	9	473	0.1%	16	1,555	0.4%
Total loans delinquent 60 days to 89 days		452	$ 8,803	0.1%	699	$ 13,324	0.2%	460	$ 9,443	0.2%	728	$ 17,200	0.3%

Loans delinquent 90 days or more:
	Residential mortgage loans	193	$ 15,068	0.6%	225	$ 17,696	0.7%	236	$ 20,564	0.8%	273	$ 24,625	1.0%
	Home equity loans	123	5,646	0.5%	139	6,606	0.6%	176	8,420	0.8%	171	8,344	0.8%
	Consumer loans	440	2,045	0.9%	539	2,450	1.0%	391	1,818	0.8%	470	2,057	0.9%
	Commercial real estate loans	84	8,233	0.4%	102	10,215	0.6%	116	16,098	1.0%	124	18,433	1.1%
	Commercial loans	16	1,921	0.5%	25	4,359	1.2%	33	4,494	1.1%	31	4,298	1.1%
Total loans delinquent 90 days or more		856	$ 32,913	0.5%	1,030	$ 41,326	0.7%	952	$ 51,394	0.9%	1,069	$ 57,757	1.0%

Total loans delinquent		2,770	$ 82,390	1.4%	3,542	$ 100,635	1.7%	2,810	$ 124,465	2.1%	3,501	$ 131,596	2.3%

	* - Represents delinquency, in dollars, divided by the respective total amount of that type of loan outstanding.

Northwest Bancshares, Inc. and Subsidiaries
Loans by credit quality indicators as of March 31, 2015
(Dollars in thousands)

								Recorded
								investment
				Special				in loans
			Pass	mention	Substandard	Doubtful	Loss	receivable
Personal Banking:
		Residential mortgage loans	$ 2,531,595	-	10,851	-	1,424	2,543,870
		Home equity loans	1,050,092	-	5,647	-	-	1,055,739
		Other consumer loans	238,381	-	1,575	-	-	239,956
	Total Personal Banking		3,820,068	-	18,073	-	1,424	3,839,565

Business Banking:
		Commercial real estate loans	1,671,331	43,874	141,369	-	-	1,856,574
		Commercial loans	305,632	22,651	31,243	9,199	-	368,725
	Total Business Banking		1,976,963	66,525	172,612	9,199	-	2,225,299

			$ 5,797,031	66,525	190,685	9,199	1,424	6,064,864


Northwest Bancshares, Inc. and Subsidiaries
Loans by credit quality indicators as of December 31, 2014
(Dollars in thousands)

								Recorded
								investment
				Special				in loans
			Pass	mention	Substandard	Doubtful	Loss	receivable
Personal Banking:
		Residential mortgage loans	$ 2,507,269	-	12,763	-	1,424	2,521,456
		Home equity loans	1,059,525	-	6,606	-	-	1,066,131
		Other consumer loans	240,947	-	1,797	-	-	242,744
	Total Personal Banking		3,807,741	-	21,166	-	1,424	3,830,331

Business Banking:
		Commercial real estate loans	1,618,269	36,908	145,502	505	-	1,801,184
		Commercial loans	286,234	23,690	46,280	2,172	-	358,376
	Total Business Banking		1,904,503	60,598	191,782	2,677	-	2,159,560

			$ 5,712,244	60,598	212,948	2,677	1,424	5,989,891

Northwest Bancshares, Inc. and Subsidiaries
Allowance for loan losses
(Dollars in thousands)

		Quarter ended		Year ended
		March 31,		December 31,
		2015	2014	2014	2013
Allowance for loan losses
	Beginning balance	$ 67,518	71,348	71,348	73,219
	Provision	900	7,485	20,314	18,519
	Charge-offs residential mortgage	(335)	(459)	(2,181)	(2,501)
	Charge-offs home equity	(342)	(372)	(1,783)	(2,239)
	Charge-offs other consumer	(1,940)	(1,716)	(6,423)	(6,055)
	Charge-offs commercial real estate	(1,113)	(932)	(8,422)	(10,042)
	Charge-offs commercial	(724)	(770)	(11,936)	(5,007)
	Recoveries	3,334	1,650	6,601	5,454
	Ending balance	$ 67,298	76,234	67,518	71,348


Net charge-offs to average loans, annualized		0.07%	0.18%	0.41%	0.36%

Northwest Bancshares, Inc. and Subsidiaries
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.

	Quarter ended March 31,
	2015			2014
	Average	Interest	Avg.	Average	Interest	Avg.
	Balance		Yield/	Balance		Yield/
			Cost (g)			Cost (g)
Assets:
Interest-earning assets:
Loans receivable (a) (b) (d)	$ 6,019,250	71,182	4.80%	$ 5,823,527	69,865	4.87%
Mortgage-backed securities (c)	506,778	2,234	1.76%	621,146	2,793	1.80%
Investment securities (c) (d)	486,078	3,119	2.57%	507,354	3,627	2.86%
FHLB stock (h)	36,139	363	4.07%	43,715	275	2.55%
Other interest-earning deposits	246,296	139	0.23%	351,615	200	0.23%

Total interest-earning assets	7,294,541	77,037	4.28%	7,347,357	76,760	4.23%

Noninterest earning assets (e)	595,425			583,122

Total assets	$ 7,889,966			$ 7,930,479

Liabilities and shareholders' equity:
Interest-bearing liabilities:
Savings deposits	$ 1,231,745	813	0.27%	$ 1,208,349	804	0.27%
Interest-bearing demand deposits	878,230	131	0.06%	851,723	139	0.07%
Money market deposit accounts	1,165,159	765	0.27%	1,173,957	782	0.27%
Time deposits	1,452,476	4,057	1.13%	1,642,224	4,765	1.18%
Borrowed funds (f)	960,812	6,975	2.94%	881,187	6,557	3.02%
Junior subordinated debentures	103,094	1,158	4.49%	103,094	1,157	4.49%

Total interest-bearing liabilities	5,791,516	13,899	0.97%	5,860,534	14,204	0.98%

Noninterest-bearing demand deposits	914,025			815,117
Noninterest bearing liabilities	121,121			105,027

Total liabilities	6,826,662			6,780,678

Shareholders' equity	1,063,304			1,149,801

Total liabilities and shareholders' equity	$ 7,889,966			$ 7,930,479

Net interest income/ Interest rate spread		63,138	3.31%		62,556	3.25%

Net interest-earning assets/ Net interest margin	$ 1,503,025		3.51%	$ 1,486,823		3.45%

Ratio of interest-earning assets to
interest-bearing liabilities	1.26X			1.25X

(a) Average gross loans receivable includes loans held as available-for-sale and loans placed on nonaccrual status.
(b) Interest income includes accretion/ amortization of deferred loan fees/ expenses, which was not material.
(c) Average balances do not include the effect of unrealized gains or losses on securities held as available-for-sale.
(d) Interest income on tax-free investment securities and tax-free loans are presented on a fully taxable equivalent basis.
(e) Average balances include the effect of unrealized gains or losses on securities held as available-for-sale.
(f) Average balances include FHLB borrowings and collateralized borrowings.
(g) Shown on a FTE basis. GAAP basis yields for the periods indicated were: Loans - 4.76% and 4.83%, respectively, Investment securities - 1.97%
and 2.16%, respectively, Interest-earning assets - 4.21% and 4.15%, respectively. GAAP basis net interest rate spreads were 3.24% and
3.17%, respectively, and GAAP basis net interest margins were 3.44% and 3.37%, respectively.
(h) Excludes a $1.0 million special dividend paid in February 2015.

Northwest Bancshares, Inc. and Subsidiaries
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.

	Quarter ended			Quarter ended
	March 31, 2015			December 31, 2014
	Average	Interest	Avg.	Average	Interest	Avg.
	Balance		Yield/	Balance		Yield/
			Cost (g)			Cost (g)
Assets:
Interest-earning assets:
Loans receivable (a) (b) (d)	$ 6,019,250	71,182	4.80%	$ 5,961,303	71,669	4.77%
Mortgage-backed securities (c)	506,778	2,234	1.76%	536,990	2,357	1.76%
Investment securities (c) (d)	486,078	3,119	2.57%	495,554	3,289	2.65%
FHLB stock (h)	36,139	363	4.07%	36,315	383	4.22%
Other interest-earning deposits	246,296	139	0.23%	251,229	164	0.26%

Total interest-earning assets	7,294,541	77,037	4.28%	7,281,391	77,862	4.28%

Noninterest earning assets (e)	595,425			546,946

Total assets	$ 7,889,966			$ 7,828,337

Liabilities and shareholders' equity:
Interest-bearing liabilities:
Savings deposits	$ 1,231,745	813	0.27%	$ 1,209,117	828	0.27%
Interest-bearing demand deposits	878,230	131	0.06%	884,542	147	0.07%
Money market deposit accounts	1,165,159	765	0.27%	1,182,041	797	0.27%
Time deposits	1,452,476	4,057	1.13%	1,506,526	4,334	1.14%
Borrowed funds (f)	960,812	6,975	2.94%	894,509	6,694	2.97%
Junior subordinated debentures	103,094	1,158	4.49%	103,094	1,182	4.49%

Total interest-bearing liabilities	5,791,516	13,899	0.97%	5,779,829	13,982	0.96%

Noninterest-bearing demand deposits	914,025			897,082
Noninterest bearing liabilities	121,121			79,850

Total liabilities	6,826,662			6,756,761

Shareholders' equity	1,063,304			1,071,576

Total liabilities and shareholders' equity	$ 7,889,966			$ 7,828,337

Net interest income/ Interest rate spread		63,138	3.31%		63,880	3.32%

Net interest-earning assets/ Net interest margin	$ 1,503,025		3.51%	$ 1,501,562		3.51%

Ratio of interest-earning assets to
interest-bearing liabilities	1.26X			1.26X

(a) Average gross loans receivable includes loans held as available-for-sale and loans placed on nonaccrual status.
(b) Interest income includes accretion/ amortization of deferred loan fees/ expenses, which was not material.
(c) Average balances do not include the effect of unrealized gains or losses on securities held as available-for-sale.
(d) Interest income on tax-free investment securities and tax-free loans are presented on a fully taxable equivalent basis.
(e) Average balances include the effect of unrealized gains or losses on securities held as available-for-sale.
(f) Average balances include FHLB borrowings and collateralized borrowings.
(g) Shown on a FTE basis. GAAP basis yields for the periods indicated were: Loans - 4.76% and 4.74%, respectively, Investment securities -1.97%
and 2.02%, respectively, Interest-earning assets - 4.21% and 4.21%, respectively. GAAP basis net interest rate spreads were 3.24% and
3.25%, respectively, and GAAP basis net interest margins were 3.44% and 3.44%, respectively.
(h) Excludes a $1.0 million special dividend paid in February 2015.