P15YP30Y31000012000000false--12-31Q220190001049782701400007341700000.110.010.0120000000020000000085177172851771721099509820880941618858711174235818000379990005000008160000030000000000030000000009000000000000.33330.33330.333350200255025764 0001049782 brkl:AcquiredFinancingReceivableMember 2018-04-01 2018-06-30

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

FORM 10-Q

~~QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)~~(Mark One)



☒	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~March 31,~~June 30, 2019



☐	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from N/A to .

Commission file number 0-23695

~~Brookline Bancorp, Inc.~~BROOKLINE BANCORP INC.

(Exact name of registrant as specified in its charter)



Delaware			04-3402944
(State or other jurisdiction of incorporation or organization)			(I.R.S. Employer Identification No.)

131 Clarendon Street	Boston	MA	02116	~~02116~~
(Address of principal executive offices)			(Zip Code)

~~(617)~~ (617) 425-4600

(Registrant’s telephone number, including area code)

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

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). ~~YES~~ x NO oYes ☒ No ☐

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



Large accelerated filer	x☒	Accelerated filer	o☐

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

		Emerging growth company	o☐

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

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ~~YES~~ o NO xYes ☐ No ☒



Securities registered pursuant to Section 12(b) of the Act:
Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock	BRKL	Nasdaq Global Select Market

At ~~May 8,~~July 31, 2019, the number of shares of common stock, par value $0.01 per share, outstanding was ~~79,774,286.~~79,834,205.

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

FORM 10-Q

Table of Contents



		Page
Part I	Financial Information

Item 1.	Unaudited Consolidated Financial Statements

	Unaudited Consolidated Balance Sheets at ~~March 31,~~June 30, 2019 and December 31, 2018	1

	Unaudited Consolidated Statements of Income for the Three Months and Six Months Ended ~~March 31,~~June 30, 2019 and 2018	2

	Unaudited Consolidated Statements of Comprehensive Income for the Three Months and Six Months Ended ~~March 31,~~June 30, 2019 and 2018	3

	Unaudited Consolidated Statements of Changes in Equity for the Three and Six Months Ended ~~March 31,~~June 30, 2019 and 2018	4

	Unaudited Consolidated Statements of Cash Flows for the ~~Three~~Six Months Ended ~~March 31,~~June 30, 2019 and 2018	56

	Notes to Unaudited Consolidated Financial Statements	78

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	5055

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	8695

Item 4.	Controls and Procedures	8998

Part II	Other Information

Item 1.	Legal Proceedings	9099

Item 1A.	Risk Factors	9099

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	9099

Item 3.	Defaults Upon Senior Securities	9099

Item 4.	Mine Safety Disclosures	9099

Item 5.	Other Information	9099

Item 6.	Exhibits	9099

	Signatures	91100

PART I — FINANCIAL INFORMATION

Item 1. Unaudited Consolidated Financial Statements


BROOKLINE BANCORP, INC. AND SUBSIDIARIES Unaudited Consolidated Balance Sheets	BROOKLINE BANCORP, INC. AND SUBSIDIARIES Unaudited Consolidated Balance Sheets						BROOKLINE BANCORP, INC. AND SUBSIDIARIES Unaudited Consolidated Balance Sheets
	At March 31, 2019			At December 31, 2018			At June 30, 2019			At December 31, 2018
	(In Thousands Except Share Data)						(In Thousands Except Share Data)
ASSETS
Cash and due from banks	$	51,276		$	47,542		$	46,532		$	47,542
Short-term investments	61,063			42,042			46,264			42,042
Total cash and cash equivalents	112,339			89,584			92,796			89,584
Investment securities available-for-sale	489,020			502,793			482,497			502,793
Investment securities held-to-maturity (fair value of $113,089 and $112,830, respectively)	113,694			114,776
Investment securities held-to-maturity (fair value of $104,085 and $112,830, respectively)							103,572			114,776
Equity securities held-for-trading	4,341			4,207			4,698			4,207
Total investment securities	607,055			621,776			590,767			621,776
Loans held-for-sale	869			3,247			1,575			3,247
Loans and leases:
Commercial real estate loans	3,410,468			3,351,736			3,493,554			3,351,736
Commercial loans and leases	1,786,582			1,768,958			1,826,336			1,768,958
Consumer loans	1,191,147			1,182,822			1,185,439			1,182,822
Total loans and leases	6,388,197			6,303,516			6,505,329			6,303,516
Allowance for loan and lease losses	(58,041		)	(58,692		)	(58,635		)	(58,692		)
Net loans and leases	6,330,156			6,244,824			6,446,694			6,244,824
Restricted equity securities	54,192			61,751			55,270			61,751
Premises and equipment, net of accumulated depreciation of $71,831 and $70,140, respectively	75,520			76,382
Premises and equipment, net of accumulated depreciation of $73,417 and $70,140, respectively							75,373			76,382
Right-of-use asset operating leases	26,205			—			25,928			—
Deferred tax asset	27,084			21,495			25,629			21,495
Goodwill	160,427			160,427			160,427			160,427
Identified intangible assets, net of accumulated amortization of $36,220 and $35,818, respectively	5,684			6,086
Identified intangible assets, net of accumulated amortization of $37,999 and $35,818, respectively							5,264			6,086
Other real estate owned ("OREO") and repossessed assets, net	3,912			4,019			1,966			4,019
Other assets	115,687			103,214			155,291			103,214
Total assets	$	7,519,130		$	7,392,805		$	7,636,980		$	7,392,805
LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits:
Demand checking accounts	$	1,011,031		$	1,033,551		$	1,042,854		$	1,033,551
Interest-bearing deposits:
NOW accounts	369,896			336,317			340,082			336,317
Savings accounts	625,770			619,961			585,322			619,961
Money market accounts	1,706,708			1,675,050			1,669,782			1,675,050
Certificate of deposit accounts	1,907,228			1,789,165			1,984,453			1,789,165
Total interest-bearing deposits	4,609,602			4,420,493			4,579,639			4,420,493
Total deposits	5,620,633			5,454,044			5,622,493			5,454,044
Borrowed funds:
Advances from the Federal Home Loan Bank of Boston ("FHLBB")	730,018			784,375			791,559			784,375
Subordinated debentures and notes	83,472			83,433			83,512			83,433
Other borrowed funds	52,515			52,734			55,693			52,734
Total borrowed funds	866,005			920,542			930,764			920,542
Operating lease liabilities	26,205			—			25,928			—
Mortgagors' escrow accounts	7,517			7,426			6,823			7,426
Accrued expenses and other liabilities	98,198			100,174			132,504			100,174
Total liabilities	6,618,558			6,482,186			6,718,512			6,482,186

Commitments and contingencies (Note 12)
Stockholders' Equity:
Brookline Bancorp, Inc. stockholders' equity:
Common stock, $0.01 par value; 200,000,000 shares authorized; 85,177,172 shares issued and 85,177,172 shares issued, respectively	852			852			852			852
Additional paid-in capital	736,872			755,629			737,584			755,629
Retained earnings, partially restricted	226,929			212,838			238,625			212,838
Accumulated other comprehensive loss	(4,393		)	(9,460		)	1,141			(9,460		)
Treasury stock, at cost; 5,020,025 shares and 5,020,025 shares, respectively	(59,121		)	(59,120		)
Unallocated common stock held by Employee Stock Ownership Plan ("ESOP"); 104,079 shares and 109,950 shares, respectively	(567		)	(599		)
Treasury stock, at cost; 5,025,764 shares and 5,020,025 shares, respectively							(59,199		)	(59,120		)
Unallocated common stock held by Employee Stock Ownership Plan ("ESOP"); 98,208 shares and 109,950 shares, respectively							(535		)	(599		)
Total Brookline Bancorp, Inc. stockholders' equity	900,572			900,140			918,468			900,140
Noncontrolling interest in subsidiary	—			10,479			—			10,479
Total stockholders' equity	900,572			910,619			918,468			910,619
Total liabilities and stockholders' equity	$	7,519,130		$	7,392,805		$	7,636,980		$	7,392,805

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Unaudited Consolidated Statements of Income



	Three Months Ended June 30,				Six Months Ended June 30,
	2019		2018		2019		2018
	(In Thousands Except Share Data)
Interest and dividend income:
Loans and leases	$	82,798	$	73,329	$	163,470	$	140,601
Debt securities	3,158		3,563		6,394		6,886
Marketable and restricted equity securities	877		1,003		1,788		1,927
Short-term investments	351		179		618		299
Total interest and dividend income	87,184		78,074		172,270		149,713
Interest expense:
Deposits	17,712		9,219		33,660		16,318
Borrowed funds	6,338		6,138		12,477		11,187
Total interest expense	24,050		15,357		46,137		27,505
Net interest income	63,134		62,717		126,133		122,208
Provision for credit losses	3,757		1,470		5,110		2,111
Net interest income after provision for credit losses	59,377		61,247		121,023		120,097
Non-interest income:
Deposit fees	2,680		2,620		5,203		5,083
Loan fees	398		330		811		620
Loan level derivative income, net	1,772		571		3,517		1,437
Gain on investment securities, net	357		—		491		1,162
Gain on sales of loans and leases held-for-sale	561		722		850		1,021
Other	1,710		1,283		3,236		2,371
Total non-interest income	7,478		5,526		14,108		11,694
Non-interest expense:
Compensation and employee benefits	23,953		22,565		47,696		44,879
Occupancy	3,752		3,879		7,699		7,838
Equipment and data processing	4,641		4,368		9,302		8,986
Professional services	1,087		1,055		2,163		2,199
FDIC insurance	745		514		1,338		1,149
Advertising and marketing	1,112		1,118		2,181		2,175
Amortization of identified intangible assets	420		539		822		1,006
Merger and acquisition expense	—		334		—		3,239
Other	3,894		3,330		7,274		6,169
Total non-interest expense	39,604		37,702		78,475		77,640
Income before provision for income taxes	27,251		29,071		56,656		54,151
Provision for income taxes	6,780		7,342		13,675		12,994
Net income before noncontrolling interest in subsidiary	20,471		21,729		42,981		41,157
Less: net income attributable to noncontrolling interest in subsidiary	—		898		43		1,693
Net income attributable to Brookline Bancorp, Inc.	$	20,471	$	20,831	$	42,938	$	39,464
Earnings per common share:
Basic	$	0.26	$	0.26	$	0.54	$	0.50
Diluted	0.26		0.26		0.54		0.50
Weighted average common shares outstanding during the year:
Basic	79,669,922		80,184,977		79,664,284		79,038,041
Diluted	79,886,292		80,505,614		79,859,572		79,342,463
Dividends paid per common share	$	0.110	$	0.100	$	0.215	$	0.190

Three Months Ended March 31,
2019 2018
(In Thousands Except Share Data)
Interest and dividend income:
Loans and leases $ 80,672
$ 67,272
Debt securities 3,236
3,323
Marketable and restricted equity securities 911
924
Short-term investments 267
120
Total interest and dividend income 85,086
71,639
Interest expense:
Deposits 15,948
7,099
Borrowed funds 6,139
5,049
Total interest expense 22,087
12,148
Net interest income 62,999
59,491
Provision for credit losses 1,353
641
Net interest income after provision for credit losses 61,646
58,850
Non-interest income:
Deposit fees 2,523
2,463
Loan fees 413
290
Loan level derivative income, net 1,745
866
Gain on investment securities, net 134
1,162
Gain on sales of loans and leases held-for-sale 289
299
Other 1,526
1,088
Total non-interest income 6,630
6,168
Non-interest expense:
Compensation and employee benefits 23,743
22,314
Occupancy 3,947
3,959
Equipment and data processing 4,661
4,618
Professional services 1,076
1,144
FDIC insurance 593
635
Advertising and marketing 1,069
1,057
Amortization of identified intangible assets 402
467
Merger and acquisition expense —
2,905
Other 3,380
2,839
Total non-interest expense 38,871
39,938
Income before provision for income taxes 29,405
25,080
Provision for income taxes 6,895
5,652
Net income before noncontrolling interest in subsidiary 22,510
19,428
Less: net income attributable to noncontrolling interest in subsidiary 43
795
Net income attributable to Brookline Bancorp, Inc. $ 22,467
$ 18,633
Earnings per common share:
Basic $ 0.28
$ 0.24
Diluted 0.28
0.24
Weighted average common shares outstanding during the year:
Basic 79,658,583
77,879,593
Diluted 79,843,578
78,167,800
Dividends paid per common share $ 0.105
$ 0.090

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Unaudited Consolidated Statements of Comprehensive Income


	Three Months Ended March 31,						Three Months Ended June 30,						Six Months Ended June 30,
	2019			2018			2019			2018			2019			2018
	(In Thousands)						(In Thousands)
Net income before noncontrolling interest in subsidiary	$	22,510		$	19,428		$	20,471		$	21,729		$	42,981		$	41,157

Investment securities available-for-sale:
Unrealized securities holding gains (losses)	6,500			(7,401		)	7,099			(2,244		)	13,598			(9,645		)
Income tax (benefit) expense	(1,433		)	1,632
Income tax benefit (expense)							(1,565		)	495			(2,997		)	2,127
Net unrealized securities holding gains (losses) before reclassification adjustments, net of taxes	5,067			(5,769		)	5,534			(1,749		)	10,601			(7,518		)
Less reclassification adjustments for securities gains included in net income:
Loss on sales of securities, net	—			(68		)	—			—			—			(68		)
Income tax benefit	—			15			—			—			—			15
Net reclassification adjustments for securities gains included in net income	—			(53		)	—			—			—			(53		)
Net unrealized securities holding (losses) gains	5,067			(5,716		)	5,534			(1,749		)	10,601			(7,465		)

Comprehensive income	27,577			13,712			26,005			19,980			53,582			33,692
Less: Net income attributable to noncontrolling interest in subsidiary	43			795			—			898			43			1,693
Comprehensive income attributable to Brookline Bancorp, Inc.	$	27,534		$	12,917		$	26,005		$	19,082		$	53,539		$	31,999

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Unaudited Consolidated Statements of Changes in Stockholders' Equity

Six Months Ended June 30, 2019 and 2018



	Common Stock		Additional Paid-in Capital			Retained Earnings			Accumulated Other Comprehensive (Loss) Income			Treasury Stock			Unallocated Common Stock Held by ESOP			Total Brookline Bancorp, Inc. Stockholders' Equity			Noncontrolling Interest in Subsidiary			Total Stockholders' Equity
	(In Thousands)
Balance at December 31, 2018	$	852	$	755,629		$	212,838		$	(9,460	)	$	(59,120	)	$	(599	)	$	900,140		$	10,479		$	910,619
Net income attributable to Brookline Bancorp, Inc.	—		—			42,938			—			—			—			42,938			—			42,938
Net income attributable to noncontrolling interest in subsidiary	—		—			—			—			—			—			—			43			43
Other comprehensive income	—		—			—			10,601			—			—			10,601			—			10,601
Common stock dividends of $0.215 per share	—		—			(17,151		)	—			—			—			(17,151		)	—			(17,151		)
Dividend distribution to owners of noncontrolling interest in subsidiary	—		(930		)	—			—			—			—			(930		)	—			(930		)
Redemption of noncontrolling interest in subsidiary	—		(18,697		)	—			—			—			—			(18,697		)	(10,522		)	(29,219		)
Compensation under recognition and retention plan	—		1,470			—			—			(79		)	—			1,391			—			1,391
Common stock held by ESOP committed to be released (11,742 shares)	—		112			—			—			—			64			176			—			176
Balance at June 30, 2019	$	852	$	737,584		$	238,625		$	1,141		$	(59,199	)	$	(535	)	$	918,468		$	—		$	918,468



	Common Stock		Additional Paid-in Capital		Retained Earnings			Accumulated Other Comprehensive (Loss) Income			Treasury Stock			Unallocated Common Stock Held by ESOP			Total Brookline Bancorp, Inc. Stockholders' Equity			Noncontrolling Interest in Subsidiary			Total Stockholders' Equity
	(In Thousands)
Balance at December 31, 2017	$	817	$	699,976	$	161,217		$	(5,950	)	$	(51,454	)	$	(776	)	$	803,830		$	8,753		$	812,583
Net income attributable to Brookline Bancorp, Inc.	—		—		39,464			—			—			—			39,464			—			39,464
Net income attributable to noncontrolling interest in subsidiary	—		—		—			—			—			—			—			1,693			1,693
Common stock issued for acquisition	35		55,146		—			—			—			—			55,181			—			55,181
Issuance of noncontrolling interest	—		—		—			—			—			—			—			129			129
Other comprehensive income	—		—		—			(7,465		)	—			—			(7,465		)	—			(7,465		)
Common stock dividends of $0.19 per share	—		—		(14,947		)	—			—			—			(14,947		)	—			(14,947		)
Dividend distribution to owners of noncontrolling interest in subsidiary	—		—		—			—			—			—			—			(1,490		)	(1,490		)
Restricted stock awards issued, net of awards surrendered	—		946		—			—			—			—			946			—			946
Common stock held by ESOP committed to be released (16,188 shares)	—		186		—			—			—			88			274			—			274
Balance at June 30, 2018	$	852	$	756,254	$	185,734		$	(13,415	)	$	(51,454	)	$	(688	)	$	877,283		$	9,085		$	886,368

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Unaudited Consolidated Statements of Changes in Stockholders' Equity

Three Months Ended ~~March 31,~~June 30, 2019 and 2018

Common
Stock

Additional
Paid-in
Capital

Retained
Earnings

Accumulated
Other
Comprehensive
(Loss) Income

Treasury
Stock

Unallocated
Common Stock
Held by ESOP

Total Brookline
Bancorp, Inc.
Stockholders'
Equity

Noncontrolling
Interest in
Subsidiary

Total Stockholders'
Equity
(In Thousands)
Balance at December 31, 2018 $ 852
$ 755,629
$ 212,838
$ (9,460 ) $ (59,120 ) $ (599 ) $ 900,140
$ 10,479
$ 910,619
Net income attributable to Brookline Bancorp, Inc. —
—
22,467
—
—
—
22,467
—
22,467
Net income attributable to noncontrolling interest in subsidiary —
—
—
—
—
—
—
43
43
Common stock issued for acquisition —
—
—
—
—
—
—
—
—
Issuance of noncontrolling interest —
—
—
—
—
—
—
—
—
Other comprehensive income —
—

5,067
—
—
5,067
—
5,067
Common stock dividends of $0.105 per share —
—
(8,376 ) —
—
—
(8,376 ) —
(8,376 )
Dividend distribution to owners of noncontrolling interest in subsidiary —
(930 ) —
—
—
—
(930 ) —
(930 )
Redemption of noncontrolling interest in subsidiary —
(18,697 ) —
—
—
—
(18,697 ) (10,522 ) (29,219 )
Compensation under recognition and retention plan —
814
—
—
(1 ) —
813
—
813
Common stock held by ESOP committed to be released (5,871 shares) —
56
—
—
—
32
88
—
88
Balance at March 31, 2019 $ 852
$ 736,872
$ 226,929
$ (4,393 ) $ (59,121 ) $ (567 ) $ 900,572
$ —
$ 900,572



	Common Stock		Additional Paid-in Capital		Retained Earnings			Accumulated Other Comprehensive (Loss) Income			Treasury Stock			Unallocated Common Stock Held by ESOP			Total Brookline Bancorp, Inc. Stockholders' Equity			Noncontrolling Interest in Subsidiary		Total Stockholders' Equity
	(In Thousands)
Balance at March 31, 2019	$	852	$	736,872	$	226,929		$	(4,393	)	$	(59,121	)	$	(567	)	$	900,572		$	—	$	900,572
Net income attributable to Brookline Bancorp, Inc.	—		—		20,471			—			—			—			20,471			—		20,471
Other comprehensive income	—		—		—			5,534			—			—			5,534			—		5,534
Common stock dividends of $0.11 per share	—		—		(8,775		)	—			—			—			(8,775		)	—		(8,775		)
Compensation under recognition and retention plan	—		656		—			—			(78		)	—			578			—		578
Common stock held by ESOP committed to be released (5,871 shares)	—		56		—			—			—			32			88			—		88
Balance at June 30, 2019	$	852	$	737,584	$	238,625		$	1,141		$	(59,199	)	$	(535	)	$	918,468		$	—	$	918,468



	Common Stock		Additional Paid-in Capital		Retained Earnings			Accumulated Other Comprehensive (Loss) Income			Treasury Stock			Unallocated Common Stock Held by ESOP			Total Brookline Bancorp, Inc. Stockholders' Equity			Noncontrolling Interest in Subsidiary			Total Stockholders' Equity
	(In Thousands)
Balance at March 31, 2018	$	852	$	755,843	$	172,934		$	(11,666	)	$	(51,454	)	$	(732	)	$	865,777		$	8,969		$	874,746
Net income attributable to Brookline Bancorp, Inc.	—		—		20,831			—			—			—			20,831			—			20,831
Net income attributable to noncontrolling interest in subsidiary	—		—		—			—			—			—			—			898			898
Other comprehensive income	—		—		—			(1,749		)	—			—			(1,749		)	—			(1,749		)
Common stock dividends of $0.10 per share	—		—		(8,031		)	—			—			—			(8,031		)	—			(8,031		)
Dividend distribution to owners of noncontrolling interest in subsidiary	—		—		—			—			—			—			—			(1,490		)	(1,490		)
Redemption of noncontrolling interest in subsidiary	—		—		—			—			—			—			—			708			708
Compensation under recognition and retention plan	—		313		—			—			—			—			313			—			313
Common stock held by ESOP committed to be released (8,094 shares)	—		98		—			—			—			44			142			—			142
Balance at June 30, 2018	$	852	$	756,254	$	185,734		$	(13,415	)	$	(51,454	)	$	(688	)	$	877,283		$	9,085		$	886,368

Common
Stock

Additional
Paid-in
Capital

Retained
Earnings

Accumulated
Other
Comprehensive
(Loss) Income

Treasury
Stock

Unallocated
Common Stock
Held by ESOP

Total Brookline
Bancorp, Inc.
Stockholders'
Equity

Noncontrolling
Interest in
Subsidiary

Total Stockholders'
Equity
(In Thousands)
Balance at December 31, 2017 $ 817
$ 699,976
$ 161,217
$ (5,950 ) $ (51,454 ) $ (776 ) $ 803,830
$ 8,753
$ 812,583
Net income attributable to Brookline Bancorp, Inc. —
—
18,633
—
—
—
18,633
—
18,633
Net income attributable to noncontrolling interest in subsidiary —
—
—
—
—
—
—
795
795
Common stock issued for acquisition 35
55,146
—
—
—
—
55,181
—
55,181
Issuance of noncontrolling interest —
—
—
—
—
—
—
129
129
Other comprehensive income —
—

(5,716 ) —
—
(5,716 ) —
(5,716 )
Common stock dividends of $0.09 per share —
—
(6,916 ) —
—
—
(6,916 ) —
(6,916 )
Dividend distribution to owners of noncontrolling interest in subsidiary —
—
—
—
—
—
—
(708 ) (708 )
Compensation under recognition and retention plans —
633
—
—
—
—
633
—
633
Common stock held by ESOP committed to be released (8,094 shares) —
88
—
—
—
44
132
—
132
Balance at March 31, 2018 $ 852
$ 755,843
$ 172,934
$ (11,666 ) $ (51,454 ) $ (732 ) $ 865,777
$ 8,969
$ 874,746

BROOKLINE BANCORP, INC. AND SUBSIDIARIES Unaudited Consolidated Statements of Cash Flows

	Six Months Ended June 30,
	2019			2018
	(In Thousands)
Cash flows from operating activities:
Net income attributable to Brookline Bancorp, Inc.	$	42,938		$	39,464
Adjustments to reconcile net income to net cash provided from operating activities:
Net income attributable to noncontrolling interest in subsidiary	43			1,693
Provision for credit losses	5,110			2,111
Origination of loans and leases held-for-sale	(14,104		)	(12,648		)
Proceeds from sales of loans and leases held-for-sale, net	16,364			15,185
Deferred income tax benefit	(499		)	(3,653		)
Depreciation of premises and equipment	3,514			3,628
Amortization of investment securities premiums and discounts, net	916			875
Amortization of deferred loan and lease origination costs, net	3,521			3,417
Amortization of identified intangible assets	822			1,006
Amortization of debt issuance costs	50			50
(Accretion) amortization of acquisition fair value adjustments, net	(693		)	212
Gain on investment securities, net	(491		)	(1,162		)
Gain on sales of loans and leases held-for-sale	(850		)	(1,021		)
Loss on sales of OREO and other repossessed assets, net	130			—
Write-down of OREO and other repossessed assets	219			252
Compensation under recognition and retention plans	1,520			1,032
ESOP shares committed to be released	176			274
Net change in:
Cash surrender value of bank-owned life insurance	(512		)	(512		)
Other assets	(51,562		)	(8,210		)
Accrued expenses and other liabilities	32,266			14,226
Net cash provided from operating activities	38,878			56,219

Cash flows from investing activities:
Proceeds from sales of investment securities available-for-sale	—			1,470
Proceeds from maturities, calls, and principal repayments of investment securities available-for-sale	33,229			43,569
Purchases of investment securities available-for-sale	—			(73,852		)
Proceeds from maturities, calls, and principal repayments of investment securities held to maturity	11,453			1,790
Purchases of investment securities held-to-maturity	(500		)	(8,915		)
Proceeds from redemption/sales of restricted equity securities	12,759			2,820
Purchase of restricted equity securities	(6,278		)	(10,564		)
Proceeds from sales of loans and leases held-for-investment, net	7,682			3,178
Net increase in loans and leases	(219,921		)	(451,145		)
Acquisitions, net of cash and cash equivalents acquired	—			(24,659		)
Purchase of premises and equipment, net	(2,590		)	(2,621		)
Proceeds from sales of OREO and other repossessed assets	3,926			1,241
Net cash used for investing activities	(160,240		)	(517,688		)
				(Continued)

BROOKLINE BANCORP, INC. AND SUBSIDIARIES
Unaudited Consolidated Statements of Cash Flows
Three Months Ended March 31,
2019 2018
(In Thousands)
Cash flows from operating activities:
Net income attributable to Brookline Bancorp, Inc. $ 22,467
$ 18,633
Adjustments to reconcile net income to net cash provided from operating activities:
Net income attributable to noncontrolling interest in subsidiary 43
795
Provision for credit losses 1,353
641
Origination of loans and leases held-for-sale (5,511 ) (7,198 )
Proceeds from sales of loans and leases held-for-sale, net 8,109
9,362
Deferred income tax benefit (390 ) (2,520 )
Depreciation of premises and equipment 1,782
1,801
Amortization of investment securities premiums and discounts, net 445
507
Amortization of deferred loan and lease origination costs, net 1,782
1,625
Amortization of identified intangible assets 402
467
Amortization of debt issuance costs 25
25
(Accretion) amortization of acquisition fair value adjustments, net (704 ) 1,185
Gain on sales of investment securities, net (134 ) (1,162 )
Gain on sales of loans and leases held-for-sale (289 ) (299 )
Write-down of OREO and other repossessed assets 49
197
Compensation under recognition and retention plans 861
682
ESOP shares committed to be released 88
132
Cash surrender value of bank-owned life insurance (254 ) (254 )
Other assets (12,219 ) (1,397 )
Accrued expenses and other liabilities (1,926 ) 6,143
Net cash provided from operating activities 15,979
29,365

Cash flows from investing activities:
Proceeds from sales of investment securities available-for-sale —
1,470
Proceeds from maturities, calls, and principal repayments of investment securities available-for-sale 19,935
21,632
Purchases of investment securities available-for-sale —
(49,108 )
Proceeds from maturities, calls, and principal repayments of investment securities held to maturity 1,475
1,158
Purchases of investment securities held-to-maturity (500 ) (8,915 )
Proceeds from redemption/sales of restricted equity securities 7,958
1,230
Purchase of restricted equity securities (399 ) (6,795 )
Proceeds from sales of loans and leases held-for-investment, net 3,408
285
Net increase in loans and leases (92,280 ) (386,752 )
Acquisitions, net of cash and cash equivalents acquired —
(25,126 )
Purchase of premises and equipment, net (961 ) (1,827 )
Proceeds from sales of OREO and other repossessed assets 563
853
Net cash used for investing activities (60,801 ) (451,895 )
(Continued)

BROOKLINE BANCORP, INC. AND SUBSIDIARIES Unaudited Consolidated Statements of Cash Flows (Continued)

	Six Months Ended June 30,
	2019			2018
	(In Thousands)

Cash flows from financing activities:
Decrease in demand checking, NOW, savings and money market accounts	(26,839		)	(6,252		)
Increase in certificates of deposit	195,854			332,862
Proceeds from FHLBB advances	2,752,800			4,598,000
Repayment of FHLBB advances	(2,745,616		)	(4,496,818		)
Increase (decrease) in other borrowed funds, net	2,959			(11,159		)
(Decrease) increase in mortgagors' escrow accounts, net	(603		)	436
Common stock issued for acquisition	—			55,181
Payment of dividends on common stock	(17,151		)	(14,947		)
Payment of income taxes for shares withheld in share based activity	(49		)	—
Redemption of noncontrolling interest in subsidiary	(35,851		)	—
Proceeds from issuance of noncontrolling units	—			129
Payment of dividends to owners of noncontrolling interest in subsidiary	(930		)	(1,490		)
Net cash provided from financing activities	124,574			455,942
Net increase (decrease) in cash and cash equivalents	3,212			(5,527		)
Cash and cash equivalents at beginning of period	89,584			61,005
Cash and cash equivalents at end of period	$	92,796		$	55,478

Supplemental disclosure of cash flow information:
Cash paid during the period for:
Interest on deposits, borrowed funds and subordinated debt	$	46,125		$	26,746
Income taxes	15,386			10,719
Non-cash investing activities:
Transfer from loans to other real estate owned	2,222			1,426
Acquisition of First Commons Bank, N.A.:
Fair value of assets acquired, net of cash and cash equivalents acquired	$	—		$	292,025
Fair value of liabilities assumed	—			278,988

BROOKLINE BANCORP, INC. AND SUBSIDIARIES
Unaudited Consolidated Statements of Cash Flows (Continued)
Three Months Ended March 31,
2019 2018
(In Thousands)
Cash flows from financing activities:
Increase in demand checking, NOW, savings and money market accounts 48,526
165,925
Increase in certificates of deposit 118,694
153,091
Proceeds from FHLBB advances 1,621,000
3,250,390
Repayment of FHLBB advances (1,675,357 ) (3,157,766 )
(Decrease) in other borrowed funds, net (219 ) (14,054 )
Increase in mortgagors' escrow accounts, net 91
709
Proceeds from issuance of common stock (1 ) —
Common stock issued for acquisition —
55,181
Payment of dividends on common stock (8,376 ) (6,916 )
Redemption of noncontrolling interest in subsidiary (35,851 ) —
Proceeds from issuance of noncontrolling units —
129
Payment of dividends to owners of noncontrolling interest in subsidiary (930 ) (708 )
Net cash provided from financing activities 67,577
445,981
Net increase in cash and cash equivalents 22,755
23,451
Cash and cash equivalents at beginning of period 89,584
61,005
Cash and cash equivalents at end of period $ 112,339
$ 84,456

Supplemental disclosure of cash flow information:
Cash paid during the period for:
Interest on deposits, borrowed funds and subordinated debt $ 23,230
$ 12,880
Income taxes 8,774
928
Non-cash investing activities:
Transfer from loans to other real estate owned 505
594
Acquisition of First Commons Bank, N.A.:
Fair value of assets acquired, net of cash and cash equivalents acquired $ —
$ 292,025
Fair value of liabilities assumed —
278,988

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements

(1) Basis of Presentation

Overview

Brookline Bancorp, Inc. (the "Company") is a bank holding company (within the meaning of the Bank Holding Company Act of 1956, as amended) and the parent of Brookline Bank, a Massachusetts-chartered ~~savings bank;~~trust company; Bank Rhode Island ("BankRI"), a Rhode Island-chartered financial institution; and First Ipswich Bank ("First Ipswich"), a Massachusetts-chartered trust company (collectively referred to as the "Banks"). The Banks are all members of the Federal Reserve System. The Company is also the parent of Brookline Securities Corp. ("BSC"). The Company's primary business is to provide commercial, business and retail banking services to its corporate, municipal and retail customers through the Banks and its non-bank subsidiaries.

Brookline Bank, which includes its wholly-owned subsidiaries BBS Investment Corp., Longwood Securities Corp. ("LSC") and Eastern Funding LLC ("Eastern Funding"), operates 25 full-service banking offices in the greater Boston metropolitan area with 2 additional lending offices. As of December 31, 2018, Brookline Bank, a wholly-owned subsidiary of the Company, held an 84.07 percent ownership interest its subsidiary, Eastern Funding. As previously announced, on January 4, 2019, Brookline Bank completed the purchase of the remaining 15.93 percent interest in Eastern Funding for a total cash consideration of $35.9 million. BankRI, which includes its wholly-owned subsidiaries, Acorn Insurance Agency, BRI Realty Corp., Macrolease Corporation ("Macrolease"), BRI Investment Corp. and its wholly-owned subsidiary, BRI MSC Corp., operates 20 full-service banking offices in the greater Providence, Rhode Island area. First Ipswich, which includes its wholly-owned subsidiaries First Ipswich Insurance Agency and First Ipswich Securities II Corp., operates 6 full-service banking offices on the north shore of eastern Massachusetts.

The Company's activities include acceptance of commercial, municipal and retail deposits, origination of mortgage loans on commercial and residential real estate located principally in all New England states, origination of commercial loans and leases to small- and mid-sized businesses, investment in debt and equity securities, and the offering of cash management and investment advisory services. The Company also provides specialty equipment financing through its subsidiaries Eastern Funding, which is based in New York City, New York, and Macrolease, which is based in Plainview, New York.

The Company and the Banks are supervised, examined and regulated by the Board of Governors of the Federal Reserve System ("FRB"). As a Massachusetts-chartered ~~savings bank and~~ trust ~~company respectively,~~companies, Brookline Bank and First Ipswich are also subject to regulation under the laws of the Commonwealth of Massachusetts and the jurisdiction of the Massachusetts Division of Banks. As a Rhode Island-chartered financial institution, BankRI is subject to regulation under the laws of the State of Rhode Island and the jurisdiction of the Banking Division of the Rhode Island Department of Business Regulation.

The Federal Deposit Insurance Corporation ("FDIC") offers insurance coverage on all deposits up to $250,000 per depositor at each of the Banks. As FDIC-insured depository institutions, the Banks are also secondarily subject to supervision, examination and regulation by the FDIC. ~~Additionally, as~~As previously disclosed on a Form 8-K filed with the SEC, on July 31, 2019, Brookline Bank ended its membership in the Depositors Insurance Fund (“DIF”), a private industry-sponsored fund which insures Massachusetts-chartered savings bank deposit balances in excess of federal deposit insurance coverage. Brookline Bank’s growth in deposit size necessitated Brookline Bank’s withdrawal from the DIF and the concurrent charter conversion of Brookline Bank from a Massachusetts-chartered savings bank ~~the deposits of Brookline Bank are insured by the Depositors Insurance Fund ("DIF"),~~to a ~~private industry-sponsored insurance~~Massachusetts-chartered trust company. The DIF insures savings bank deposits in excess of the FDIC insurance limits. As such, Brookline Bank offers 100% insurance on all deposits as a result of a combination of insurance from the FDIC and the DIF. Brookline Bank is required to file reports with the DIF.

Basis of Financial Statement Presentation

The unaudited consolidated financial statements of the Company presented herein have been prepared pursuant to the rules of the Securities and Exchange Commission (“SEC”) for quarterly reports on Form 10-Q and do not include all of the information and note disclosures required by U.S. generally accepted accounting principles (“GAAP”). In the opinion of Management, all adjustments (consisting of normal recurring adjustments) and disclosures considered necessary for the fair presentation of the accompanying consolidated financial statements have been included. Interim results are not necessarily reflective of the results of the entire year. The accompanying unaudited consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Annual Report on Form 10-K for the fiscal year ended December 31, 2018.

The unaudited consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. All significant intercompany transactions and balances are eliminated in consolidation.

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

In preparing these consolidated financial statements, Management is required to make significant estimates and assumptions that affect the reported amounts of assets, liabilities, income, expenses and disclosure of contingent assets and

~~Table of Contents~~

~~BROOKLINE BANCORP, INC. AND SUBSIDIARIES~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

liabilities. Actual results could differ from those estimates based upon changing conditions, including economic conditions and future events. Material estimates that are particularly susceptible to significant changes in the near-term include the determination of the allowance for loan and lease losses, the determination of fair market values of assets and liabilities, including acquired loans and leases, the review of goodwill and intangibles for impairment and the review of deferred tax assets for valuation allowances.

The judgments used by Management in applying these critical accounting policies may be affected by a further and prolonged deterioration in the economic environment, which may result in changes to future financial results. For example, subsequent evaluations of the loan and lease portfolio, in light of the factors then prevailing, may result in significant changes in the allowance for loan and lease losses in future periods, and the inability to collect outstanding principal may result in increased loan and lease losses.

Reclassification

Certain previously reported amounts have been reclassified to conform to the current year's presentation.

(2) Recent Accounting Pronouncements

In April 2019, FASB issued ASU 2019-04, Codification Improvements to Topic 326, Financial Instruments - Credit Losses, Topic 815, Derivatives and Hedging, and Topic 825, Financial Instruments to improve the Codifications or correct any unintended application. Codification improvements to Update 2016-13 (Topic 326) will be effective on the same date as requirements in 2016-13. Codification improvements to Update 2017-12 (Topic 815) will be effective as of the beginning of the first annual period beginning after the issuance date and Update 2016-01 (Topic 825) will be effective for fiscal years beginning after December 15, 2019. Management believes that this ASU does apply and has not determined the impact, if any, as of ~~March 31,~~June 30, 2019.

In February 2016, FASB issued ASU 2016-02, Leases (“ASU 2016-02”). This ASU requires lessees to record most leases on their balance sheet but recognize expenses on their income statements in a manner similar to current accounting. Subsequently, the FASB has issued ASU 2018-10, ASU 2018-11, ASU 2018-20 and ASU 2019-01 to update provisions to ASU 2016-02. The company has adopted all of the above mentioned ASU's regarding leases as of January 1, 2019. The standard had a material impact on our consolidated balance sheet by recognizing right-of-use asset operating leases and operating lease liabilities on the balance sheet. However, there was no impact on our consolidated income statement as the timing of the expense recognition has not changed. Additional details can be found in Note 12.

In August 2018, FASB issued ASU 2018-15, Intangibles-Goodwill and Other-Internal-Use Software (Subtopic 350-40), to add additional guidance to help entities evaluate the accounting for fees paid by a customer in a cloud computing arrangement by providing guidance for determining when the arrangement includes a software license. The amendments in this update are effective for public business entities for fiscal years beginning after December 15, 2019, and interim periods within those fiscal years. For all other entities, the amendments in this update are effective for annual reporting periods beginning after December 15, 2020, and interim periods within annual periods beginning after December 15, 2021. Early adoption of the amendments in this update is permitted, including adoption in any interim period, for all entities. Management is still determining the impact of this ASU, if any, as of ~~March 31,~~June 30, 2019.

In August 2018, FASB issued ASU 2018-14, Compensation-Retirement Benefits-Defined Benefit Plans-General (Subtopic 715-20), to modify the disclosure requirements for employers that sponsor defined benefit pension or other postretirement plans. This ASU is effective for fiscal years ending after December 15, 2020, for public business entities and for fiscal years ending after December 15, 2021, for all other entities. Early adoption is permitted. Management believes that this ASU does apply and has not determined the impact, if any, as of ~~March 31,~~June 30, 2019.

In August 2018, FASB issued ASU 2018-13, Fair Value Measurement (Topic 820), to modify the disclosure requirements on fair value measurements in Topic 820, Fair Value Measurement, based on the concepts in the Concepts Statement, including the consideration of costs and benefits. This ASU is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. Early adoption is permitted. Management believes that this ASU does apply and has not determined the impact, if any, as of ~~March 31,~~June 30, 2019.

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

In June 2016, the FASB issued ASU 2016-13, Financial instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The intent of this ASU is to replace the current GAAP method of calculating credit losses.

~~Table of Contents~~

~~BROOKLINE BANCORP, INC. AND SUBSIDIARIES~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

Current GAAP uses a higher threshold at which likely losses can be calculated and recorded. The new process will require institutions to account for likely losses that originally would not have been part of the calculation. The calculation will incorporate future forecasting in addition to historical and current measures. For public entities that file with the SEC, this ASU is effective for the fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. This ASU must be applied prospectively to debt securities marked as other than temporarily impaired. A retrospective approach will be applied cumulatively to retained earnings. Early adoption is permitted as of the fiscal years beginning after December 15, 2018. In November 2018, FASB issued ASU 2018-19 to clarify that operating lease receivables are not in scope of the credit losses standard. Management has determined that ASU 2016-13 does apply, but has not determined the impact, if any, as of ~~March 31,~~June 30, 2019. In preparation for the adoption in 2020 of this ASU, management formed a steering committee to oversee the adoption of ASU 2016-13. The steering committee, along with a project team, has developed an approach for implementation and has selected a third party software service provider. The new software model will include additional assumptions used to calculate credit losses over the estimated life of the financial assets and will include the impact of forecasted economic conditions. The project team is in the testing phase of the third party ~~software.~~software by validating model results and assessing material data inputs and potential model assumptions. The Company has also begun developing accounting policies and establishing internal controls relevant to the updated methodologies and models.

910

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

(3) Investment Securities

The following tables set forth investment securities available-for-sale, held-to-maturity and equity securities held-for-trading at the dates indicated:



	At June 30, 2019
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Estimated Fair Value
	(In Thousands)
Investment securities available-for-sale:
GSE debentures	$	183,562	$	2,359	$	93	$	185,828
GSE CMOs	98,078		85		1,303		96,860
GSE MBSs	153,292		503		999		152,796
SBA commercial loan asset-backed securities	40		—		—		40
Corporate debt obligations	32,552		291		25		32,818
U.S. Treasury bonds	13,832		323		—		14,155
Total investment securities available-for-sale	$	481,356	$	3,561	$	2,420	$	482,497
Investment securities held-to-maturity:
GSE debentures	$	44,592	$	116	$	51	$	44,657
GSEs MBSs	10,608		—		114		10,494
Municipal obligations	47,872		567		5		48,434
Foreign government obligations	500		—		—		500
Total investment securities held-to-maturity	$	103,572	$	683	$	170	$	104,085
Equity securities held-for-trading							$	4,698

At March 31, 2019

Amortized
Cost

Gross
Unrealized
Gains

Gross
Unrealized
Losses

Estimated
Fair Value
(In Thousands)
Investment securities available-for-sale:
GSE debentures $ 183,607
$ 640
$ 1,402
$ 182,845
GSE CMOs 103,113
20
3,015
100,118
GSE MBSs 161,809
300
2,337
159,772
SBA commercial loan asset-backed securities 43
—
—
43
Corporate debt obligations 32,584
48
277
32,355
U.S. Treasury bonds 13,822
111
46
13,887
Total investment securities available-for-sale $ 494,978
$ 1,119
$ 7,077
$ 489,020
Investment securities held-to-maturity:
GSE debentures $ 50,551
$ 70
$ 481
$ 50,140
GSEs MBSs 11,080
—
238
10,842
Municipal obligations 51,563
201
157
51,607
Foreign government obligations 500
—
—
500
Total investment securities held-to-maturity $ 113,694
$ 271
$ 876
$ 113,089
Equity securities held-for-trading $ 4,341



	December 31, 2018
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Estimated Fair Value
	(In Thousands)
Investment securities available-for-sale:
GSE debentures	$	184,072	$	99	$	3,092	$	181,079
GSE CMOs	107,363		17		4,250		103,130
GSE MBSs	169,334		124		4,369		165,089
SBA commercial loan asset-backed securities	51		—		—		51
Corporate debt obligations	40,618		—		910		39,708
U.S. Treasury bonds	13,812		65		141		13,736
Total investment securities available-for-sale	$	515,250	$	305	$	12,762	$	502,793
Investment securities held-to-maturity:
GSE debentures	$	50,546	$	22	$	967	$	49,601
GSEs MBSs	11,426		—		295		11,131
Municipal obligations	52,304		10		716		51,598
Foreign government obligations	500		—		—		500
Total investment securities held-to-maturity	$	114,776	$	32	$	1,978	$	112,830
Equity securities held-for-trading							$	4,207

December 31, 2018

Amortized
Cost

Gross
Unrealized
Gains

Gross
Unrealized
Losses

Estimated
Fair Value
(In Thousands)
Investment securities available-for-sale:
GSE debentures $ 184,072
$ 99
$ 3,092
$ 181,079
GSE CMOs 107,363
17
4,250
103,130
GSE MBSs 169,334
124
4,369
165,089
SBA commercial loan asset-backed securities 51
—
—
51
Corporate debt obligations 40,618
—
910
39,708
U.S. Treasury bonds 13,812
65
141
13,736
Total investment securities available-for-sale $ 515,250
$ 305
$ 12,762
$ 502,793
Investment securities held-to-maturity:
GSE debentures $ 50,546
$ 22
$ 967
$ 49,601
GSEs MBSs 11,426
—
295
11,131
Municipal obligations 52,304
10
716
51,598
Foreign government obligations 500
—
—
500
Total investment securities held-to-maturity $ 114,776
$ 32
$ 1,978
$ 112,830
Equity securities held-for-trading $ 4,207

As of ~~March 31,~~June 30, 2019, the fair value of all investment securities available-for-sale was ~~$489.0~~$482.5 million, with net unrealized ~~losses~~gains of ~~$6.0~~$1.1 million, compared to a fair value of $502.8 million and net unrealized losses of $12.5 million as of December 31, 2018. As of ~~March 31,~~June 30, 2019, ~~$406.9~~$231.4 million, or ~~83.2%~~48.0% of the portfolio, had gross unrealized losses of ~~$7.1~~$2.4 million, compared to $466.7 million, or 92.8% of the portfolio, with gross unrealized losses of $12.8 million as of December 31, 2018.

1011

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

As of ~~March 31,~~June 30, 2019, the fair value of all investment securities held-to-maturity was ~~$113.1~~$104.1 million, with net unrealized ~~losses~~gains of ~~$0.6~~$0.5 million, compared to a fair value of $112.8 million with net unrealized losses of $1.9 million as of December 31, 2018. As of ~~March 31,~~June 30, 2019, ~~$80.8~~$27.9 million, or ~~71.5%~~26.8% of the portfolio, had gross unrealized losses of ~~$0.9~~$0.2 million. As of December 31, 2018, $102.1 million, or 90.5% of the portfolio had gross unrealized losses of $2.0 million.

As of ~~March 31,~~June 30, 2019, the Company reported a fair value of ~~$4.3~~$4.7 million of equity securities held-for-trading. As of December 31, 2018, the Company reported a fair value of $4.2 million of equity securities held-for-trading.

Investment Securities as Collateral

As of ~~March 31,~~June 30, 2019 and December 31, 2018, respectively, ~~$420.8~~$431.5 million and $442.5 million of investment securities were pledged as collateral for repurchase agreements; municipal deposits; treasury, tax and loan deposits; swap agreements; FRB borrowings; and FHLBB borrowings. The Banks did not have any outstanding FRB borrowings as of ~~March 31,~~June 30, 2019 and December 31, 2018.

Other-Than-Temporary Impairment ("OTTI")

Investment securities as of ~~March 31,~~June 30, 2019 and December 31, 2018 that have been in a continuous unrealized loss position for less than twelve months or twelve months or longer are as follows:


	At March 31, 2019												At June 30, 2019
	Less than Twelve Months				Twelve Months or Longer				Total				Less than Twelve Months				Twelve Months or Longer				Total
	Estimated Fair Value		Unrealized Losses		Estimated Fair Value		Unrealized Losses		Estimated Fair Value		Unrealized Losses		Estimated Fair Value		Unrealized Losses		Estimated Fair Value		Unrealized Losses		Estimated Fair Value		Unrealized Losses
	(In Thousands)												(In Thousands)
Investment securities available-for-sale:
GSE debentures	$	—	$	—	$	140,316	$	1,402	$	140,316	$	1,402	$	—	$	—	$	33,915	$	93	$	33,915	$	93
GSE CMOs	—		—		99,635		3,015		99,635		3,015		—		—		76,278		1,303		76,278		1,303
GSE MBSs	—		—		135,892		2,337		135,892		2,337		3,887		7		107,772		992		111,659		999
SBA commercial loan asset-backed securities	—		—		43		—		43		—		—		—		40		—		40		—
Corporate debt obligations	—		—		26,189		277		26,189		277		—		—		9,478		25		9,478		25
U.S. Treasury bonds	—		—		4,819		46		4,819		46		—		—		—		—		—		—
Temporarily impaired investment securities available-for-sale	—		—		406,894		7,077		406,894		7,077		3,887		7		227,483		2,413		231,370		2,420
Investment securities held-to-maturity:
GSE debentures	—		—		41,141		481		41,141		481		—		—		11,689		51		11,689		51
GSEs MBSs	—		—		10,756		238		10,756		238		—		—		10,413		114		10,413		114
Municipal obligations	1,444		2		27,507		155		28,951		157		—		—		5,828		5		5,828		5
Foreign government obligations													—		—		—		—		—		—
Temporarily impaired investment securities held-to-maturity	1,444		2		79,404		874		80,848		876		—		—		27,930		170		27,930		170
Total temporarily impaired investment securities	$	1,444	$	2	$	486,298	$	7,951	$	487,742	$	7,953	$	3,887	$	7	$	255,413	$	2,583	$	259,300	$	2,590

1112

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)



	December 31, 2018
	Less than Twelve Months				Twelve Months or Longer				Total
	Estimated Fair Value		Unrealized Losses		Estimated Fair Value		Unrealized Losses		Estimated Fair Value		Unrealized Losses
	(In Thousands)
Investment securities available-for-sale:
GSE debentures	$	25,780	$	191	$	130,284	$	2,901	$	156,064	$	3,092
GSE CMOs	—		—		102,630		4,250		102,630		4,250
GSE MBSs	21,487		113		138,051		4,256		159,538		4,369
SBA commercial loan asset-backed securities	—		—		51		—		51		—
Corporate debt obligations	10,019		93		29,689		817		39,708		910
U.S. Treasury bonds	3,927		37		4,753		104		8,680		141
Temporarily impaired investment securities available-for-sale	61,213		434		405,458		12,328		466,671		12,762
Investment securities held-to-maturity:
GSE debentures	—		—		40,653		967		40,653		967
GSEs MBSs	—		—		11,080		295		11,080		295
Municipal obligations	14,813		107		35,058		609		49,871		716
Foreign government obligations	—		—		500		—		500		—
Temporarily impaired investment securities held-to-maturity	14,813		107		87,291		1,871		102,104		1,978
Total temporarily impaired investment securities	$	76,026	$	541	$	492,749	$	14,199	$	568,775	$	14,740

December 31, 2018

Less than
Twelve Months

Twelve Months
or Longer
Total

Estimated
Fair Value

Unrealized
Losses

Estimated
Fair Value

Unrealized
Losses

Estimated
Fair Value

Unrealized
Losses
(In Thousands)
Investment securities available-for-sale:
GSE debentures $ 25,780
$ 191
$ 130,284
$ 2,901
$ 156,064
$ 3,092
GSE CMOs —
—
102,630
4,250
102,630
4,250
GSE MBSs 21,487
113
138,051
4,256
159,538
4,369
SBA commercial loan asset-backed securities —
—
51
—
51
—
Corporate debt obligations 10,019
93
29,689
817
39,708
910
U.S. Treasury bonds 3,927
37
4,753
104
8,680
141
Temporarily impaired investment securities available-for-sale 61,213
434
405,458
12,328
466,671
12,762
Investment securities held-to-maturity:
GSE debentures —
—
40,653
967
40,653
967
GSEs MBSs —
—
11,080
295
11,080
295
Municipal obligations 14,813
107
35,058
609
49,871
716
Foreign government obligations —
—
500
—
500
—
Temporarily impaired investment securities held-to-maturity 14,813
107
87,291
1,871
102,104
1,978
Total temporarily impaired investment securities $ 76,026
$ 541
$ 492,749
$ 14,199
$ 568,775
$ 14,740

The Company performs regular analysis of the investment securities available-for-sale portfolio to determine whether a decline in fair value indicates that an investment security is OTTI. In making these OTTI determinations, management considers, among other factors, the length of time and extent to which the fair value has been less than amortized cost; projected future cash flows; credit subordination and the creditworthiness; capital adequacy and near-term prospects of the issuers.

Management also considers the Company's capital adequacy, interest-rate risk, liquidity and business plans in assessing whether it is more likely than not that the Company will sell or be required to sell the investment securities before recovery. If the Company determines that a decline in fair value is OTTI and that it is more likely than not that the Company will not sell or be required to sell the investment security before recovery of its amortized cost, the credit portion of the impairment loss is recognized in the Company's unaudited consolidated statement of income and the noncredit portion is recognized in accumulated other comprehensive income. The credit portion of the OTTI impairment represents the difference between the amortized cost and the present value of the expected future cash flows of the investment security. If the Company determines that a decline in fair value is OTTI and it is more likely than not that it will sell or be required to sell the investment security before recovery of its amortized cost, the entire difference between the amortized cost and the fair value of the security will be recognized in the Company's unaudited consolidated statement of income.

Investment Securities Available-For-Sale Impairment Analysis

The following discussion summarizes, by investment security type, the basis for evaluating if the applicable investment securities within the Company’s available-for-sale portfolio were OTTI as of ~~March 31,~~June 30, 2019. Based on the analysis below and the determination that, it is more likely than not that the Company will not sell or be required to sell the investment securities before recovery of its amortized cost. The Company's ability and intent to hold these investment securities until recovery is supported by the Company's strong capital and liquidity positions as well as its historically low portfolio turnover. As such, management has determined that the investment securities are not OTTI as of ~~March 31,~~June 30, 2019. If market conditions for investment securities worsen or the creditworthiness of the underlying issuers deteriorates, it is possible that the Company may recognize additional OTTI in future periods.

1213

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

U.S. Government-Sponsored Enterprises

The Company invests in securities issued by U.S. Government-sponsored enterprises ("GSEs"), including GSE debentures, mortgage-backed securities ("MBSs"), and collateralized mortgage obligations ("CMOs"). GSE securities include obligations issued by the Federal National Mortgage Association ("FNMA"), the Federal Home Loan Mortgage Corporation ("FHLMC"), the Government National Mortgage Association ("GNMA"), the FHLBB and the Federal Farm Credit Bank. As of ~~March 31,~~June 30, 2019, only GNMA MBSs and CMOs, and Small Business Administration ("SBA") commercial loan asset-backed securities in our available-for-sale portfolio with an estimated fair value of ~~$19.7~~$19.4 million were backed explicitly by the full faith and credit of the U.S. Government, compared to $20.6 million as of December 31, 2018.

As of ~~March 31,~~June 30, 2019, the Company owned 60 GSE debentures with a total fair value of ~~$182.8~~$185.8 million, and a net unrealized ~~loss~~gain of ~~$0.8~~$2.3 million. As of December 31, 2018, the Company held 60 GSE debentures with a total fair value of $181.1 million, with a net unrealized loss of $3.0 million. As of ~~March 31,~~June 30, 2019, 4610 of the 60 securities in this portfolio were in an unrealized loss position. As of December 31, 2018, 51 of the 60 securities in this portfolio were in an unrealized loss position. All securities are performing and backed by the implicit (FHLB/FNMA/FHLMC) or explicit (GNMA/SBA) guarantee of the U.S Government. During the ~~three~~six months ended ~~March 31,~~June 30, 2019, the Company did not purchase any GSE debentures. This compares to $33.9 million purchased during the same period in 2018.

As of ~~March 31,~~June 30, 2019, the Company owned 61 GSE CMOs with a total fair value of ~~$100.1~~$96.9 million and a net unrealized loss of ~~$3.0~~$1.2 million. As of December 31, 2018, the Company held 61 GSE CMOs with a total fair value of $103.1 million with a net unrealized loss of $4.2 million. As of ~~March 31,~~June 30, 2019, 4637 of the 61 securities in this portfolio were in an unrealized loss position. As of December 31, 2018, 46 of the 61 securities in this portfolio were in an unrealized loss position. All securities are performing and backed by the implicit (FHLB/FNMA/FHLMC) or explicit (GNMA) guarantee of the U.S Government. During the ~~three~~six months ended ~~March 31,~~June 30, 2019 and 2018, the Company did not purchase any GSE CMOs.

As of ~~March 31,~~June 30, 2019, the Company owned ~~160~~155 GSE MBSs with a total fair value of ~~$159.8~~$152.8 million and a net unrealized loss of ~~$2.0~~$0.5 million. As of December 31, 2018, the Company held 165 GSE MBSs with a total fair value of $165.1 million with a net unrealized loss of $4.2 million. As of ~~March 31,~~June 30, 2019, 8368 of the ~~160~~155 securities in this portfolio were in an unrealized loss position. As of December 31, 2018, 93 of the 165 securities in this portfolio were in an unrealized loss position. All securities are performing and backed by the implicit (FHLB/FNMA/FHLMC) or explicit (GNMA) guarantee of the U.S Government. During the ~~three~~six months ended ~~March 31,~~June 30, 2019, the Company did not purchase any GSE MBSs. This compares to $15.2 million purchased during the same period in 2018.

SBA Commercial Loan Asset-Backed

As of ~~March 31,~~June 30, 2019, the Company owned 4 SBA securities with a total fair value of ~~$43.0~~$40.0 thousand, which approximated amortized cost. As of December 31, 2018, the Company owned 4 SBA securities with a total fair value of $51.0 thousand, which approximated amortized cost. As of ~~March 31,~~June 30, 2019, ~~and~~3 of the 4 securities in this portfolio were in an unrealized loss position. As of December 31, 2018, all 4 of the securities in this portfolio were in an unrealized loss position. All securities are performing and backed by the explicit guarantee of the U.S Government. During the ~~three~~six months ended ~~March 31,~~June 30, 2019 and 2018, the Company did not purchase any SBA securities.

Corporate Obligations

The Company may invest in high-quality corporate obligations to provide portfolio diversification and improve the overall yield on the portfolio. As of ~~March 31,~~June 30, 2019, the Company held 109 corporate obligation securities with a total fair value of ~~$32.4~~$32.8 million and a net unrealized ~~loss~~gain of ~~$0.2~~$0.3 million. As of December 31, 2018, the Company held 11 corporate obligation securities with a total fair value of $39.7 million and a net unrealized loss of $0.9 million. As of ~~March 31,~~June 30, 2019, 73 of the 109 securities in this portfolio were in an unrealized loss position. As of December 31, 2018, all 11 of the securities in this portfolio were in an unrealized loss position. Full collection of the obligations is expected because the financial condition of the issuers is sound, they have not defaulted on scheduled payments, the obligations are rated investment grade, and the Company has the ability and intent to hold the obligations for a period of time to recover the amortized cost. During the ~~three~~six months ended ~~March 31,~~June 30, 2019 and 2018, the Company did not purchase any corporate obligations.

1314

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

U.S. Treasury Bonds

The Company invests in securities issued by the U.S. government. As of ~~March 31,~~June 30, 2019, the Company owned 3 U.S. Treasury bonds with a total fair value of ~~$13.9~~$14.2 million and an unrealized ~~loss~~gain of ~~$0.1~~$0.3 million. This compares to 3 U.S. Treasury bonds with a total fair value of $13.7 million and an unrealized loss of $0.1 million as of December 31, 2018. During the ~~three~~six months ended ~~March 31,~~June 30, 2019 ~~and 2018,~~ the Company did not purchase any U.S. Treasury bonds. This compares to $24.7 million purchased during the same period in 2018.

Equity Securities Held-for-Trading

From time to time, the Company will invest in equity securities held-for-trading. As of ~~March 31,~~June 30, 2019 and December 31, 2018, the Company owned 3 equity securities held-for-trading with a fair value of ~~$4.3~~$4.7 million and $4.2 million, respectively.

Investment Securities Held-to-Maturity Impairment Analysis

The following discussion summarizes by investment security type, the basis for evaluating if the applicable investment securities within the Company's held-to-maturity portfolio were OTTI at ~~March 31,~~June 30, 2019. Management has the ability and the intent to hold the securities until maturity.

U.S. Government-Sponsored Enterprises

As of ~~March 31,~~June 30, 2019, the Company owned 1716 GSE debentures with a total fair value of ~~$50.1~~$44.7 million and a net unrealized ~~loss~~gain of ~~$0.4~~$0.1 million. As of December 31, 2018, the Company owned 17 GSE debentures with a total fair value of $49.6 million and an unrealized loss of $0.9 million. As of ~~March 31,~~June 30, 2019, ~~and~~4 of the 16 securities in this portfolio were in an unrealized loss position. As of December 31, 2018, 14 of the 17 securities in this portfolio were in an unrealized loss position. All securities are performing and backed by the implicit (FHLB/FNMA/FHLMC) or explicit (GNMA) guarantee of the U.S Government. During the ~~three~~six months ended ~~March 31,~~June 30, 2019, the Company did not purchase any GSE debentures as compared to the same period in 2018, when the Company purchased a total of $8.9 million in GSE debentures.

As of ~~March 31,~~June 30, 2019, the Company owned 11 GSE MBSs with a total fair value of ~~$10.8~~$10.5 million and an unrealized loss of ~~$0.2~~$0.1 million. As of December 31, 2018, the Company owned 11 GSE MBSs with a total fair value of $11.1 million and an unrealized loss of $0.3 million. As of ~~March 31,~~June 30, 2019 and December 31, 2018, 8 of the 11 securities in this portfolio were in an unrealized loss position. All securities are performing and backed by the implicit (FHLB/FNMA/FHLMC) or explicit (GNMA) guarantee of the U.S Government. During the ~~three~~six months ended ~~March 31,~~June 30, 2019 and 2018, the Company did not purchase any GSE MBSs.

Municipal Obligations

The Company invests in certain state and municipal securities with high credit ratings for portfolio diversification and tax planning purposes. As of ~~March 31,~~June 30, 2019, the Company owned 9795 municipal obligation securities with a total fair value of ~~$51.6~~$48.4 million and a net unrealized ~~loss~~gain of ~~$44 thousand.~~$0.6 million. As of December 31, 2018, the Company owned 98 municipal obligation securities with a total fair value of $51.6 million and an unrealized loss of $0.7 million. As of ~~March 31,~~June 30, 2019, 5314 of the 9795 securities in this portfolio were in an unrealized loss position as compared to December 31, 2018, when 94 of the 98 securities were in an unrealized loss position. During the ~~three~~six months ended ~~March 31,~~June 30, 2019 and 2018, the Company did not purchase any municipal obligations.

Foreign Government Obligations

As of ~~March 31,~~June 30, 2019 and December 31, 2018, the Company owned 1 foreign government obligation security with a fair value of $0.5 million, which approximated cost. As of ~~March 31,~~June 30, 2019 and December 31, 2018 respectively, the security was not in an unrealized loss position. During the ~~three~~six months ended ~~March 31,~~June 30, 2019 the Company repurchased the foreign government obligation that had matured, ~~as compared to~~during the same period in 2018, ~~when~~ the Company did not purchase any foreign government obligations.

1415

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

Portfolio Maturities

The final stated maturities of the debt securities are as follows for the periods indicated:



	At June 30, 2019						At December 31, 2018
	Amortized Cost		Estimated Fair Value		Weighted Average Rate		Amortized Cost		Estimated Fair Value		Weighted Average Rate
	(Dollars in Thousands)
Investment securities available-for-sale:
Within 1 year	$	9,012	$	8,989	1.86	%	$	12,041	$	12,007	2.03	%
After 1 year through 5 years	195,309		197,035		2.15	%	195,701		192,692		2.14	%
After 5 years through 10 years	101,895		102,739		2.21	%	115,665		112,819		2.18	%
Over 10 years	175,140		173,734		2.12	%	191,843		185,275		2.17	%
	$	481,356	$	482,497	2.15	%	$	515,250	$	502,793	2.16	%
Investment securities held-to-maturity:
Within 1 year	$	6,518	$	6,522	1.89	%	$	7,640	$	7,618	1.17	%
After 1 year through 5 years	75,042		75,417		1.89	%	72,735		71,492		1.84	%
After 5 years through 10 years	11,484		11,733		1.80	%	23,025		22,640		2.20	%
Over 10 years	10,528		10,413		1.85	%	11,376		11,080		2.13	%
	$	103,572	$	104,085	1.88	%	$	114,776	$	112,830	1.89	%

At March 31, 2019 At December 31, 2018

Amortized
Cost

Estimated
Fair Value

Weighted
Average
Rate

Amortized
Cost

Estimated
Fair Value

Weighted
Average
Rate
(Dollars in Thousands)
Investment securities available-for-sale:
Within 1 year $ 4,033
$ 4,021
2.14 % $ 12,041
$ 12,007
2.03 %
After 1 year through 5 years 199,200
198,209
2.13 % 195,701
192,692
2.14 %
After 5 years through 10 years 106,738
105,701
2.20 % 115,665
112,819
2.18 %
Over 10 years 185,007
181,089
2.16 % 191,843
185,275
2.17 %
$ 494,978
$ 489,020
2.16 % $ 515,250
$ 502,793
2.16 %
Investment securities held-to-maturity:
Within 1 year $ 7,123
$ 7,117
1.00 % $ 7,640
$ 7,618
1.17 %
After 1 year through 5 years 75,544
75,185
1.90 % 72,735
71,492
1.84 %
After 5 years through 10 years 20,032
20,031
2.08 % 23,025
22,640
2.20 %
Over 10 years 10,995
10,756
2.03 % 11,376
11,080
2.13 %
$ 113,694
$ 113,089
1.89 % $ 114,776
$ 112,830
1.89 %

Actual maturities of debt securities will differ from those presented above since certain obligations amortize and may also provide the issuer the right to call or prepay the obligation prior to scheduled maturity without penalty. MBSs and CMOs are included above based on their final stated maturities; the actual maturities, however, may occur earlier due to anticipated prepayments and stated amortization of cash flows.

As of ~~March 31,~~June 30, 2019, issuers of debt securities with an estimated fair value of ~~$19.5~~$19.8 million had the right to call or prepay the obligations. Of the ~~$19.5~~$19.8 million, approximately ~~$8.5~~$12.0 million matures in 1 - 5 years, ~~$11.0~~$7.8 million matures in 6 - 10 years, and none mature after ten years. As of December 31, 2018, issuers of debt securities with an estimated fair value of approximately $19.1 million had the right to call or prepay the obligations. Of the $19.1 million, $8.4 million matures in 1-5 years, $10.7 million matures in 6-10 years, and none mature after ten years.

Security Sales

On February 3, 2017, the Company, through BSC, received $319 in cash and 14.876 shares of Community Bank Systems, Inc. (“CBU”) common stock in exchange for each of the 9,721 shares of Northeast Retirement Services, Inc. (“NRS”) stock held by BSC. The exchange was completed in accordance with the merger agreement entered into between NRS and CBU. As part of the merger agreement, the Company was restricted to selling 5,071 shares of CBU per day in the open market. During the quarter ended March 31, 2017, the Company completed the sale of all the CBU shares acquired in the merger. When securities were sold, the adjusted cost of the specific security sold was used to compute the gain or loss on the sale.

On March 6, 2018, the Company, through its wholly owned subsidiary, BSC, received $0.6 million in cash and 11,303 shares of CBU common stock as settlement for the indemnification escrow on the 12 month anniversary date of the merger between NRS and CBU. The Company subsequently sold all 11,303 shares of theCBU stock and recognized again on the sale of $0.6 million.

During the month of March 2018, the Company, through Brookline Bank’s wholly owned subsidiary, LSC, sold ~~three~~3 trust preferred securities with a book value of $1.5 million for a loss of $0.1 ~~million.~~million. The table ~~below~~on the following page includes the activity with respect to the sale of the trust preferred securities and restricted equity securities.

There were no securities sold during the ~~three~~six months ended ~~March 31,~~June 30, 2019.

1516

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

Sales of investment and restricted equity securities are summarized as follows:



	Six Months Ended June 30, 2019		Six Months Ended June 30, 2018
	(In Thousands)
Proceeds from sale of trust preferred, marketable and restricted equity securities	$	—	$	2,700

Gross gains from securities sales	—		1,230
Gross losses from securities sales	—		(68		)
Gain on sales of securities, net	$	—	$	1,162

Three Months Ended March 31, 2019
Three Months Ended March 31, 2018
(In Thousands)
Proceeds from sale of trust preferred, marketable and restricted equity securities $ —
$ 2,700

Gross gains from securities sales —
1,230
Gross losses from securities sales —
(68 )
Gain on sales of securities, net $ —
$ 1,162

(4) Loans and Leases

The following tables present loan and lease balances and weighted average coupon rates for the originated and acquired loan and lease portfolios at the dates indicated:


	At March 31, 2019												At June 30, 2019
	Originated				Acquired				Total				Originated				Acquired				Total
	Balance		Weighted Average Coupon		Balance		Weighted Average Coupon		Balance		Weighted Average Coupon		Balance		Weighted Average Coupon		Balance		Weighted Average Coupon		Balance		Weighted Average Coupon
	(Dollars In Thousands)												(Dollars In Thousands)
Commercial real estate loans:
Commercial real estate	$	2,244,088	4.66	%	$	111,419	4.65	%	$	2,355,507	4.66	%	$	2,317,991	4.64	%	$	103,113	4.70	%	$	2,421,104	4.64	%
Multi-family mortgage	808,583		4.56	%	47,120		4.57	%	855,703		4.56	%	830,533		4.54	%	46,797		4.56	%	877,330		4.54	%
Construction	180,775		5.61	%	18,483		6.74	%	199,258		5.72	%	187,161		5.63	%	7,959		6.73	%	195,120		5.68	%
Total commercial real estate loans	3,233,446		4.69	%	177,022		4.85	%	3,410,468		4.70	%	3,335,685		4.67	%	157,869		4.76	%	3,493,554		4.67	%
Commercial loans and leases:
Commercial	719,992		5.01	%	21,585		5.30	%	741,577		5.02	%	743,689		5.05	%	19,456		5.17	%	763,145		5.05	%
Equipment financing	993,138		7.69	%	2,725		5.98	%	995,863		7.68	%	1,012,582		7.75	%	2,623		5.98	%	1,015,205		7.74	%
Condominium association	49,142		4.78	%	—		—	%	49,142		4.78	%	47,986		4.86	%	—		—	%	47,986		4.86	%
Total commercial loans and leases	1,762,272		6.51	%	24,310		5.38	%	1,786,582		6.50	%	1,804,257		6.56	%	22,079		5.27	%	1,826,336		6.54	%
Consumer loans:
Residential mortgage	649,491		4.14	%	126,087		4.50	%	775,578		4.20	%	651,267		4.16	%	118,716		4.51	%	769,983		4.21	%
Home equity	333,474		5.13	%	42,652		5.44	%	376,126		5.16	%	336,098		5.13	%	38,648		5.42	%	374,746		5.15	%
Other consumer	39,337		5.20	%	106		17.80	%	39,443		5.23	%	40,602		5.15	%	108		17.75	%	40,710		5.18	%
Total consumer loans	1,022,302		4.50	%	168,845		4.75	%	1,191,147		4.54	%	1,027,967		4.52	%	157,472		4.74	%	1,185,439		4.55	%
Total loans and leases	$	6,018,020	5.19	%	$	370,177	4.84	%	$	6,388,197	5.17	%	$	6,167,909	5.20	%	$	337,420	4.78	%	$	6,505,329	5.18	%

1617

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)



	At December 31, 2018
	Originated				Acquired				Total
	Balance		Weighted Average Coupon		Balance		Weighted Average Coupon		Balance		Weighted Average Coupon
	(Dollars In Thousands)
Commercial real estate loans:
Commercial real estate	$	2,208,904	4.61	%	$	121,821	4.62	%	$	2,330,725	4.61	%
Multi-family mortgage	799,813		4.51	%	47,898		4.58	%	847,711		4.51	%
Construction	151,138		5.62	%	22,162		6.74	%	173,300		5.76	%
Total commercial real estate loans	3,159,855		4.63	%	191,881		4.85	%	3,351,736		4.64	%
Commercial loans and leases:
Commercial	712,630		4.96	%	23,788		5.39	%	736,418		4.97	%
Equipment financing	978,840		7.61	%	3,249		5.97	%	982,089		7.60	%
Condominium association	50,451		4.70	%	—		—	%	50,451		4.70	%
Total commercial loans and leases	1,741,921		6.44	%	27,037		5.46	%	1,768,958		6.43	%
Consumer loans:
Residential mortgage	653,059		4.09	%	129,909		4.45	%	782,968		4.15	%
Home equity	331,014		5.05	%	45,470		5.39	%	376,484		5.09	%
Other consumer	23,260		5.55	%	110		17.81	%	23,370		5.61	%
Total consumer loans	1,007,333		4.44	%	175,489		4.70	%	1,182,822		4.48	%
Total loans and leases	$	5,909,109	5.13	%	$	394,407	4.83	%	$	6,303,516	5.11	%

At December 31, 2018
Originated Acquired Total
Balance
Weighted
Average
Coupon
Balance
Weighted
Average
Coupon
Balance
Weighted
Average
Coupon
(Dollars In Thousands)
Commercial real estate loans:
Commercial real estate $ 2,208,904
4.61 % $ 121,821
4.62 % $ 2,330,725
4.61 %
Multi-family mortgage 799,813
4.51 % 47,898
4.58 % 847,711
4.51 %
Construction 151,138
5.62 % 22,162
6.74 % 173,300
5.76 %
Total commercial real estate loans 3,159,855
4.63 % 191,881
4.85 % 3,351,736
4.64 %
Commercial loans and leases:
Commercial 712,630
4.96 % 23,788
5.39 % 736,418
4.97 %
Equipment financing 978,840
7.61 % 3,249
5.97 % 982,089
7.60 %
Condominium association 50,451
4.70 % —
— % 50,451
4.70 %
Total commercial loans and leases 1,741,921
6.44 % 27,037
5.46 % 1,768,958
6.43 %
Consumer loans:
Residential mortgage 653,059
4.09 % 129,909
4.45 % 782,968
4.15 %
Home equity 331,014
5.05 % 45,470
5.39 % 376,484
5.09 %
Other consumer 23,260
5.55 % 110
17.81 % 23,370
5.61 %
Total consumer loans 1,007,333
4.44 % 175,489
4.70 % 1,182,822
4.48 %
Total loans and leases $ 5,909,109
5.13 % $ 394,407
4.83 % $ 6,303,516
5.11 %

The net unamortized deferred loan origination fees and costs included in total loans and leases were ~~$15.7~~$15.5 million and $15.6 million as of ~~March 31,~~June 30, 2019 and December 31, 2018, respectively.

The Banks and subsidiaries lend primarily in all New England states, with the exception of equipment financing, ~~26.6%~~26.5% of which is in the greater New York and New Jersey metropolitan area and ~~73.4%~~73.5% of which is in other areas in the United States of America as of ~~March 31,~~June 30, 2019.

Accretable Yield for the Acquired Loan Portfolio

The following table summarizes activity in the accretable yield for the acquired loan portfolio for the periods indicated:



	Three Months Ended June 30,						Six Months Ended June 30,
	2019			2018			2019			2018
	(In Thousands)
Balance at beginning of period	$	7,166		$	9,653		$	7,905		$	10,522
Accretion	(1,041		)	(1,148		)	(1,841		)	(2,333		)
Reclassification from nonaccretable difference as a result of changes in expected cash flows	727			308			788			624
Balance at end of period	$	6,852		$	8,813		$	6,852		$	8,813

Three Months Ended March 31,
2019
2018
(In Thousands)
Balance at beginning of period $ 7,905
$ 10,522
Accretion (800 ) (1,185 )
Reclassification from nonaccretable difference as a result of changes in expected cash flows 61
316
Balance at end of period $ 7,166
$ 9,653

On a quarterly basis, subsequent to acquisition, management reforecasts the expected cash flows for acquired ASC 310-30 loans, taking into account prepayment speeds, probability of default and loss given defaults. Management compares cash flow projections per the reforecast to the original cash flow projections and determines whether any reduction in cash flow expectations are due to deterioration, or if the change in cash flow expectation is related to noncredit events. This cash flow analysis is used to evaluate the need for a provision for loan and lease losses and/or prospective yield adjustments. During the three months ended ~~March 31,~~June 30, 2019 and 2018, accretable yield adjustments totaling ~~$61~~$727 thousand and ~~$316~~$308 thousand, respectively, were made for certain loan pools. During the six months ended June 30, 2019 and 2018, accretable yield

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

adjustments totaling $788 thousand and $624 thousand, respectively, were made for certain loan pools. These accretable yield adjustments, which are subject to continued re-assessment, will be recognized over the remaining lives of those pools.

~~Table of Contents~~

~~BROOKLINE BANCORP, INC. AND SUBSIDIARIES~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

Loans and Leases Pledged as Collateral

As of ~~March 31,~~June 30, 2019 and December 31, 2018, there were $2.9 billion and $3.0 billion, respectively, of loans and leases pledged as collateral for repurchase agreements; municipal deposits; treasury, tax and loan deposits; swap agreements; FRB borrowings; and FHLBB borrowings. The Banks did not have any outstanding FRB borrowings as of ~~March 31,~~June 30, 2019 and December 31, 2018.

(5) Allowance for Loan and Lease Losses

The following tables present the changes in the allowance for loan and lease losses and the recorded investment in loans and leases by portfolio segment for the periods indicated:



	Three Months Ended June 30, 2019
	Commercial Real Estate		Commercial			Consumer			Total
	(In Thousands)
Balance at March 31, 2019	$	28,349	$	24,240		$	5,452		$	58,041
Charge-offs	—		(3,401		)	(11		)	(3,412		)
Recoveries	—		294			36			330
Provision for loan and lease losses	319		3,200			157			3,676
Balance at June 30, 2019	$	28,668	$	24,333		$	5,634		$	58,635

Three Months Ended March 31, 2019

Commercial
Real Estate
Commercial Consumer Total
(In Thousands)
Balance at December 31, 2018 $ 28,187
$ 25,283
$ 5,222
$ 58,692
Charge-offs —
(2,512 ) (30 ) (2,542 )
Recoveries —
388
53
441
Provision for loan and lease losses 162
1,081
207
1,450
Balance at March 31, 2019 $ 28,349
$ 24,240
$ 5,452
$ 58,041



	Three Months Ended June 30, 2018
	Commercial Real Estate			Commercial			Consumer			Total
	(In Thousands)
Balance at March 31, 2018	$	27,361		$	26,252		$	5,101		$	58,714
Charge-offs	(100		)	(3,456		)	(49		)	(3,605		)
Recoveries	—			1,152			123			1,275
Provision (credit) for loan and lease losses	(216		)	2,172			(359		)	1,597
Balance at June 30, 2018	$	27,045		$	26,120		$	4,816		$	57,981


	Three Months Ended March 31, 2018												Six Months Ended June 30, 2019
	Commercial Real Estate			Commercial			Consumer			Total			Commercial Real Estate		Commercial			Consumer			Total
	(In Thousands)												(In Thousands)
Balance at December 31, 2017	$	27,112		$	26,333		$	5,147		$	58,592
Balance at December 31, 2018													$	28,187	$	25,283		$	5,222		$	58,692
Charge-offs	(3		)	(733		)	(56		)	(792		)	—		(5,913		)	(41		)	(5,954		)
Recoveries	—			201			86			287			—		682			89			771
Provision for loan and lease losses	252			451			(76		)	627			481		4,281			364			5,126
Balance at March 31, 2018	$	27,361		$	26,252		$	5,101		$	58,714
Balance at June 30, 2019													$	28,668	$	24,333		$	5,634		$	58,635

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)



	Six Months Ended June 30, 2018
	Commercial Real Estate			Commercial			Consumer			Total
	(In Thousands)
Balance at December 31, 2017	$	27,112		$	26,333		$	5,147		$	58,592
Charge-offs	(103		)	(4,189		)	(105		)	(4,397		)
Recoveries	—			1,353			209			1,562
Provision (credit) for loan and lease losses	36			2,623			(435		)	2,224
Balance at June 30, 2018	$	27,045		$	26,120		$	4,816		$	57,981

The liability for unfunded credit commitments, which is included in other liabilities, was $1.8 million and $1.9 million at ~~March 31,~~June 30, 2019 and December 31, 2018, respectively. No credit commitments were charged off against the liability account in the ~~three-month~~six-month periods ended ~~March 31,~~June 30, 2019 and 2018.

Provision for Credit Losses

The provisions for credit losses are set forth below for the periods indicated:



	Three Months Ended June 30,					Six Months Ended June 30,
	2019		2018			2019			2018
	(In Thousands)
Provision for loan and lease losses:
Commercial real estate	$	319	$	(216	)	$	481		$	36
Commercial	3,200		2,172			4,281			2,623
Consumer	157		(359		)	364			(435		)
Total provision for loan and lease losses	3,676		1,597			5,126			2,224
Unfunded credit commitments	81		(127		)	(16		)	(113		)
Total provision for credit losses	$	3,757	$	1,470		$	5,110		$	2,111

Three Months Ended March 31,
2019 2018
(In Thousands)
Provision for loan and lease losses:
Commercial real estate $ 162
$ 252
Commercial 1,081
451
Consumer 207
(76 )
Total provision for loan and lease losses 1,450
627
Unfunded credit commitments (97 ) 14
Total provision for credit losses $ 1,353
$ 641

~~Table of Contents~~

~~BROOKLINE BANCORP, INC. AND SUBSIDIARIES~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

Allowance for Loan and Lease Losses Methodology

Management has established a methodology to determine the adequacy of the allowance for loan and lease losses that assesses the risks and losses inherent in the loan and lease portfolio. Additions to the allowance for loan and lease losses are made by charges to the provision for credit losses. Losses on loans and leases are charged off against the allowance when all or a portion of a loan or lease is considered uncollectible. Subsequent recoveries on loans previously charged off, if any, are credited to the allowance when realized.

Management uses a consistent and systematic process and methodology to evaluate the adequacy of the allowance for loan and lease losses on a quarterly basis. For purposes of determining the allowance for loan and lease losses, the Company has segmented certain loans and leases in the portfolio by product type into the following segments: (1) commercial real estate loans, (2) commercial loans and leases, and (3) consumer loans. Portfolio segments are further disaggregated into classes based on the associated risks within the segments. Commercial real estate loans are divided into three classes: commercial real estate loans, multi-family mortgage loans, and construction loans. Commercial loans and leases are divided into three classes: commercial loans which include taxi medallion loans, equipment financing, and loans to condominium associations. Consumer loans are divided into three classes: residential mortgage loans, home equity loans, and other consumer loans. A formula-based credit evaluation approach is applied to each group, coupled with an analysis of certain loans for impairment. For each class of loan, management makes significant judgments in selecting the estimation method that fits the credit characteristics of its class and portfolio segment as set forth below.

The general allowance related to loans collectively evaluated for impairment is determined using a formula-based approach utilizing the risk ratings of individual credits and loss factors derived from historic portfolio loss rates, which include estimates of incurred losses over an estimated loss emergence period (“LEP”). The LEP was generated utilizing a charge-off look-back analysis which studied the time from the first indication of elevated risk of repayment (or other early event indicating

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

a problem) to eventual charge-off to support the LEP considered in the allowance calculation. This reserving methodology established the approximate number of months of LEP that represents incurred losses for each portfolio. In addition to quantitative measures, relevant qualitative factors include, but are not limited to: (1) levels and trends in past due and impaired loans, (2) levels and trends in charge-offs, (3) changes in underwriting standards, policy exceptions, and credit policy, (4) experience of lending management and staff, (5) economic trends, (6) industry conditions, (7) effects of changes in credit concentrations, (8) interest rate environment, and (9) regulatory and other changes. The general allowance related to the acquired loans collectively evaluated for impairment is determined based upon the degree, if any, of deterioration in the pooled loans subsequent to acquisition. The qualitative factors used in the determination are the same as those used for originated loans.

Specific valuation allowances are established for impaired originated loans with book values greater than the discounted present value of expected future cash flows or, in the case of collateral-dependent impaired loans, for any excess of a loan's book balance over the fair value of its underlying collateral. Specific valuation allowances are established for acquired loans with deterioration in the discounted present value of expected future cash flows since acquisitions or, in the case of collateral dependent impaired loans, for any increase in the excess of a loan's book balance greater than the fair value of its underlying collateral. A specific valuation allowance for losses on troubled debt restructured ("TDR") loans is determined by comparing the net carrying amount of the TDR loan with the restructured loan's cash flows discounted at the original effective rate. Impaired loans are reviewed quarterly with adjustments made to the calculated reserve as necessary.

As of ~~March 31,~~June 30, 2019, management believes that the methodology for calculating the allowance is sound and that the allowance provides a reasonable basis for determining and reporting on probable losses incurred in the Company’s loan portfolios.

As of ~~March 31,~~June 30, 2019, the Company had a portfolio of approximately ~~$12.0~~$11.3 million in loans secured by taxi medallions issued by the cities of Boston and Cambridge, Massachusetts. As of December 31, 2018, this portfolio was approximately $13.7 million. For collateral valuation purposes, taxi medallions are currently estimated at $35 thousand for Boston and ~~$20~~$10 thousand for Cambridge. The Company has no taxi medallion exposure outside Massachusetts.

As of ~~March 31,~~June 30, 2019, the Company had an allowance for loan and lease losses associated with taxi medallion loans of ~~$1.5~~$1.4 million of which ~~$1.0~~$0.9 million were specific reserves and $0.5 million was a general reserve. As of December 31, 2018, the Company had an allowance for loan and lease losses associated with taxi medallion loans of $2.5 million of which $1.9 million were specific reserves and $0.6 million was a general reserve. The decrease in the allowance for loan and leases associated with taxi medallion loans was primarily driven by the decrease in specific reserves due to charge-offs in the taxi medallion portfolio.

~~Table of Contents~~

~~BROOKLINE BANCORP, INC. AND SUBSIDIARIES~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

The total TDRs secured by taxi medallions decreased by ~~$1.3~~$2.0 million from $3.7 million at December 31, 2018 to ~~$2.4~~$1.7 million at ~~March 31,~~June 30, 2019. The total loans ~~and leases~~ secured by taxi medallions that were placed on nonaccrual decreased by ~~$1.3~~$1.8 million to ~~$2.4~~$1.9 million at ~~March 31,~~June 30, 2019 from $3.7 million at December 31, ~~2018~~2018. The decreases in TDRs and non-accruing loans secured by taxi medallions were due to the charge-offs ~~of non-accruing~~in taxi medallion ~~relationships.~~relationships during the first six months of 2019. Further declines in demand for taxi services or further deterioration in the value of taxi medallions may result in higher delinquencies and losses beyond that provided for in the allowance for loan and lease losses.

The general allowance for loan and lease losses was $56.8 million as of June 30, 2019, compared to $55.6 million as of ~~both March 31, 2019 and~~ December 31, 2018. The specific allowance for loan and lease losses was ~~$2.4~~$1.9 million as of ~~March 31,~~June 30, 2019, compared to $3.1 million as of December 31, 2018. The specific allowance decreased by ~~$0.7~~$1.2 million during the ~~three~~six months ended ~~March 31,~~June 30, 2019 primarily due to the charge-offs of $1.7 million on loans collateralized by taxi medallions.

Credit Quality Assessment

At the time of loan origination, a rating is assigned based on the capacity to pay and general financial strength of the borrower, the value of assets pledged as collateral, and the evaluation of third party support such as a guarantor. The Company continually monitors the credit quality of the loan portfolio using all available information. The officer responsible for handling each loan is required to initiate changes to risk ratings when changes in facts and circumstances occur that warrant an upgrade or downgrade in a loan rating. Based on this information, loans demonstrating certain payment issues or other weaknesses may be categorized as delinquent, impaired, nonperforming and/or put on nonaccrual status. Additionally, in the course of resolving such loans, the Company may choose to restructure the contractual terms of certain loans to match the borrower's ability to repay the loan based on their current financial condition. If a restructured loan meets certain criteria, it may be categorized as a TDR loan.

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

The Company reviews numerous credit quality indicators when assessing the risk in its loan portfolio. For all loans, the Company utilizes an eight-grade loan rating system, which assigns a risk rating to each borrower based on a number of quantitative and qualitative factors associated with a loan transaction. Factors considered include industry and market conditions; position within the industry; earnings trends; operating cash flow; asset/liability values; debt capacity; guarantor strength; management and controls; financial reporting; collateral; and other considerations. In addition, the Company's independent loan review group evaluates the credit quality and related risk ratings in all loan portfolios. The results of these reviews are reported to the Risk Committee of the Board of Directors on a periodic basis and annually to the Board of Directors. For the consumer loans, the Company heavily relies on payment status for calibrating credit risk.

The ratings categories used for assessing credit risk in the commercial real estate, multi-family mortgage, construction, commercial, equipment financing, condominium association and other consumer loan and lease classes are defined as follows:

1 -4 Rating—Pass

Loan rating grades "1" through "4" are classified as "Pass," which indicates borrowers are performing in accordance with the terms of the loan and are less likely to result in loss due to the capacity of the borrower to pay and the adequacy of the value of assets pledged as collateral.

5 Rating—Other Assets Especially Mentioned ("OAEM")

Borrowers exhibit potential credit weaknesses or downward trends deserving management's attention. If not checked or corrected, these trends will weaken the Company's asset and position. While potentially weak, currently these borrowers are marginally acceptable; no loss of principal or interest is envisioned.

6 Rating—Substandard

Borrowers exhibit well defined weaknesses that jeopardize the orderly liquidation of debt. Substandard loans may be inadequately protected by the current net worth and paying capacity of the obligors or by the collateral pledged, if any. Normal repayment from the borrower is in jeopardy. Although no loss of principal is envisioned, there is a distinct possibility that a partial loss of interest and/or principal will occur if the deficiencies are not corrected. Collateral coverage may be inadequate to cover the principal obligation.

~~Table of Contents~~

~~BROOKLINE BANCORP, INC. AND SUBSIDIARIES~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

7 Rating—Doubtful

Borrowers exhibit well-defined weaknesses that jeopardize the orderly liquidation of debt with the added provision that the weaknesses make collection of the debt in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. Serious problems exist to the point where partial loss of principal is likely.

8 Rating—Definite Loss

Borrowers deemed incapable of repayment. Loans to such borrowers are considered uncollectible and of such little value that continuation as active assets of the Company is not warranted.

Assets rated as "OAEM," "substandard" or "doubtful" based on criteria established under banking regulations are collectively referred to as "criticized" assets.

~~Credit Quality Information~~

~~The following tables present the recorded investment in loans in each class as of March 31, 2019, by credit quality indicator.~~

At March 31, 2019

Commercial
Real Estate

Multi-
Family
Mortgage
Construction Commercial
Equipment
Financing

Condominium
Association

Other
Consumer
Total
(In Thousands)
Originated:
Loan rating:
Pass $ 2,236,474
$ 808,482
$ 175,793
$ 687,253
$ 982,468
$ 48,918
$ 39,334
$ 4,978,722
OAEM 4,140
—
—
10,139
39
—
—
14,318
Substandard 3,474
101
4,982
22,483
8,287
224
3
39,554
Doubtful —
—
—
117
2,344
—
—
2,461
Total originated 2,244,088
808,583
180,775
719,992
993,138
49,142
39,337
5,035,055

Acquired:
Loan rating:
Pass 100,218
47,084
18,483
20,855
2,717
—
106
189,463
OAEM 2,163
—
—
405
—
—
—
2,568
Substandard 9,038
36
—
325
8
—
—
9,407
Total acquired 111,419
47,120
18,483
21,585
2,725
—
106
201,438

Total loans $ 2,355,507
$ 855,703
$ 199,258
$ 741,577
$ 995,863
$ 49,142
$ 39,443
$ 5,236,493

~~As of March 31, 2019, there were no loans categorized as definite loss.~~

2122

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

Credit Quality Information

The following tables present the recorded investment in loans in each class as of June 30, 2019, by credit quality indicator.



	At June 30, 2019
	Commercial Real Estate		Multi- Family Mortgage		Construction		Commercial		Equipment Financing		Condominium Association		Other Consumer		Total
	(In Thousands)
Originated:
Loan rating:
Pass	$	2,310,846	$	830,439	$	187,161	$	711,393	$	1,002,521	$	47,816	$	40,600	$	5,130,776
OAEM	4,610		—		—		9,985		78		—		—		14,673
Substandard	2,535		94		—		22,308		9,509		170		2		34,618
Doubtful	—		—		—		3		474		—		—		477
Total originated	2,317,991		830,533		187,161		743,689		1,012,582		47,986		40,602		5,180,544

Acquired:
Loan rating:
Pass	91,960		46,762		7,959		18,793		2,615		—		108		168,197
OAEM	2,122		—		—		433		—		—		—		2,555
Substandard	9,031		35		—		230		8		—		—		9,304
Total acquired	103,113		46,797		7,959		19,456		2,623		—		108		180,056

Total loans	$	2,421,104	$	877,330	$	195,120	$	763,145	$	1,015,205	$	47,986	$	40,710	$	5,360,600

As of June 30, 2019, there were no loans categorized as definite loss.

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)


	At March 31, 2019								At June 30, 2019
	Residential Mortgage				Home Equity				Residential Mortgage				Home Equity
	(Dollars In Thousands)								(Dollars In Thousands)
Originated:
Loan-to-value ratio:
Less than 50%	$	176,376	22.7	%	$	138,732	36.9	%	$	174,429	22.7	%	$	136,756	36.6	%
50% - 69%	281,204		36.3	%	84,592		22.5	%	278,937		36.1	%	88,505		23.6	%
70% - 79%	175,560		22.6	%	77,971		20.7	%	175,670		22.8	%	77,694		20.7	%
80% and over	16,239		2.1	%	32,154		8.5	%	20,157		2.6	%	33,107		8.8	%
Data not available*	112		—	%	25		—	%	2,074		0.3	%	36		—	%
Total originated	649,491		83.7	%	333,474		88.6	%	651,267		84.5	%	336,098		89.7	%

Acquired:
Loan-to-value ratio:
Less than 50%	37,617		4.9	%	21,914		5.8	%	36,688		4.8	%	19,650		5.2	%
50%—69%	52,628		6.7	%	10,046		2.7	%	50,589		6.6	%	8,637		2.3	%
70%—79%	23,360		3.0	%	984		0.3	%	19,345		2.5	%	990		0.3	%
80% and over	6,612		0.9	%	4,749		1.3	%	6,309		0.8	%	4,492		1.2	%
Data not available*	5,870		0.8	%	4,959		1.3	%
Data not available									5,785		0.8	%	4,879		1.3	%
Total acquired	126,087		16.3	%	42,652		11.4	%	118,716		15.5	%	38,648		10.3	%

Total loans	$	775,578	100.0	%	$	376,126	100.0	%	$	769,983	100.0	%	$	374,746	100.0	%

* Represents in process general ledger accounts for which data are not available.

2224

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

The following tables present the recorded investment in loans in each class as of December 31, 2018, by credit quality indicator.



	At December 31, 2018
	Commercial Real Estate		Multi- Family Mortgage		Construction		Commercial		Equipment Financing		Condominium Association		Other Consumer		Total
	(In Thousands)
Originated:
Loan rating:
Pass	$	2,198,377	$	799,483	$	150,742	$	685,773	$	969,275	$	50,186	$	23,249	$	4,877,085
OAEM	6,096		—		—		3,726		52		—		—		9,874
Substandard	4,431		330		396		22,870		6,895		265		11		35,198
Doubtful	—		—		—		261		2,618		—		—		2,879
Total originated	2,208,904		799,813		151,138		712,630		978,840		50,451		23,260		4,925,036

Acquired:
Loan rating:
Pass	111,919		47,715		22,162		23,250		3,240		—		110		208,396
OAEM	626		—		—		236		—		—		—		862
Substandard	9,276		183		—		302		9		—		—		9,770
Total acquired	121,821		47,898		22,162		23,788		3,249		—		110		219,028

Total loans	$	2,330,725	$	847,711	$	173,300	$	736,418	$	982,089	$	50,451	$	23,370	$	5,144,064

As of December 31, 2018, there were no loans categorized as definite loss.

2325

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)


	At December 31, 2018								At December 31, 2018
	Residential Mortgage				Home Equity				Residential Mortgage				Home Equity
	(Dollars In Thousands)								(Dollars In Thousands)
Originated:
Loan-to-value ratio:
Less than 50%	$	171,523	21.9	%	$	142,534	37.9	%	$	171,523	21.9	%	$	142,534	37.9	%
50%—69%	287,337		36.7	%	84,423		22.4	%	287,337		36.7	%	84,423		22.4	%
70%—79%	173,870		22.2	%	73,898		19.6	%	173,870		22.2	%	73,898		19.6	%
80% and over	19,030		2.4	%	30,129		8.0	%	19,030		2.4	%	30,129		8.0	%
Data not available*	1,299		0.2	%	30		—	%	1,299		0.2	%	30		—	%
Total originated	653,059		83.4	%	331,014		87.9	%	653,059		83.4	%	331,014		87.9	%

Acquired:
Loan-to-value ratio:
Less than 50%	36,752		4.6	%	24,705		6.6	%	36,752		4.6	%	24,705		6.6	%
50%—69%	53,788		6.9	%	10,353		2.7	%	53,788		6.9	%	10,353		2.7	%
70%—79%	26,510		3.4	%	1,000		0.3	%	26,510		3.4	%	1,000		0.3	%
80% and over	6,701		0.9	%	4,348		1.2	%	6,701		0.9	%	4,348		1.2	%
Data not available*	6,158		0.8	%	5,064		1.3	%
Data not available									6,158		0.8	%	5,064		1.3	%
Total acquired	129,909		16.6	%	45,470		12.1	%	129,909		16.6	%	45,470		12.1	%

Total loans	$	782,968	100.0	%	$	376,484	100.0	%	$	782,968	100.0	%	$	376,484	100.0	%

* Represents in process general ledger accounts for which data are not available.

The following table presents information regarding foreclosed residential real estate property for the periods indicated:



	At June 30, 2019		At December 31, 2018
	(In Thousands)
Foreclosed residential real estate property held by the creditor	$	—	$	629
Recorded investment in mortgage loans collateralized by residential real estate property that are in the process of foreclosure	$	188	$	121

At March 31, 2019 At December 31,
2018
(In Thousands)
Foreclosed residential real estate property held by the creditor $ 629
$ 629
Recorded investment in mortgage loans collateralized by residential real estate property that are in the process of foreclosure $ 1,063
$ 121

2426

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

Age Analysis of Past Due Loans and Leases

The following tables present an age analysis of the recorded investment in total loans and leases as of ~~March 31,~~June 30, 2019 and December 31, 2018.


	At March 31, 2019																		At June 30, 2019
	Past Due												Loans and Leases Past Due Greater Than 90 Days and Accruing						Past Due																	Loans and Leases Past Due Greater Than 90 Days and Accruing
	31-60 Days		61-90 Days		Greater Than 90 Days		Total		Current		Total Loans and Leases				Nonaccrual Loans and Leases			31-60 Days			61-90 Days			Greater Than 90 Days			Total			Current			Total Loans and Leases					Nonaccrual Loans and Leases
	(In Thousands)																		(In Thousands)
Originated:
Commercial real estate loans:
Commercial real estate	$	1,898	$	839	$	2,584	$	5,321	$	2,238,767	$	2,244,088	$	600		$	2,781		$	1,717		$	3,943		$	1,690		$	7,350		$	2,310,641		$	2,317,991	$	—		$	2,170
Multi-family mortgage	887		7,568		—		8,455		800,128		808,583		—			101			74			—			523			597			829,936			830,533		523			94
Construction	—		—		396		396		180,379		180,775		—			396			—			—			—			—			187,161			187,161		—			—
Total commercial real estate loans	2,785		8,407		2,980		14,172		3,219,274		3,233,446		600			3,278			1,791			3,943			2,213			7,947			3,327,738			3,335,685		523			2,264
Commercial loans and leases:
Commercial	2,086		6,515		4,353		12,954		707,038		719,992		296			5,525			3,878			505			2,724			7,107			736,582			743,689		—			6,146
Equipment financing	3,026		1,919		6,350		11,295		981,843		993,138		53			10,253			3,057			2,034			5,779			10,870			1,001,712			1,012,582		—			9,931
Condominium association	139		—		—		139		49,003		49,142		—			224			641			—			—			641			47,345			47,986		—			170
Total commercial loans and leases	5,251		8,434		10,703		24,388		1,737,884		1,762,272		349			16,002			7,576			2,539			8,503			18,618			1,785,639			1,804,257		—			16,247
Consumer loans:
Residential mortgage	11,359		784		779		12,922		636,569		649,491		—			1,902			3,755			—			784			4,539			646,728			651,267		—			1,642
Home equity	219		26		82		327		333,147		333,474		2			198			498			159			21			678			335,420			336,098		2			151
Other consumer	30		3		7		40		39,297		39,337		—			8			28			4			6			38			40,564			40,602		—			7
Total consumer loans	11,608		813		868		13,289		1,009,013		1,022,302		2			2,108			4,281			163			811			5,255			1,022,712			1,027,967		2			1,800
Total originated loans and leases	$	19,644	$	17,654	$	14,551	$	51,849	$	5,966,171	$	6,018,020	$	951		$	21,388		$	13,648		$	6,645		$	11,527		$	31,820		$	6,136,089		$	6,167,909	$	525		$	20,311

2527

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)


	At March 31, 2019																		At June 30, 2019
	Past Due												Loans and Leases Past Due Greater Than 90 Days and Accruing						Past Due																	Loans and Leases Past Due Greater Than 90 Days and Accruing
	31-60 Days		61-90 Days		Greater Than 90 Days		Total		Current		Total Loans and Leases				Nonaccrual Loans and Leases			31-60 Days			61-90 Days			Greater Than 90 Days			Total			Current			Total Loans and Leases					Nonaccrual Loans and Leases
	(In Thousands)																		(In Thousands)
Acquired:
Commercial real estate loans:
Commercial real estate	$	—	$	74	$	8,864	$	8,938	$	102,481	$	111,419	$	8,794		$	108		$	133		$	69		$	8,864		$	9,066		$	94,047		$	103,113	$	8,794		$	103
Multi-family mortgage	—		—		—		—		47,120		47,120		—			—			—			—			—			—			46,797			46,797		—			—
Construction	—		2,587		4,811		7,398		11,085		18,483		4,811			—			—			—			—			—			7,959			7,959		—			—
Total commercial real estate loans	—		2,661		13,675		16,336		160,686		177,022		13,605			108			133			69			8,864			9,066			148,803			157,869		8,794			103
Commercial loans and leases:
Commercial	44		—		314		358		21,227		21,585		111			203			—			—			237			237			19,219			19,456		33			203
Equipment financing	—		—		8		8		2,717		2,725		8			—			—			—			8			8			2,615			2,623		2			—
Total commercial loans and leases	44		—		322		366		23,944		24,310		119			203			—			—			245			245			21,834			22,079		35			203
Consumer loans:
Residential mortgage	341		845		2,085		3,271		122,816		126,087		2,085			286			—			62			2,218			2,280			116,436			118,716		2,218			—
Home equity	148		86		267		501		42,151		42,652		40			824			230			474			269			973			37,675			38,648		40			684
Other consumer	3		—		—		3		103		106		—			—			—			—			—			—			108			108		—			—
Total consumer loans	492		931		2,352		3,775		165,070		168,845		2,125			1,110			230			536			2,487			3,253			154,219			157,472		2,258			684
Total acquired loans and leases	$	536	$	3,592	$	16,349	$	20,477	$	349,700	$	370,177	$	15,849		$	1,421		$	363		$	605		$	11,596		$	12,564		$	324,856		$	337,420	$	11,087		$	990

Total loans and leases	$	20,180	$	21,246	$	30,900	$	72,326	$	6,315,871	$	6,388,197	$	16,800		$	22,809		$	14,011		$	7,250		$	23,123		$	44,384		$	6,460,945		$	6,505,329	$	11,612		$	21,301

2628

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)



	At December 31, 2018
	Past Due												Loans and Leases Past Due Greater Than 90 Days and Accruing
	31-60 Days		61-90 Days		Greater Than 90 Days		Total		Current		Total Loans and Leases		Loans and Leases Past Due Greater Than 90 Days and Accruing		Nonaccrual Loans and Leases
	(In Thousands)
Originated:
Commercial real estate loans:
Commercial real estate	$	5,139	$	896	$	2,962	$	8,997	$	2,199,907	$	2,208,904	$	277	$	3,806
Multi-family mortgage	893		—		145		1,038		798,775		799,813		—		330
Construction	297		—		396		693		150,445		151,138		—		396
Total commercial real estate loans	6,329		896		3,503		10,728		3,149,127		3,159,855		277		4,532
Commercial loans and leases:
Commercial	2,021		582		6,244		8,847		703,783		712,630		1,962		6,421
Equipment financing	2,509		650		5,685		8,844		969,996		978,840		12		9,500
Condominium association	320		—		—		320		50,131		50,451		—		265
Total commercial loans and leases	4,850		1,232		11,929		18,011		1,723,910		1,741,921		1,974		16,186
Consumer loans:
Residential mortgage	400		—		1,597		1,997		651,062		653,059		—		1,842
Home equity	761		25		183		969		330,045		331,014		1		191
Other consumer	51		18		15		84		23,176		23,260		—		17
Total consumer loans	1,212		43		1,795		3,050		1,004,283		1,007,333		1		2,050
Total originated loans and leases	$	12,391	$	2,171	$	17,227	$	31,789	$	5,877,320	$	5,909,109	$	2,252	$	22,768

2729

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)



	At December 31, 2018
	Past Due												Loans and Leases Past Due Greater Than 90 Days and Accruing
	31-60 Days		61-90 Days		Greater Than 90 Days		Total		Current		Total Loans and Leases		Loans and Leases Past Due Greater Than 90 Days and Accruing		Nonaccrual Loans and Leases
	(In Thousands)
Acquired:
Commercial real estate loans:
Commercial real estate	$	—	$	215	$	9,087	$	9,302	$	112,519	$	121,821	$	9,018	$	122
Multi-family mortgage	348		—		—		348		47,550		47,898		—		—
Construction	360		242		—		602		21,560		22,162		—		—
Total commercial real estate loans	708		457		9,087		10,252		181,629		191,881		9,018		122
Commercial loans and leases:
Commercial	124		44		290		458		23,330		23,788		90		200
Equipment financing	—		—		9		9		3,240		3,249		9		—
Total commercial loans and leases	124		44		299		467		26,570		27,037		99		200
Consumer loans:
Residential mortgage	—		371		2,113		2,484		127,425		129,909		2,113		290
Home equity	191		265		2		458		45,012		45,470		—		717
Other consumer	—		—		—		—		110		110		—		—
Total consumer loans	191		636		2,115		2,942		172,547		175,489		2,113		1,007
Total acquired loans and leases	$	1,023	$	1,137	$	11,501	$	13,661	$	380,746	$	394,407	$	11,230	$	1,329

Total loans and leases	$	13,414	$	3,308	$	28,728	$	45,450	$	6,258,066	$	6,303,516	$	13,482	$	24,097

At December 31, 2018
Past Due
Loans and
Leases Past
Due Greater
Than 90 Days
and Accruing

31-60
Days

61-90
Days

Greater
Than
90 Days
Total Current
Total Loans
and Leases

Nonaccrual
Loans and
Leases
(In Thousands)
Acquired:
Commercial real estate loans:
Commercial real estate $ —
$ 215
$ 9,087
$ 9,302
$ 112,519
$ 121,821
$ 9,018
$ 122
Multi-family mortgage 348
—
—
348
47,550
47,898
—
—
Construction 360
242
—
602
21,560
22,162
—
—
Total commercial real estate loans 708
457
9,087
10,252
181,629
191,881
9,018
122
Commercial loans and leases:
Commercial 124
44
290
458
23,330
23,788
90
200
Equipment financing —
—
9
9
3,240
3,249
9
—
Total commercial loans and leases 124
44
299
467
26,570
27,037
99
200
Consumer loans:
Residential mortgage —
371
2,113
2,484
127,425
129,909
2,113
290
Home equity 191
265
2
458
45,012
45,470
—
717
Other consumer —
—
—
—
110
110
—
—
Total consumer loans 191
636
2,115
2,942
172,547
175,489
2,113
1,007
Total acquired loans and leases $ 1,023
$ 1,137
$ 11,501
$ 13,661
$ 380,746
$ 394,407
$ 11,230
$ 1,329

Total loans and leases $ 13,414
$ 3,308
$ 28,728
$ 45,450
$ 6,258,066
$ 6,303,516
$ 13,482
$ 24,097

2830

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

Commercial Real Estate Loans—As of ~~March 31,~~June 30, 2019, loans outstanding in the three classes within this segment expressed as a percentage of total loans and leases outstanding were as follows: commercial real estate loans -- ~~36.8%~~37.2%; multi-family mortgage loans -- ~~13.4%~~13.5%; and construction loans -- ~~3.2%~~3.1%.

Loans in this portfolio that are on nonaccrual status and/or risk-rated "substandard" or worse are evaluated on an individual loan basis for impairment. For non-impaired commercial real estate loans, loss factors are applied to outstanding loans by risk rating for each of the three classes in the portfolio. The factors applied are based primarily on historic loan loss experience and an assessment of internal and external factors and other relevant information.

Commercial Loans and Leases—As of ~~March 31,~~June 30, 2019, loans and leases outstanding in the three classes within this segment expressed as a percent of total loans and leases outstanding were as follows: commercial loans and leases -- ~~11.6%~~11.7%; equipment financing loans -- 15.6%; and loans to condominium associations -- ~~0.8%~~0.7%.

Loans and leases in this portfolio that are on nonaccrual status and/or risk-rated "substandard" or worse are evaluated on an individual basis for impairment. For non-impaired commercial loans and leases, loss factors are applied to outstanding loans by risk rating for each of the three classes in the portfolio.

Consumer Loans—As of ~~March 31,~~June 30, 2019, loans outstanding within the three classes within this segment expressed as a percent of total loans and leases outstanding were as follows: residential mortgage loans -- ~~12.1%~~11.8%, home equity loans -- ~~5.9%~~5.8%, and other consumer loans -- 0.6%.

Significant risk characteristics related to the residential mortgage and home equity loan portfolios are the geographic concentration of the properties financed within selected communities in the greater Boston and Providence metropolitan areas. The payment status and loan-to-value ratio are the primary credit quality indicators used for residential mortgage loans and home equity loans. Generally, loans are not made when the loan-to-value ratio exceeds 80% unless private mortgage insurance is obtained and/or there is a financially strong guarantor. Consumer loans that become 90 or more days past due, or are placed on nonaccrual.

Impaired Loans and Leases

A loan is considered to be impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due (both interest and principal) according to the contractual terms of the loan agreement. The Company has defined the population of impaired loans to include nonaccrual loans and TDR loans.

When the ultimate collectability of the total principal of an impaired loan or lease is in doubt and the loan is on nonaccrual status, all payments are applied to principal, under the cost recovery method. When the ultimate collectability of the total principal of an impaired loan or lease is not in doubt and the loan or lease is on nonaccrual status, contractual interest is credited to interest income when received, under the cash basis method.

The following tables include the recorded investment and unpaid principal balances of impaired loans and leases with the related allowance amount, if applicable, for the originated and acquired loan and lease portfolios at the dates indicated. Also presented are the average recorded investments in the impaired loans and leases and the related amount of interest recognized during the period that the impaired loans were impaired.

2931

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)


	At March 31, 2019						At December 31, 2018						At June 30, 2019						At December 31, 2018
	Recorded Investment ₍₁₎		Unpaid Principal Balance		Related Allowance		Recorded Investment ₍₂₎		Unpaid Principal Balance		Related Allowance		Recorded Investment ₍₁₎		Unpaid Principal Balance		Related Allowance		Recorded Investment ₍₂₎		Unpaid Principal Balance		Related Allowance
	(In Thousands)												(In Thousands)
Originated:
With no related allowance recorded:
Commercial real estate	$	8,893	$	8,912	$	—	$	5,569	$	5,545	$	—	$	3,348	$	3,337	$	—	$	5,569	$	5,545	$	—
Commercial	35,666		35,764		—		30,927		31,053		—		36,990		37,035		—		30,927		31,053		—
Consumer	2,721		2,710		—		2,989		2,978		—		2,402		2,390		—		2,989		2,978		—
Total originated with no related allowance recorded	47,280		47,386		—		39,485		39,576		—		42,740		42,762		—		39,485		39,576		—
With an allowance recorded:
Commercial real estate	468		468		14		396		396		5		71		71		8		396		396		5
Commercial	8,171		8,144		2,268		8,224		8,208		2,961		5,793		5,810		1,747		8,224		8,208		2,961
Consumer	663		662		88		665		664		89		659		658		87		665		664		89
Total originated with an allowance recorded	9,302		9,274		2,370		9,285		9,268		3,055		6,523		6,539		1,842		9,285		9,268		3,055
Total originated impaired loans and leases	56,582		56,660		2,370		48,770		48,844		3,055		49,263		49,301		1,842		48,770		48,844		3,055

Acquired:
With no related allowance recorded:
Commercial real estate	9,148		9,148		—		9,538		9,538		—		9,491		9,492		—		9,538		9,538		—
Commercial	560		560		—		531		531		—		535		535		—		531		531		—
Consumer	4,923		4,923		—		4,772		4,772		—		4,521		4,521		—		4,772		4,772		—
Total acquired with no related allowance recorded	14,631		14,631		—		14,841		14,841		—		14,547		14,548		—		14,841		14,841		—
With an allowance recorded:
Consumer	152		152		26		154		154		26		156		156		29		154		154		26
Total acquired with an allowance recorded	152		152		26		154		154		26		156		156		29		154		154		26
Total acquired impaired loans and leases	14,783		14,783		26		14,995		14,995		26		14,703		14,704		29		14,995		14,995		26

Total impaired loans and leases	$	71,365	$	71,443	$	2,396	$	63,765	$	63,839	$	3,081	$	63,966	$	64,005	$	1,871	$	63,765	$	63,839	$	3,081

(1) Includes originated and acquired nonaccrual loans of ~~$21.3~~$20.3 million and ~~$1.4~~$1.0 million, respectively as of ~~March 31,~~June 30, 2019.

(2) Includes originated and acquired nonaccrual loans of $22.7 million and $1.3 million, respectively as of December 31, 2018.

3032

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)



	Three Months Ended
	June 30, 2019				June 30, 2018
	Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized
	(In Thousands)
Originated:
With no related allowance recorded:
Commercial real estate	$	3,374	$	15	$	6,565	$	19
Commercial	38,211		338		23,223		215
Consumer	2,644		8		2,012		14
Total originated with no related allowance recorded	44,229		361		31,800		248
With an allowance recorded:
Commercial real estate	71		1		—		—
Commercial	5,903		33		10,738		28
Consumer	660		6		1,166		1
Total originated with an allowance recorded	6,634		40		11,904		29
Total originated impaired loans and leases	50,863		401		43,704		277

Acquired:
With no related allowance recorded:
Commercial real estate	9,497		9		10,021		1
Commercial	507		5		1,572		4
Consumer	4,531		15		5,107		15
Total acquired with no related allowance recorded	14,535		29		16,700		20
With an allowance recorded:
Consumer	155		1		112		1
Total acquired with an allowance recorded	155		1		112		1
Total acquired impaired loans and leases	14,690		30		16,812		21

Total impaired loans and leases	$	65,553	$	431	$	60,516	$	298

Three Months Ended
March 31, 2019 March 31, 2018
Average
Recorded
Investment Interest
Income
Recognized Average
Recorded
Investment Interest
Income
Recognized
(In Thousands)
Originated:
With no related allowance recorded:
Commercial real estate $ 8,699
$ 65
$ 7,985
$ 30
Commercial 35,162
349
27,761
272
Consumer 2,732
8
3,353
13
Total originated with no related allowance recorded 46,593
422
39,099
315
With an allowance recorded:
Commercial real estate 469
1
—
—
Commercial 8,467
28
7,993
16
Consumer 663
6
134
1
Total originated with an allowance recorded 9,599
35
8,127
17
Total originated impaired loans and leases 56,192
457
47,226
332

Acquired:
With no related allowance recorded:
Commercial real estate 9,153
3
10,681
1
Commercial 559
4
1,624
4
Consumer 4,943
15
4,860
15
Total acquired with no related allowance recorded 14,655
22
17,165
20
With an allowance recorded:
Consumer 153
1
114
1
Total acquired with an allowance recorded 153
1
114
1
Total acquired impaired loans and leases 14,808
23
17,279
21

Total impaired loans and leases $ 71,000
$ 480
$ 64,505
$ 353

3133

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)



	Six Months Ended
	June 30, 2019				June 30, 2018
	Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized
	(In Thousands)
Originated:
With no related allowance recorded:
Commercial real estate	$	6,037	$	80	$	7,275	$	49
Commercial	36,687		687		25,492		487
Consumer	2,688		16		2,683		27
Total originated with no related allowance recorded	45,412		783		35,450		563
With an allowance recorded:
Commercial real estate	270		2		—		—
Commercial	7,185		61		9,366		44
Consumer	662		12		650		2
Total originated with an allowance recorded	8,117		75		10,016		46
Total originated impaired loans and leases	53,529		858		45,466		609

Acquired:
With no related allowance recorded:
Commercial real estate	9,325		12		10,351		2
Commercial	533		9		1,598		8
Consumer	4,737		30		4,984		30
Total acquired with no related allowance recorded	14,595		51		16,933		40
With an allowance recorded:
Consumer	154		2		113		2
Total acquired with an allowance recorded	154		2		113		2
Total acquired impaired loans and leases	14,749		53		17,046		42

Total impaired loans and leases	$	68,278	$	911	$	62,512	$	651

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

The following tables present information regarding impaired and non-impaired loans and leases at the dates indicated:


	At March 31, 2019								At June 30, 2019
	Commercial Real Estate		Commercial		Consumer		Total		Commercial Real Estate		Commercial		Consumer		Total
	(In Thousands)								(In Thousands)
Allowance for Loan and Lease Losses:
Originated:
Individually evaluated for impairment	$	14	$	2,268	$	88	$	2,370	$	8	$	1,747	$	87	$	1,842
Collectively evaluated for impairment	26,779		21,785		5,312		53,876		27,165		22,288		5,483		54,936
Total originated loans and leases	26,793		24,053		5,400		56,246		27,173		24,035		5,570		56,778

Acquired:
Individually evaluated for impairment	—		—		26		26		—		—		29		29
Collectively evaluated for impairment	30		80		18		128		25		192		17		234
Acquired with deteriorated credit quality	1,526		107		8		1,641		1,470		106		18		1,594
Total acquired loans and leases	1,556		187		52		1,795		1,495		298		64		1,857

Total allowance for loan and lease losses	$	28,349	$	24,240	$	5,452	$	58,041	$	28,668	$	24,333	$	5,634	$	58,635

Loans and Leases:
Originated:
Individually evaluated for impairment	$	9,107	$	37,413	$	3,224	$	49,744	$	2,930	$	37,296	$	2,845	$	43,071
Collectively evaluated for impairment	3,224,339		1,724,859		1,019,078		5,968,276		3,332,755		1,766,961		1,025,122		6,124,838
Total originated loans and leases	3,233,446		1,762,272		1,022,302		6,018,020		3,335,685		1,804,257		1,027,967		6,167,909

Acquired:
Individually evaluated for impairment	—		407		2,174		2,581		—		452		1,809		2,261
Collectively evaluated for impairment	109,113		21,229		136,377		266,719		91,263		19,202		127,642		238,107
Acquired with deteriorated credit quality	67,909		2,674		30,294		100,877		66,606		2,425		28,021		97,052
Total acquired loans and leases	177,022		24,310		168,845		370,177		157,869		22,079		157,472		337,420

Total loans and leases	$	3,410,468	$	1,786,582	$	1,191,147	$	6,388,197	$	3,493,554	$	1,826,336	$	1,185,439	$	6,505,329

3235

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)



	At December 31, 2018
	Commercial Real Estate		Commercial		Consumer		Total
	(In Thousands)
Allowance for Loan and Lease Losses:
Originated:
Individually evaluated for impairment	$	5	$	2,961	$	89	$	3,055
Collectively evaluated for impairment	26,617		22,131		5,075		53,823
Total originated loans and leases	26,622		25,092		5,164		56,878

Acquired:
Individually evaluated for impairment	—		—		26		26
Collectively evaluated for impairment	32		83		20		135
Acquired with deteriorated credit quality	1,533		108		12		1,653
Total acquired loans and leases	1,565		191		58		1,814

Total allowance for loan and lease losses	$	28,187	$	25,283	$	5,222	$	58,692

Loans and Leases:
Originated:
Individually evaluated for impairment	$	5,610	$	32,127	$	3,502	$	41,239
Collectively evaluated for impairment	3,154,245		1,709,794		1,003,831		5,867,870
Total originated loans and leases	3,159,855		1,741,921		1,007,333		5,909,109

Acquired:
Individually evaluated for impairment	—		404		2,072		2,476
Collectively evaluated for impairment	121,119		24,094		142,194		287,407
Acquired with deteriorated credit quality	70,762		2,539		31,223		104,524
Total acquired loans and leases	191,881		27,037		175,489		394,407

Total loans and leases	$	3,351,736	$	1,768,958	$	1,182,822	$	6,303,516

3336

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

Troubled Debt Restructured Loans and Leases

A specific valuation allowance for losses on TDR loans is determined by comparing the net carrying amount of the TDR loan with the restructured loan's cash flows discounted at the original effective rate.

The following table sets forth information regarding TDR loans and leases at the dates indicated:



	At June 30, 2019		At December 31, 2018
	(In Thousands)
Troubled debt restructurings:
On accrual	$	27,761	$	12,257
On nonaccrual	8,431		8,684
Total troubled debt restructurings	$	36,192	$	20,941

At March 31, 2019
At December 31, 2018
(In Thousands)
Troubled debt restructurings:
On accrual $ 28,543
$ 12,257
On nonaccrual 7,597
8,684
Total troubled debt restructurings $ 36,140
$ 20,941

Total TDR loans and leases increased by ~~$15.2~~$15.3 million to ~~$36.1~~$36.2 million at ~~March 31,~~June 30, 2019 from $20.9 million at December 31, 2018, driven primarily by new troubled debt restructurings on three commercial relationships.

The recorded investment in TDR loans and the associated specific allowances for loan and lease losses, in the originated and acquired loan and lease portfolios, that were modified during the periods indicated, are as follows.


	At and for the Three Months Ended March 31, 2019																At and for the Three Months Ended June 30, 2019
		Recorded Investment				Specific Allowance for Loan and Lease Losses						Defaulted ⁽¹⁾							Recorded Investment					Specific Allowance for Loan and Lease Losses						Defaulted ⁽¹⁾
	Number of Loans/ Leases	At Modification		At End of Period				Nonaccrual Loans and Leases			Number of Loans/ Leases		Recorded Investment			Number of Loans/ Leases		At Modification			At End of Period			Specific Allowance for Loan and Lease Losses		Nonaccrual Loans and Leases			Number of Loans/ Leases		Recorded Investment
	(Dollars in Thousands)																(Dollars in Thousands)
Originated:						Specific Allowance for Loan and Lease Losses
Commercial real estate	1	$	73	$	72	$	9		$	—		1		$	635
Commercial	6	16,754		16,730		—			—			3		1,074			1		$	520		$	520	$	—		$	—		—		$	—
Equipment financing	3	816		815		182			425			1		52			2		554			554		192			497			—		—
Residential mortgage	—	—		—		—			—			1		341
Total originated	10	$	17,643	$	17,617	$	191		$	425		6		$	2,102		3		$	1,074		$	1,074	$	192		$	497		—		$	—

(1) Includes loans and leases that have been modified within the past twelve months and subsequently had payment defaults during the period indicated.

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)



	At and for the Three Months Ended June 30, 2018
		Recorded Investment				Specific Allowance for Loan and Lease Losses				Defaulted ⁽¹⁾
	Number of Loans/ Leases	At Modification		At End of Period		Specific Allowance for Loan and Lease Losses		Nonaccrual Loans and Leases		Number of Loans/ Leases	Recorded Investment
	(Dollars in Thousands)
Originated:
Commercial real estate	1	$	673	$	653	$	—	$	653	—	$	—
Commercial	3	1,139		1,134		86		1,134		1	$	379
Equipment financing	5	716		705		2		209		—	—
Home equity	1	86		86		—		—		—	—
Total originated	10	$	2,614	$	2,578	$	88	$	1,996	1	$	379

Acquired:
Home equity	1	125		125		—		125		—	—
Total acquired	1	125		125		—		125		—	—

Total loans and leases	11	$	2,739	$	2,703	$	88	$	2,121	1	$	379

______________________________________________________________________

(1) Includes loans and leases that have been modified within the past twelve months and subsequently had payment defaults during the period indicated.


	At and for the Three Months Ended March 31, 2018																At and for the Six Months Ended June 30, 2019
		Recorded Investment				Specific Allowance for Loan and Lease Losses						Defaulted ⁽¹⁾							Recorded Investment					Specific Allowance for Loan and Lease Losses								Defaulted ⁽¹⁾
	Number of Loans/ Leases	At Modification		At End of Period				Nonaccrual Loans and Leases			Number of Loans/ Leases		Recorded Investment			Number of Loans/ Leases		At Modification			At End of Period			Specific Allowance for Loan and Lease Losses		Nonaccrual Loans and Leases			Additional Commitment		Number of Loans/ Leases		Recorded Investment
	(Dollars in Thousands)																(Dollars in Thousands)
Originated:						Specific Allowance for Loan and Lease Losses
Commercial real estate																	1		$	73		$	71	$	8		$	—		—		—		$	—
Commercial	6	$	635	$	635	$	41		$	635		1		$	929		7		17,274			18,907		—			—			—		—		—
Equipment financing	6	1,555		1,555		—			—			—		—			5		1,369			1,113		380			1,056			—		—		—
Total originated	12	$	2,190	$	2,190	$	41		$	635		1		$	929		13		$	18,716		$	20,091	$	388		$	1,056		—		—		$	—

(1) Includes loans and leases that have been modified within the past twelve months and subsequently had payment defaults during the period indicated.

3438

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)



	At and for the Six Months Ended June 30, 2018
		Recorded Investment				Specific Allowance for Loan and Lease Losses					Defaulted ⁽¹⁾
	Number of Loans/ Leases	At Modification		At End of Period		Specific Allowance for Loan and Lease Losses		Nonaccrual Loans and Leases		Additional Commitment	Number of Loans/ Leases	Recorded Investment
	(Dollars in Thousands)
Originated:
Commercial real estate	1	$	673	$	653	$	—	$	653	—	—	$	—
Commercial	9	1,774		1,757		86		1,756		—	—	—
Equipment financing	11	2,270		2,198		32		209		—	—	—
Home equity	1	86		86		—		—		—	—	—
Total originated	22	4,803		4,694		118		2,618		—	—	—

Acquired:
Home equity	1	125		125		—		125		—	—	—
Total acquired	1	125		125		—		125		—	—	—

Total loans and leases	23	$	4,928	$	4,819	$	118	$	2,743	—	—	$	—

(1) Includes loans and leases that have been modified within the past twelve months and subsequently had payment defaults during the period indicated.

The following table sets forth the Company's end-of-period balances for TDRs that were modified during the periods indicated, by type of modification.



	Three Months Ended June 30,				Six Months Ended June 30,
	2019		2018		2019		2018
	(In Thousands)
Loans with one modification:
Extended maturity	$	520	$	1,444	$	6,503	$	1,443
Combination maturity, principal, interest rate	554		1,173		13,588		3,290
Total loans with one modification	1,074		2,617		20,091		4,733

Loans with more than one modification:
Combination maturity, principal, interest rate	—		86		—		86
Total loans with more than one modification	—		86		—		86

Total loans with modifications	$	1,074	$	2,703	$	20,091	$	4,819

Three Months Ended March 31,
2019 2018
(In Thousands)
Loans with one modification:
Extended maturity $ 6,319
$ —
Combination maturity, principal, interest rate 11,298
2,190
Total loans with one modification $ 17,617
$ 2,190

The TDR loans and leases that were modified for the three months ended ~~March 31,~~June 30, 2019 and 2018 were ~~$17.6~~$1.1 million and ~~$2.2~~$2.7 million, respectively.

The TDR loans and leases that were modified for the six months ended June 30, 2019 and 2018 were $20.1 million and $4.8 million, respectively. The increase in TDR loans and leases that were modified for the ~~three~~six months ended ~~March 31,~~June 30, 2019 was primarily due to an increase in ~~the number and magnitude of extended maturity and a combination of maturity, principal, and interest rate modifications.~~modifications on commercial loans.

There were no TDR loans and leases with more than one modification during the three and six months ended ~~March 31, 2019~~June 30, 2019. There was 1 TDR loan and lease with more than one modification during the three and six months ended June 30, 2018.

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

The net charge-offs for performing and nonperforming TDR loans and leases for the three and six months ended ~~March 31,~~June 30, 2019 were $0.8 million and $1.7 million, respectively. The net charge-offs for performing and nonperforming TDR loans and leases for the three and six months ended June 30, 2018 were ~~$878 thousand~~$0.6 million and ~~$103 thousand,~~$0.7 million, respectively.

The commitments to lend funds to debtors owing receivables whose terms had been modified in TDRs as of ~~March 31,~~June 30, 2019 and 2018 were ~~$2.8~~$1.5 million and ~~$0.2~~$0.1 million, respectively.

(6) Goodwill and Other Intangible Assets

The following table sets forth the carrying value of goodwill and other intangible assets at the dates indicated:



	At June 30, 2019		At December 31, 2018
	(In Thousands)
Goodwill	$	160,427	$	137,890
Additions	—		22,537
Balance at end of period	160,427		160,427
Other intangible assets:
Core deposits	4,175		4,997
Trade name	1,089		1,089
Total other intangible assets	5,264		6,086
Total goodwill and other intangible assets	$	165,691	$	166,513

At March 31, 2019 At December 31, 2018
(In Thousands)
Goodwill $ 160,427
$ 137,890
Additions —
22,537
Balance at end of period 160,427
160,427
Other intangible assets:
Core deposits 4,595
4,997
Trade name 1,089
1,089
Total other intangible assets 5,684
6,086
Total goodwill and other intangible assets $ 166,111
$ 166,513

At December 31, 2013, the Company concluded that the BankRI name would continue to be utilized in its marketing strategies; therefore, the trade name with carrying value of $1.1 million, has an indefinite life and ceased to amortize.

The weighted-average amortization period for the core deposit intangible is 6.9 years.

~~Table of Contents~~

~~BROOKLINE BANCORP, INC. AND SUBSIDIARIES~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

The estimated aggregate future amortization expense (in thousands) for other intangible assets for each of the next five years and thereafter is as follows:



Remainder of 2019	$	877
Year ending:
2020	1,261
2021	850
2022	494
2023	263
2024	153
Thereafter	277
Total	$	4,175

Remainder of 2019 $ 1,297
Year ending:
2020 1,261
2021 850
2022 494
2023 263
2024 153
Thereafter 277
Total $ 4,595

(7) Accumulated Other Comprehensive Income (Loss)

For the three and six months ended ~~March 31,~~June 30, 2019 and 2018, the Company’s accumulated other comprehensive income (loss) includes the following two components: (i) unrealized holding gains (losses) on investment securities available-for-sale; and (ii) adjustment of accumulated obligation for postretirement benefits.

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

Changes in accumulated other comprehensive income (loss) by component, net of tax, were as follows for the periods indicated:


	Three Months Ended March 31, 2019								Three Months Ended June 30, 2019
	Investment Securities Available-for-Sale			Postretirement Benefits		Accumulated Other Comprehensive Loss			Investment Securities Available-for-Sale			Postretirement Benefits		Accumulated Other Comprehensive Loss
	(In Thousands)								(In Thousands)
Balance at December 31, 2018	$	(9,712	)	$	252	$	(9,460	)
Balance at March 31, 2019									$	(4,645	)	$	252	$	(4,393	)
Other comprehensive income (loss)	5,067			—		5,067			5,534			—		5,534
Balance at March 31, 2019	$	(4,645	)	$	252	$	(4,393	)
Balance at June 30, 2019									$	889		$	252	$	1,141



	Three Months Ended June 30, 2018
	Investment Securities Available-for-Sale			Postretirement Benefits		Accumulated Other Comprehensive Loss
	(In Thousands)
Balance at March 31, 2018	$	(11,829	)	$	163	$	(11,666	)
Other comprehensive income (loss)	(1,749		)	—		(1,749		)
Balance at June 30, 2018	$	(13,578	)	$	163	$	(13,415	)

Three Months Ended March 31, 2018

Investment
Securities
Available-for-Sale

Postretirement
Benefits

Accumulated Other
Comprehensive
Loss
(In Thousands)
Balance at December 31, 2017 $ (6,113 ) $ 163
$ (5,950 )
Other comprehensive income (loss) (5,716 ) —
(5,716 )
Balance at March 31, 2018 $ (11,829 ) $ 163
$ (11,666 )



	Six Months Ended June 30, 2019
	Investment Securities Available-for-Sale			Postretirement Benefits		Accumulated Other Comprehensive Loss
	(In Thousands)
Balance at December 31, 2018	$	(9,712	)	$	252	$	(9,460	)
Other comprehensive (loss) income	10,601			—		10,601
Balance at June 30, 2019	$	889		$	252	$	1,141



	Six Months Ended June 30, 2018
	Investment Securities Available-for-Sale			Postretirement Benefits		Accumulated Other Comprehensive Loss
	(In Thousands)
Balance at December 31, 2017	$	(6,113	)	$	163	$	(5,950	)
Other comprehensive loss before reclassifications	(7,518		)	—		(7,518		)
Less: amounts reclassified from accumulated other comprehensive loss	(53		)	—		(53		)
Balance at June 30, 2018	$	(13,578	)	$	163	$	(13,415	)

The Company did not reclassify any amounts out of accumulated other comprehensive income (loss) for the three months ended ~~March 31,~~June 30, 2019 and June 30, 2018. The Company did not reclassify any amounts out of accumulated other comprehensive income (loss) for the six months ended June 30, 2019 as compared to $53 thousand during the six months ended June 30, 2018.

(8) Derivatives and Hedging Activities

The Company utilizes loan level derivatives which consist of interest-rate contracts (swaps, caps and floors), and risk participation agreements as part of the Company's interest-rate risk management strategy for certain assets and liabilities and not for speculative purposes. Based on the Company's intended use for the loan level derivatives at inception, the Company designates the derivative as either an economic hedge of an asset or liability, or a hedging instrument subject to the hedge accounting provisions of FASB ASC Topic 815, "Derivatives and Hedging".

Interest-rate swap, cap and floor agreements are entered into as hedges against future interest-rate fluctuations on specifically identified assets or liabilities. The Company did not have derivative fair value hedges or derivative cash flow hedges as of ~~March 31,~~June 30, 2019 or December 31, 2018.

3641

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

Derivatives not designated as hedges are not speculative but rather result from a service the Company provides to certain customers for a fee. The Company executes loan level derivative products such as interest-rate swap agreements with commercial banking customers to aid them in managing their interest-rate risk. The interest-rate swap contracts allow the commercial banking customers to convert floating-rate loan payments to fixed-rate loan payments. The Company concurrently enters into offsetting swaps with a third party financial institution, effectively minimizing its net risk exposure resulting from such transactions. The third-party financial institution exchanges the customer's fixed-rate loan payments for floating-rate loan payments. As the interest-rate swap agreements associated with this program do not meet hedge accounting requirements, changes in the fair value are recognized directly in earnings.

The Company utilizes risk participation agreements with other banks participating in commercial loan arrangements. Participating banks guarantee the performance on borrower-related interest rate swap contracts. Risk participation agreements are derivative financial instruments and are recorded at fair value. These derivatives are not designated as hedges and therefore, changes in fair value are recorded directly through earnings at each reporting period.

Under a risk participation-out agreement, a derivative asset, the Company participates out a portion of the credit risk associated with the interest rate swap position executed with the commercial borrower, for a fee paid to the participating bank. Under a risk participation-in agreement, a derivative liability, the Company assumes, or participates in, a portion of the credit risk associated with the interest rate swap position with the commercial borrower, for a fee received from the other bank.

The Company offers foreign exchange contracts to commercial borrowers to accommodate their business needs. These foreign exchange contracts do not qualify as hedges for accounting purposes. To mitigate the market and liquidity risk associated with these foreign exchange contracts, the Company enters into similar offsetting positions.

Asset derivatives and liability derivatives are included in other assets and accrued expenses and other liabilities on the unaudited consolidated balance sheets.

The following tables presents the Company's customer related derivative positions for the periods indicated below for those derivatives not designated as hedging.


	Notional Amount Maturing															Notional Amount Maturing
	Number of Positions	Less than 1 year		Less than 2 years		Less than 3 years		Less than 4 years		Thereafter		Total		Fair Value		Number of Positions	Less than 1 year		Less than 2 years		Less than 3 years		Less than 4 years		Thereafter		Total		Fair Value
	March 31, 2019															June 30, 2019
	(Dollars In Thousands)															(Dollars In Thousands)
Loan level derivatives
Receive fixed, pay variable	91	$	—	$	26,017	$	—	$	43,656	$	720,242	$	789,915	$	24,018	99	$	—	$	25,615	$	8,966	$	34,472	$	792,490	$	861,543	$	54,822
Pay fixed, receive variable	91	—		26,017		—		43,656		720,242		789,915		24,018		99	—		25,615		8,966		34,472		792,490		861,543		54,822
Risk participation-out agreements	31	—		14,666		—		—		135,958		150,624		742		34	—		17,046		—		—		155,952		172,998		1,190
Risk participation-in agreements	7	—		—		—		—		55,679		55,679		230		7	—		—		—		—		56,096		56,096		314

Foreign exchange contracts
Buys foreign currency, sells U.S. currency	21	$	1,646	$	—	$	—	$	—	$	—	$	1,646	$	41	22	$	1,510	$	—	$	—	$	—	$	—	$	1,510	$	44
Sells foreign currency, buys U.S. currency	30	1,652		—		—		—		—		1,652		36		26	1,517		—		—		—		—		1,517		38

3742

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)



	Notional Amount Maturing
	Number of Positions	Less than 1 year		Less than 2 years		Less than 3 years		Less than 4 years		Thereafter		Total		Fair Value
	December 31, 2018
	(Dollars In Thousands)
Loan level derivatives
Receive fixed, pay variable	86	$	1,931	$	26,419	$	—	$	31,762	$	654,388	$	714,500	$	6,081
Pay fixed, receive variable	86	1,931		26,419		—		31,762		654,388		714,500		6,081
Risk participation-out agreements	26	—		14,892		—		—		85,639		100,531		344
Risk participation-in agreements	5	—		—		—		—		35,838		35,838		84

Foreign exchange contracts
Buys foreign currency, sells U.S. currency	22	$	6,573	$	—	$	—	$	—	$	—	$	6,573	$	123
Sells foreign currency, buys U.S. currency	37	6,582		—		—		—		—		6,582		131

Notional Amount Maturing
Number of Positions Less than 1 year Less than 2 years Less than 3 years Less than 4 years Thereafter Total Fair Value
December 31, 2018
(Dollars In Thousands)
Loan level derivatives
Receive fixed, pay variable 86
$ 1,931
$ 26,419
$ —
$ 31,762
$ 654,388
$ 714,500
$ 6,081
Pay fixed, receive variable 86
1,931
26,419
—
31,762
654,388
714,500
6,081
Risk participation-out agreements 26
—
14,892
—
—
85,639
100,531
344
Risk participation-in agreements 5
—
—
—
—
35,838
35,838
84

Foreign exchange contracts
Buys foreign currency, sells U.S. currency 22
$ 6,573
$ —
$ —
$ —
$ —
$ 6,573
$ 123
Sells foreign currency, buys U.S. currency 37
6,582
—
—
—
—
6,582
131

Certain derivative agreements contain provisions that require the Company to post collateral if the derivative exposure exceeds a threshold amount. The Company posted collateral to dealer counterparties of ~~$32.1~~$65.5 million and $5.9 million in the normal course of business as of ~~March 31,~~June 30, 2019 and December 31, 2018, respectively. Dealer counterparties posted ~~$0.3 million~~no collateral to the Company in the normal course of business as of ~~March 31,~~June 30, 2019 ~~compared to no collateral as of~~and December 31, 2018.

The tables below present the offsetting of derivatives and amounts subject to master netting agreements not offset in the unaudited consolidated balance sheet at the dates indicated.


	At March 31, 2019																	At June 30, 2019
	Gross Amounts Recognized		Gross Amounts Offset in the Statement of Financial Position			Net Amounts Presented in the Statement of Financial Position			Gross Amounts Not Offset in the Statement of Financial Position							Net Amount		Gross Amounts Recognized			Gross Amounts Offset in the Statement of Financial Position			Net Amounts Presented in the Statement of Financial Position			Gross Amounts Not Offset in the Statement of Financial Position						Net Amount
	Gross Amounts Recognized				Financial Instruments Pledged				Cash Collateral Pledged						Financial Instruments Pledged			Gross Amounts Recognized			Gross Amounts Offset in the Statement of Financial Position		Cash Collateral Pledged										Net Amount
	(In Thousands)																	(In Thousands)
Asset derivatives			Gross Amounts Offset in the Statement of Financial Position
Loan level derivatives	$	30,695	$	—			$	30,695		$	—		$	—		Net Amount		$	30,695	$	55,721		$			—		$	55,721		$	—		$	—	$	55,721
Risk participation-out agreements	742		—			742			—			—				742		1,190			—			1,190			—			—			1,190
Foreign exchange contracts	41		—			41			—			—				41		44			—			44			—			—			44
Total	$	31,478	$	—		$	31,478		$	—		$	—			$	31,478	$	56,955		$	—		$	56,955		$	—		$	—		$	56,955

Liability derivatives
Loan level derivatives	$	30,695	$	—		$	30,695		$	5,848		$	26,250			$	—	$	55,721		$	—		$	55,721		$	52,706		$	12,810		$	(9,795	)
Risk participation-in agreements	230		—			230			—			—				230		314			—			314			—			—			314
Foreign exchange contracts	36		—			36			—			—				36		38			—			38			—			—			38
Total	$	30,961	$	—		$	30,961		$	5,848		$	26,250			$	266	$	56,073		$	—		$	56,073		$	52,706		$	12,810		$	(9,443	)

3843

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)



	At December 31, 2018
	Gross Amounts Recognized		Gross Amounts Offset in the Statement of Financial Position		Net Amounts Presented in the Statement of Financial Position		Gross Amounts Not Offset in the Statement of Financial Position				Net Amount
	Gross Amounts Recognized		Gross Amounts Offset in the Statement of Financial Position				Financial Instruments Pledged		Cash Collateral Pledged		Net Amount
	(In Thousands)
Asset derivatives
Loan level derivatives	$	22,013	$	—	$	22,013	$	—	$	50	$	21,963
Risk participation-out agreements	344		—		344		—		—		344
Foreign exchange contracts	131		—		131		—		—		131
Total	$	22,488	$	—	$	22,488	$	—	$	50	$	22,438

Liability derivatives
Loan level derivatives	$	22,013	$	—	$	22,013	$	5,877	$	—	$	16,136
Risk participation-in agreements	84		—		84		—		—		84
Foreign exchange contracts	123		—		123		—		—		123
Total	$	22,220	$	—	$	22,220	$	5,877	$	—	$	16,343

At December 31, 2018
Gross
Amounts Recognized
Gross Amounts
Offset in the
Statement of Financial Position
Net Amounts Presented in the Statement of Financial Position
Gross Amounts Not Offset in the
Statement of Financial Position
Net Amount
Financial Instruments Pledged Cash Collateral Pledged
(In Thousands)
Asset derivatives
Loan level derivatives $ 22,013
$ —
$ 22,013
$ —
$ 50
$ 21,963
Risk participation-out agreements 344
—
344
—
—
344
Foreign exchange contracts 131
—
131
—
—
131
Total $ 22,488
$ —
$ 22,488
$ —
$ 50
$ 22,438

Liability derivatives
Loan level derivatives $ 22,013
$ —
$ 22,013
$ 5,877
$ —
$ 16,136
Risk participation-in agreements 84
—
84
—
—
84
Foreign exchange contracts 123
—
123
—
—
123
Total $ 22,220
$ —
$ 22,220
$ 5,877
$ —
$ 16,343

The Company has agreements with certain of its derivative counterparties that contain credit-risk-related contingent provisions. These provisions provide the counterparty with the right to terminate its derivative positions and require the Company to settle its obligations under the agreements if the Company defaults on certain of its indebtedness or if the Company fails to maintain its status as a well-capitalized institution.

(9) Stock Based Compensation

As of ~~March 31,~~June 30, 2019, the Company had 2 active recognition and retention plans: the 2011 Restricted Stock Award Plan ("2011 RSA") with 500,000 authorized shares and the 2014 Equity Incentive Plan ("2014 Plan") with 1,750,000 authorized shares. The 2011 RSA and the 2014 Plan are collectively referred to as the "Plans". The purpose of the Plans is to promote the long-term financial success of the Company and its subsidiaries by providing a means to attract, retain and reward individuals who contribute to such success and to further align their interests with those of the Company's stockholders.

Of the awarded shares, generally 50% vest ratably over three years with one-third of such shares vesting at each of the first, second and third anniversary dates of the awards. These are referred to as "time-based shares". The remaining 50% of each award has a cliff vesting schedule and will vest three years after the award date based on the level of the Company's achievement of identified performance targets in comparison to the level of achievement of such identified performance targets by a defined peer group comprised of 45 financial institutions. These are referred to as "performance-based shares". If a participant leaves the Company prior to the third anniversary date of an award, any unvested shares are usually forfeited. Dividends declared with respect to shares awarded will be held by the Company and paid to the participant only when the shares vest.

Under all the Plans, shares of the Company's common stock were reserved for issuance as restricted stock awards to officers, employees, and non-employee directors of the Company. Shares issued upon vesting may be either authorized but unissued shares or reacquired shares held by the Company as treasury shares. Any shares not issued because vesting requirements are not met will be retired back to treasury and be made available again for issuance under the Plans.

During the three and six months ended ~~March 31,~~June 30, 2019 and 2018, no shares were issued upon satisfaction of required conditions of the Plans.

Total expense for the Plans was ~~$0.9~~$0.7 million and ~~$0.7~~$0.4 million for the three months ended ~~March 31,~~June 30, 2019 and 2018, respectively. Total expense for the Plans was $1.5 million and $1.0 million for the six months ended June 30, 2019 and 2018, respectively.

3944

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

(10) Earnings per Share ("EPS")

The following table is a reconciliation of basic EPS and diluted EPS:



	Three Months Ended
	June 30, 2019				June 30, 2018
	Basic		Fully Diluted		Basic		Fully Diluted
	(Dollars in Thousands, Except Per Share Amounts)
Numerator:
Net income	$	20,471	$	20,471	$	20,831	$	20,831

Denominator:
Weighted average shares outstanding	79,669,922		79,669,922		80,184,977		80,184,977
Effect of dilutive securities	—		216,370		—		320,637
Adjusted weighted average shares outstanding	79,669,922		79,886,292		80,184,977		80,505,614

EPS	$	0.26	$	0.26	$	0.26	$	0.26

Three Months Ended
March 31, 2019 March 31, 2018
Basic
Fully
Diluted
Basic
Fully
Diluted
(Dollars in Thousands, Except Per Share Amounts)
Numerator:
Net income $ 22,467
$ 22,467
$ 18,633
$ 18,633

Denominator:
Weighted average shares outstanding 79,658,583
79,658,583
77,879,593
77,879,593
Effect of dilutive securities —
184,995
—
288,207
Adjusted weighted average shares outstanding 79,658,583
79,843,578
77,879,593
78,167,800

EPS $ 0.28
$ 0.28
$ 0.24
$ 0.24



	Six Months Ended
	June 30, 2019				June 30, 2018
	Basic		Fully Diluted		Basic		Fully Diluted
	(Dollars in Thousands, Except Per Share Amounts)
Numerator:
Net income	$	42,938	$	42,938	$	39,464	$	39,464

Denominator:
Weighted average shares outstanding	79,664,284		79,664,284		79,038,041		79,038,041
Effect of dilutive securities	—		195,288		—		304,422
Adjusted weighted average shares outstanding	79,664,284		79,859,572		79,038,041		79,342,463

EPS	$	0.54	$	0.54	$	0.50	$	0.50

(11) Fair Value of Financial Instruments

A description of the valuation methodologies used for assets and liabilities measured at fair value on a recurring and non-recurring basis, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below. There were no changes in the valuation techniques used during the three and six months ended ~~March 31,~~June 30, 2019 and 2018.

4045

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

Assets and Liabilities Recorded at Fair Value on a Recurring Basis

The following tables set forth the carrying value of assets and liabilities measured at fair value on a recurring basis at the dates indicated:


	Carrying Value as of March 31, 2019								Carrying Value as of June 30, 2019
	Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3		Total
	(In Thousands)								(In Thousands)
Assets:
Investment securities available-for-sale:
GSE debentures	$	—	$	182,845	$	—	$	182,845	$	—	$	185,828	$	—	$	185,828
GSE CMOs	—		100,118		—		100,118		—		96,860		—		96,860
GSE MBSs	—		159,772		—		159,772		—		152,796		—		152,796
SBA commercial loan asset-backed securities	—		43		—		43		—		40		—		40
Corporate debt obligations	—		32,355		—		32,355		—		32,818		—		32,818
U.S. Treasury bonds	—		13,887		—		13,887		—		14,155		—		14,155
Total investment securities available-for-sale	$	—	$	489,020	$	—	$	489,020	$	—	$	482,497	$	—	$	482,497
Equity securities held-for-trading	$	3,355	$	986	$	—	$	4,341	$	3,694	$	1,004	$	—	$	4,698
Loan level derivatives	—		30,695		—		30,695		—		55,721		—		55,721
Risk participation-out agreements	—		742		—		742		—		1,190		—		1,190
Foreign exchange contracts	—		41		—		41		—		44		—		44
Liabilities:
Loan level derivatives	$	—	$	30,695	$	—	$	30,695	$	—	$	55,721	$	—	$	55,721
Risk participation-in agreements	—		230		—		230		—		314		—		314
Foreign exchange contracts	—		36		—		36		—		38		—		38



	Carrying Value as of December 31, 2018
	Level 1		Level 2		Level 3		Total
	(In Thousands)
Assets:
Investment securities available-for-sale:
GSE debentures	$	—	$	181,079	$	—	$	181,079
GSE CMOs	—		103,130		—		103,130
GSE MBSs	—		165,089		—		165,089
SBA commercial loan asset-backed securities	—		51		—		51
Corporate debt obligations	—		39,708		—		39,708
U.S. Treasury bonds	—		13,736		—		13,736
Total investment securities available-for-sale	$	—	$	502,793	$	—	$	502,793
Equity securities held-for-trading	$	3,235	$	972	$	—	$	4,207
Loan level derivatives	—		22,013		—		22,013
Risk participation-out agreements	—		344		—		344
Foreign exchange contracts	—		131		—		131
Liabilities:
Loan level derivatives	$	—	$	22,013	$	—	$	22,013
Risk participation-in agreements	—		84		—		84
Foreign exchange contracts	—		123		—		123

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

Carrying Value as of December 31, 2018
Level 1 Level 2 Level 3 Total
(In Thousands)
Assets:
Investment securities available-for-sale:
GSE debentures $ —
$ 181,079
$ —
$ 181,079
GSE CMOs —
103,130
—
103,130
GSE MBSs —
165,089
—
165,089
SBA commercial loan asset-backed securities —
51
—
51
Corporate debt obligations —
39,708
—
39,708
U.S. Treasury bonds —
13,736
—
13,736
Total investment securities available-for-sale $ —
$ 502,793
$ —

$ 502,793
Equity securities held-for-trading $ 3,235
$ 972
$ —
$ 4,207
Loan level derivatives —
22,013
—
22,013
Risk participation-out agreements —
344
—
344
Foreign exchange contracts —
131
—
131
Liabilities:

Loan level derivatives $ —
$ 22,013
$ —
$ 22,013
Risk participation-in agreements —
84
—
84
Foreign exchange contracts —
123
—
123

Investment Securities Available-for-Sale

The fair value of investment securities is based principally on market prices and dealer quotes received from third-party and nationally-recognized pricing services for identical investment securities such as U.S. Treasury and agency securities. These prices are validated by comparing the primary pricing source with an alternative pricing source when available. When quoted market prices for identical securities are unavailable, the Company uses market prices provided by independent pricing services based on recent trading activity and other observable information, including but not limited to market interest-rate curves, referenced credit spreads and estimated prepayment speeds where applicable. These investments include GSE debentures, GSE mortgage-related securities, SBA commercial loan asset backed securities, corporate debt securities, and trust preferred securities, all of which are included in Level 2. As of ~~March 31,~~June 30, 2019 and December 31, 2018, no investment securities were valued using pricing models included in Level 3.

Additionally, management reviews changes in fair value from period to period and performs testing to ensure that prices received from the third parties are consistent with management's expectation of the market. Changes in the prices obtained from the pricing service are analyzed from month to month, taking into consideration changes in market conditions including changes in mortgage spreads, changes in U.S. Treasury security yields and changes in generic pricing of 15-year and 30-year securities. Additional analysis may include a review of prices provided by other independent parties, a yield analysis, a review of average life changes using Bloomberg analytics and a review of historical pricing for a particular security.

Equity Securities Held-for-Trading

The fair value of equity securities held-for-trading is based principally on market prices and dealer quotes received from third-party and nationally-recognized pricing services. The Company's equity securities are priced this way and are included in Level 1. These prices are validated by comparing the primary pricing source with an alternative pricing source when available.

Derivatives and Hedging Instruments

The fair values for the interest-rate swap assets and liabilities, risk participation agreements (RPA in/out), and foreign exchange derivatives represent a Level 2 valuation and are based on settlement values adjusted for credit risks associated with the counterparties and the Company and observable market interest rate curves and foreign exchange rates where applicable.

~~Table of Contents~~

~~BROOKLINE BANCORP, INC. AND SUBSIDIARIES~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

Credit risk adjustments consider factors such as the likelihood of default by the Company and its counterparties, its net exposures and remaining contractual life. To date, the Company has not realized any losses due to a counterparty's inability to pay any net uncollateralized position. Refer also to Note 8, "Derivatives and Hedging Activities."

There were no transfers between levels for assets and liabilities recorded at fair value on a recurring basis during the three and six months ended ~~March 31,~~June 30, 2019 and 2018, respectively.

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

Assets and Liabilities Recorded at Fair Value on a Non-Recurring Basis

Assets and liabilities measured at fair value on a non-recurring basis are summarized below at the dated indicated:


	Carrying Value as of March 31, 2019								Carrying Value as of June 30, 2019
	Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3		Total
	(In Thousands)								(In Thousands)
Assets measured at fair value on a non-recurring basis:
Collateral-dependent impaired loans and leases	$	—	$	—	$	4,574	$	4,574	$	—	$	—	$	2,318	$	2,318
OREO	—		—		3,054		3,054		—		—		957		957
Repossessed assets	—		858		—		858		—		1,009		—		1,009
Total assets measured at fair value on a non-recurring basis	$	—	$	858	$	7,628	$	8,486	$	—	$	1,009	$	3,275	$	4,284



	Carrying Value as of December 31, 2018
	Level 1		Level 2		Level 3		Total
	(In Thousands)
Assets measured at fair value on a non-recurring basis:
Collateral-dependent impaired loans and leases	$	—	$	—	$	4,203	$	4,203
OREO	—		—		3,054		3,054
Repossessed assets	—		965		—		965
Total assets measured at fair value on a non-recurring basis	$	—	$	965	$	7,257	$	8,222

Carrying Value as of December 31, 2018
Level 1 Level 2 Level 3 Total
(In Thousands)
Assets measured at fair value on a non-recurring basis:
Collateral-dependent impaired loans and leases $ —
$ —
$ 4,203
$ 4,203
OREO —
—
3,054
3,054
Repossessed assets —
965
—
965
Total assets measured at fair value on a non-recurring basis $ —
$ 965
$ 7,257
$ 8,222

Collateral-Dependent Impaired Loans and Leases

For nonperforming loans and leases where the credit quality of the borrower has deteriorated significantly, fair values of the underlying collateral were estimated using purchase and sales agreements (Level 2), or comparable sales or recent appraisals (Level 3), adjusted for selling costs and other expenses.

Other Real Estate Owned

The Company records OREO at the lower of cost or fair value. In estimating fair value, the Company utilizes purchase and sales agreements (Level 2) or comparable sales, recent appraisals or cash flows discounted at an interest rate commensurate with the risk associated with these cash flows (Level 3), adjusted for selling costs and other expenses.

Repossessed Assets

Repossessed assets are carried at estimated fair value less costs to sell based on auction pricing (Level 2).

~~Table of Contents~~

~~BROOKLINE BANCORP, INC. AND SUBSIDIARIES~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

The table below presents quantitative information about significant unobservable inputs (Level 3) for assets measured at fair value on a non-recurring basis at the dates indicated.


	Fair Value				Valuation Technique	Fair Value				Valuation Technique
	At March 31, 2019		At December 31, 2018			At June 30, 2019		At December 31, 2018
	(Dollars in Thousands)					(Dollars in Thousands)
Collateral-dependent impaired loans and leases	$	4,574	$	4,203	Appraisal of collateral ⁽¹⁾	$	2,318	$	4,203	Appraisal of collateral ⁽¹⁾
Other real estate owned	3,054		3,054		Appraisal of collateral ⁽¹⁾	957		3,054		Appraisal of collateral ⁽¹⁾

_______________________________________________________________________________

⁽¹⁾ Fair value is generally determined through independent appraisals of the underlying collateral. The Company may also use another available source of collateral assessment to determine a reasonable estimate of the fair value of the collateral. Appraisals may be adjusted by management for qualitative factors such as economic factors and estimated liquidation expenses. The range of the unobservable inputs used may vary but is generally 0% - 10% on the discount for costs to sell and 0% - 15% on appraisal adjustments.

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

Summary of Estimated Fair Values of Financial Instruments

The following table presents the carrying amount, estimated fair value, and placement in the fair value hierarchy of the Company's financial instruments at the dates indicated. This table excludes financial instruments for which the carrying amount approximates fair value. Financial assets for which the fair value approximates carrying value include cash and cash equivalents, restricted equity securities, and accrued interest receivable. Financial liabilities for which the fair value approximates carrying value include non-maturity deposits, short-term borrowings, and accrued interest payable.



					Fair Value Measurements at June 30, 2019
	Carrying Value		Estimated Fair Value		Level 1 Inputs		Level 2 Inputs		Level 3 Inputs
	(In Thousands)
Financial assets:
Investment securities held-to-maturity:
GSE debentures	$	44,592	$	44,657	$	—	$	44,657	$	—
GSE MBSs	10,608		10,494		—		10,494		—
Municipal obligations	47,872		48,434		—		48,434		—
Foreign government obligations	500		500		—		—		500
Loans held-for-sale	1,575		1,575		—		1,575		—
Loans and leases, net	6,446,694		6,483,090		—		—		6,483,090
Restricted equity securities	55,270		55,270		—		—		55,270
Financial liabilities:
Deposit liabilities, other than certificates of deposits	3,638,040		3,638,040				3,638,040
Certificates of deposits	1,984,453		1,986,566		—		1,986,566		—
Borrowed funds	930,764		934,223		—		934,223		—

Fair Value Measurements at March 31, 2019
Carrying
Value Estimated
Fair Value Level 1
Inputs Level 2
Inputs Level 3
Inputs
(In Thousands)
Financial assets:
Investment securities held-to-maturity:

GSE debentures $ 50,551
$ 50,140
$ —
$ 50,140
$ —
GSE MBSs 11,080
10,842
—
10,842
—
Municipal obligations 51,563
51,607
—
51,607
—
Foreign government obligations 500
500
—
—
500
Loans held-for-sale 869
869
—
869
—
Loans and leases, net 6,330,156
6,258,682
—
—
6,258,682
Restricted equity securities 54,192
54,192
—
—
54,192
Financial liabilities:
Certificates of deposit 1,907,228
1,903,253
—
1,903,253
—
Borrowed funds 866,005
857,772
—
857,772
—



					Fair Value Measurements at December 31, 2018
	Carrying Value		Estimated Fair Value		Level 1 Inputs		Level 2 Inputs		Level 3 Inputs
	(In Thousands)
Financial assets:
Investment securities held-to-maturity:
GSE debentures	$	50,546	$	49,601	$	—	$	49,601	$	—
GSE MBSs	11,426		11,131		—		11,131		—
Municipal obligations	52,304		51,598		—		51,598		—
Foreign government obligations	500		500		—		—		500
Loans held-for-sale	3,247		3,247		—		3,247		—
Loans and leases, net	6,244,824		6,154,704		—		—		6,154,704
Restricted equity securities	61,751		61,751		—		—		61,751
Financial liabilities:
Certificates of deposit	1,789,165		1,778,860		—		1,778,860		—
Borrowed funds	920,542		886,545		—		886,545		—

~~Table of Contents~~

~~BROOKLINE BANCORP, INC. AND SUBSIDIARIES~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

Fair Value Measurements at December 31, 2018
Carrying
Value Estimated
Fair Value Level 1
Inputs Level 2
Inputs Level 3
Inputs
(In Thousands)
Financial assets:
Investment securities held-to-maturity:
GSE debentures $ 50,546
$ 49,601
$ —
$ 49,601
$ —
GSE MBSs 11,426
11,131
—
11,131
—
Municipal obligations 52,304
51,598
—
51,598
—
Foreign government obligations 500
500
—
—
500
Loans held-for-sale 3,247
3,247
—
3,247
—
Loans and leases, net 6,244,824
6,154,704
—
—
6,154,704
Restricted equity securities 61,751
61,751
—
—
61,751
Financial liabilities:
Certificates of deposit 1,789,165
1,778,860
—
1,778,860
—
Borrowed funds 920,542
886,545
—
886,545
—

Investment Securities Held-to-Maturity

The fair values of certain investment securities held-to-maturity are estimated using market prices provided by independent pricing services based on recent trading activity and other observable information, including but not limited to market interest-rate curves, referenced credit spreads and estimated prepayment speeds where applicable. These investments

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

include GSE debentures, GSE MBSs, and municipal obligations, all of which are included in Level 2. Additionally, fair values of foreign government obligations are estimated using pricing models and are considered to be Level 3.

Loans Held-for-Sale

Fair value is measured using quoted market prices when available. These assets are typically categorized as Level 1. If quoted market prices are not available, comparable market values may be utilized. These assets are typically categorized as Level 2.

Loans and Leases

The fair values of performing loans and leases was estimated by segregating the portfolio into its primary loan and lease categories—commercial real estate mortgage, multi-family mortgage, construction, commercial, equipment financing, condominium association, residential mortgage, home equity and other consumer. These categories were further disaggregated based upon significant financial characteristics such as type of interest rate (fixed / variable) and payment status (current / past-due). Using the exit price valuation method, the Company discounts the contractual cash flows for each loan category using interest rates currently being offered for loans with similar terms to borrowers of similar quality and incorporates estimates of future loan prepayments.

Restricted Equity Securities

The fair values of certain restricted equity securities are estimated using observable inputs adjusted for other unobservable information, including but not limited to probability assumptions and similar discounts where applicable. These restricted equity securities are considered to be Level 3.

Deposits

The fair values of deposit liabilities with no stated maturity (demand, NOW, savings and money market savings accounts) are equal to the carrying amounts payable on demand. The fair value of certificates of deposit represents contractual cash flows discounted using interest rates currently offered on deposits with similar characteristics and remaining maturities. The fair value estimates for deposits do not include the benefit that results from the low-cost funding provided by the Company's core deposit relationships (deposit-based intangibles).

~~Table of Contents~~

~~BROOKLINE BANCORP, INC. AND SUBSIDIARIES~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

Borrowed Funds

The fair value of federal funds purchased is equal to the amount borrowed. The fair value of FHLBB advances and repurchase agreements represents contractual repayments discounted using interest rates currently available for borrowings with similar characteristics and remaining maturities. The fair values reported for retail repurchase agreements are based on the discounted value of contractual cash flows. The discount rates used are representative of approximate rates currently offered on borrowings with similar characteristics and maturities. The fair values reported for subordinated deferrable interest debentures are based on the discounted value of contractual cash flows. The discount rates used are representative of approximate rates currently offered on instruments with similar terms and maturities.

(12) Commitments and Contingencies

Off-Balance Sheet Financial Instruments

The Company is party to off-balance sheet financial instruments in the normal course of business to meet the financing needs of its customers and to reduce its own exposure to fluctuations in interest rates. These financial instruments include loan commitments, standby and commercial letters of credits, and loan level derivatives. According to GAAP, these financial instruments are not recorded in the financial statements until they are funded or related fees are incurred or received.

The contract amounts reflect the extent of the involvement the Company has in particular classes of these instruments. Such commitments involve, to varying degrees, elements of credit risk and interest-rate risk in excess of the amount recognized in the consolidated balance sheets. The Company's exposure to credit loss in the event of non-performance by the counterparty is represented by the fair value of the instruments. The Company uses the same policies in making commitments and conditional obligations as it does for on-balance sheet instruments.

~~Financial instruments with off-balance-sheet risk at the dates indicated follow:~~

At March 31, 2019
At December 31, 2018
(In Thousands)
Financial instruments whose contract amounts represent credit risk:

Commitments to originate loans and leases:

Commercial real estate $ 108,311

$ 76,642
Commercial 75,321

75,713
Residential mortgage 18,752

16,363
Unadvanced portion of loans and leases 720,852

707,997
Unused lines of credit:

Home equity 503,283

487,476
Other consumer 36,293

50,404
Other commercial 455

347
Unused letters of credit:

Financial standby letters of credit 10,026

11,491
Performance standby letters of credit 3,332

3,075
Commercial and similar letters of credit 4,573

4,573
Loan level derivatives (Notional principal amounts):

Receive fixed, pay variable 789,915

714,500
Pay fixed, receive variable 789,915

714,500
Risk participation-out agreements 150,624

100,531
Risk participation-in agreements 55,679
35,838
Foreign exchange contracts (Notional amounts):

Buys foreign currency, sells U.S. currency 1,646

6,573
Sells foreign currency, buys U.S. currency 1,652

6,582

4650

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

Financial instruments with off-balance-sheet risk at the dates indicated follow:



	At June 30, 2019		At December 31, 2018
	(In Thousands)
Financial instruments whose contract amounts represent credit risk:
Commitments to originate loans and leases:
Commercial real estate	$	155,325	$	76,642
Commercial	95,938		75,713
Residential mortgage	21,418		16,363
Unadvanced portion of loans and leases	797,936		707,997
Unused lines of credit:
Home equity	512,450		487,476
Other consumer	37,334		50,404
Other commercial	423		347
Unused letters of credit:
Financial standby letters of credit	9,671		11,491
Performance standby letters of credit	3,428		3,075
Commercial and similar letters of credit	4,573		4,573
Loan level derivatives (Notional principal amounts):
Receive fixed, pay variable	861,543		714,500
Pay fixed, receive variable	861,543		714,500
Risk participation-out agreements	172,998		100,531
Risk participation-in agreements	56,096		35,838
Foreign exchange contracts (Notional amounts):
Buys foreign currency, sells U.S. currency	1,510		6,573
Sells foreign currency, buys U.S. currency	1,517		6,582

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require the payment of a fee by the customer. Since some of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer's creditworthiness on a case-by-case basis. The amount of collateral obtained, if any, is based on management's credit evaluation of the borrower.

Standby and commercial letters of credits are conditional commitments issued by the Company to guarantee performance of a customer to a third party. These standby and commercial letters of credit are primarily issued to support the financing needs of the Company's commercial customers. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to customers.

From time to time, the Company enters into loan level derivatives, risk participation agreements or foreign exchange contracts with commercial customers and third-party financial institutions. These derivatives allow the Company to offer long-term fixed-rate commercial loans while mitigating the interest-rate or foreign exchange risk of holding those loans. In a loan level derivative transaction, the Company lends to a commercial customer on a floating-rate basis and then enters into an loan level derivative with that customer. Concurrently, the Company enters into offsetting swaps with a third-party financial institution, effectively minimizing its net interest-rate risk exposure resulting from such transactions.

The fair value of derivative assets and liabilities was ~~$31.5~~$57.0 million and ~~$31.0~~$56.1 million, respectively, as of ~~March 31,~~June 30, 2019. The fair value of derivative assets and liabilities was $22.5 million and $22.2 million, respectively, as of December 31, 2018.

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

The fair value of foreign exchange assets and liabilities was ~~$41~~$44 thousand and ~~$36~~$38 thousand, respectively, as of ~~March 31,~~June 30, 2019. The fair value of foreign exchange assets and liabilities was $131 thousand and $123 thousand as of December 31, 2018.

Lease Commitments

The Company leases certain office space under various noncancellable operating leases as well as certain other assets. These leases have original terms ranging from 23 years to over 2025 years. Certain leases contain renewal options and escalation clauses which can increase rental expenses based principally on the consumer price index and fair market rental value provisions. All of the Company's current outstanding leases are classified as operating leases.

The Company considered the following criteria when determining whether a contract contains a lease, the existence of an identifiable asset and the right to obtain substantially all of the economic benefits from use of the asset through the period. The Company used the FHLB classic advance rates available as of ~~March 31,~~June 30, 2019 as the discount rate to determined the net present value of the remaining lease payments.



	At June 30, 2019
	(In Thousands)
The components of lease expense were as follow:
Operating lease cost	$	3,033

Supplemental cash flow information related to leases was as follows:
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows for operating leases	$	3,106
Right-of-use assets obtained in exchange for new lease obligations:
Operating leases	$	66

Supplemental balance sheet information related to leases was as follows:
Operating Leases
Operating lease right-of-use assets	$	25,928
Operating lease liabilities	25,928

Weighted Average Remaining Lease Term
Operating leases	7.9 years

Weighted Average Discount Rate
Operating leases	2.5		%

4752

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

At March 31, 2019
(In Thousands)
The components of lease expense were as follow:
Operating lease cost $ 1,459

Supplemental cash flow information related to leases was as follows:
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows for operating leases $ 1,525
Right-of-use assets obtained in exchange for lease obligations:
Operating leases $ 71

Supplemental balance sheet information related to leases was as follows:
Operating Leases
Operating lease right-of-use assets $ 26,205
Operating lease liabilities 26,205

Weighted Average Remaining Lease Term
Operating leases 7.9 years

Weighted Average Discount Rate
Operating leases 3.0 %

A summary of future minimum rental payments under such leases at the dates indicated follows:



	Minimum Rental Payments
	June 30, 2019			December 31, 2018
	(In Thousands)

Remainder of 2019	$	3,076		$	4,224
Year ending:
2020	5,590			4,932
2021	4,828			4,418
2022	4,153			3,602
2023	3,325			2,734
2024	1,951			1,866
Thereafter	5,583			6,637
Total	$	28,506		$	28,413
Less imputed interest	(2,578		)
Present value of lease liability	$	25,928

Minimum Rental Payments
March 31, 2019 December 31, 2018
(In Thousands)

Remainder of 2019 $ 4,539
$ 4,224
Year ending:
2020 5,409
4,932
2021 4,640
4,418
2022 3,962
3,602
2023 3,182
2,734
2024 1,951
1,866
Thereafter 5,583
6,637
Total $ 29,266
$ 28,413
Less imputed interest (3,061 )
Present value of lease liability $ 26,205

Certain leases contain escalation clauses for real estate taxes and other expenditures, which are not included above. The total real estate taxes were ~~$0.5~~$0.9 million and other expenditures were ~~$0.1~~$0.2 million for both the ~~three~~six months ended ~~March 31,~~June 30, 2019 and 2018. Total rental expense was ~~$1.4~~$1.6 million for ~~both~~ the three months ended ~~March 31,~~June 30, 2019 and 2018.

~~Table of Contents~~

~~BROOKLINE BANCORP, INC. AND SUBSIDIARIES~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

Total rental expense was $3.0 million for the six months ended June 30, 2019 and 2018.

Legal Proceedings

In the normal course of business, there are various outstanding legal proceedings. In the opinion of management, after consulting with legal counsel, the consolidated financial position and results of operations of the Company are not expected to be affected materially by the outcome of such proceedings.

(13) Revenue from Contracts with Customers

Overview

Revenue from contracts with customers in the scope of Accounting Standards Codification (“ASC”) ("Topic 606") is measured based on the consideration specified in the contract with a customer and excludes amounts collected on behalf of third parties. The Company recognizes revenue from contracts with customers when it satisfies its performance obligations.

The Company’s performance obligations are generally satisfied as services are rendered and can either be satisfied at a point in time or over time. Unsatisfied performance obligations at the report date are not material to our consolidated financial statements.

In certain cases, other parties are involved with providing services to our customers. If the Company is a principal in the transaction (providing services itself or through a third party on its behalf), revenues are reported based on the gross consideration received from the customer and any related expenses are reported gross in noninterest expense. If the Company is an agent in the transaction (referring to another party to provide services), the Company reports its net fee or commission retained as revenue.

Accounting Policy Updates

The Company adopted Topic 606, “Revenue from Contracts with Customers” effective January 1, 2018 and has applied the guidance to all contracts within the scope of Topic 606 as of that date. As a result, the Company has modified its accounting policy for revenue recognition as detailed in this Note.

The Company applied Topic 606 using the modified retrospective method, therefore, the prior period comparative information has not been adjusted and continues to be reported under Topic 605. There was no cumulative effect adjustment as

Table of Contents

BROOKLINE BANCORP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (Continued)

of January 1, 2018, and there were no material changes to our consolidated financial statements at or for the ~~three~~six months ended ~~March 31,~~June 30, 2019, as a result of adopting Topic 606.

The Company applied the practical expedient pertaining to contracts with original expected duration of one year or less and does not disclose information about remaining performance obligations on such contracts.

The Company also applied the practical expedient pertaining to contracts for which, at contract inception, the period between when the entity transfers the services and when the customer pays for those services will be one year or less. As such, the Company does not adjust the consideration from customers for the effects of a significant financing component.

A substantial portion of the Company’s revenue is specifically excluded from the scope of Topic 606. This exclusion is associated with financial instruments, including interest income on loans and investment securities, in addition to loan derivative income and gains on loan and investment sales. For the revenue that is in-scope of Topic 606, the following is a description of principal activities from which the Company generates its revenue from contracts with customers, separated by the timing of revenue recognition.

Revenue Recognized at a Point in Time

The Company recognizes revenue that is transactional in nature and such revenue is earned at a point in time. Revenue that is recognized at a point in time includes card interchange fees (fee income related to debit card transactions), ATM fees, wire transfer fees, overdraft charge fees, and stop-payment and returned check fees. Additionally, revenue is collected from loan fees, such as letters of credit, line renewal fees and application fees. Such revenue is derived from transactional information and is recognized as revenue immediately as the transactions occur or upon providing the service to complete the customer’s transaction.

~~Table of Contents~~

~~BROOKLINE BANCORP, INC. AND SUBSIDIARIES~~

~~Notes to Unaudited Consolidated Financial Statements (Continued)~~

Revenue Recognized Over Time

The Company recognizes revenue over a period of time, generally monthly, as services are performed and performance obligations are satisfied. Such revenue includes commissions on investments, insurance sales and service charges on deposit accounts. Fee revenue from service charges on deposit accounts represents the service charges assessed to customers who hold deposit accounts at the ~~Bank.~~Banks.

(14) Subsequent Events

As previously disclosed on a Form 8-K filing, on July 31, 2019, Brookline Bank converted its charter from a Massachusetts-chartered savings bank to a Massachusetts-chartered trust company.

Brookline Bank will continue to be supervised by the Massachusetts Division of Banks and the Board of Governors of the Federal Reserve System (the “FED”) as well as participate in the Federal Deposit Insurance Corporation (“FDIC”). The Company is a Delaware corporation and continues to be supervised by the FED.

On July 31, 2019, Brookline Bank ended its membership in the Depositors Insurance Fund (the “DIF”), which insures deposit balances held by Massachusetts-chartered savings banks in excess of the federal deposit insurance coverage amounts. Brookline Bank’s growth in deposit size required Brookline Bank to withdraw from the DIF and the concurrent charter conversion of Brookline Bank. Brookline Bank’s deposit accounts will continue to be insured by the deposit insurance fund of the FDIC up to applicable limits. Excess deposits that are insured by the DIF on July 31, 2019 will continue to be insured by the DIF until July 31, 2019. Term deposits in excess of the FDIC insurance coverage will continue to be insured by the DIF until they reach maturity.

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

Forward-Looking Statements

Certain statements contained in this Quarterly Report on Form 10-Q that are not historical facts may constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and are intended to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve risks and uncertainties. These statements, which are based on certain assumptions and describe Brookline Bancorp, Inc.’s (the “Company’s”) future plans, strategies and expectations, can generally be identified by the use of the words “may,” “will,” “should,” “could,” “would,” “plan,” “potential,” “estimate,” “project,” “believe,” “intend,” “anticipate,” “expect,” “target” and similar expressions. These statements include, among others, statements regarding the Company’s intent, belief or expectations with respect to economic conditions, trends affecting the Company’s financial condition or results of operations, and the Company’s exposure to market, liquidity, interest-rate and credit risk.

Forward-looking statements are based on the current assumptions underlying the statements and other information with respect to the beliefs, plans, objectives, goals, expectations, anticipations, estimates and intentions of management and the financial condition, results of operations, future performance and business are only expectations of future results. Although the Company believes that the expectations reflected in the Company’s forward-looking statements are reasonable, the Company’s actual results could differ materially from those projected in the forward-looking statements as a result of, among other factors, adverse conditions in the capital and debt markets; changes in interest rates; competitive pressures from other financial institutions; the effects of weakness in general economic conditions on a national basis or in the local markets in which the Company operates, including changes which adversely affect borrowers’ ability to service and repay their loans and leases; changes in the value of securities and other assets in the Company’s investment portfolio; changes in loan and lease default and charge-off rates; the adequacy of allowances for loan and lease losses; decreases in deposit levels that necessitate increases in borrowing to fund loans and investments; operational risks including, but not limited to, cybersecurity breaches and natural disaster; changes in government regulation; the risk that goodwill and intangibles recorded in the Company’s financial statements will become impaired; and changes in assumptions used in making such forward-looking statements, as well as the other risks and uncertainties detailed in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2018 and other filings submitted to the Securities and Exchange Commission. Forward-looking statements speak only as of the date on which they are made. The Company does not undertake any obligation to update any forward-looking statement to reflect circumstances or events that occur after the date the forward-looking statements are made.

Introduction

Brookline Bancorp, Inc., a Delaware corporation, operates as a multi-bank holding company for Brookline Bank and its subsidiaries; Bank Rhode Island and its subsidiaries ("BankRI"); First Ipswich Bank and its subsidiaries ("First Ipswich"); and Brookline Securities Corp.

As a commercially-focused financial institution with 51 full-service banking offices throughout greater Boston, the north shore of Massachusetts and Rhode Island, the Company, through Brookline Bank, BankRI and First Ipswich (the “Banks”), offers a wide range of commercial, business and retail banking services, including a full complement of cash management products, foreign exchange services, on-line and mobile banking services, consumer and residential loans and investment advisory services, designed to meet the financial needs of small- to mid-sized businesses and individuals throughout central New England. Specialty lending activities include equipment financing primarily in the New York and New Jersey metropolitan area.

The Company focuses its business efforts on profitably growing its commercial lending businesses, both organically and through acquisitions. The Company’s customer focus, multi-bank structure, and risk management are integral to its organic growth strategy and serve to differentiate the Company from its competitors. As full-service financial institutions, the Banks and their subsidiaries focus their efforts on developing and deepening long-term banking relationships with qualified customers through a full complement of products and excellent customer service, and strong risk management.

The Company manages the Banks under uniform strategic objectives, with one set of uniform policies consistently applied by one executive management team. Within this environment, the Company believes that the ability to make customer decisions locally enhances management's motivation, service levels and, as a consequence, the Company's financial results. As such, while most back-office functions are consolidated at the holding company level, branding and decision-making, including credit decisions and pricing, remain largely local in order to better meet the needs of bank customers and further motivate the Banks’ commercial, business and retail bankers. These credit decisions, at the local level, are executed through corporate policies overseen by the Company's credit department.

The competition for loans and leases and deposits remains intense. While the economy has improved in 2019, the Company expects the operating environment to remain challenging. The volume of loan and lease originations and loan and lease losses will depend, to a large extent, on how the economy performs. Loan and lease growth and deposit growth are also greatly influenced by the rate-setting actions of the Board of Governors of the Federal Reserve System (“FRB”). A sustained, low interest rate environment with a flat interest rate curve may negatively impact the Company's yields and net interest margin. While the Company is slightly asset sensitive and should benefit from rising rates, ~~these rate increases~~changes in interest rates could also precipitate a change in the mix and volume of the Company's deposits and loans. The future operating results of the Company will depend on its ability to maintain or increase the current net interest margin, while minimizing exposure to credit risk, along with increasing sources of non-interest income, while controlling the growth of non-interest expenses.

The Company and the Banks are supervised, examined and regulated by the FRB. As a Massachusetts-chartered ~~savings bank and~~ trust ~~company, respectively,~~companies, Brookline Bank and First Ipswich are also subject to regulation under the laws of the Commonwealth of Massachusetts and the jurisdiction of the Massachusetts Division of Banks. As a Rhode Island-chartered financial institution, BankRI is also subject to regulation under the laws of the State of Rhode Island and the jurisdiction of the Banking Division of the Rhode Island Department of Business Regulation. The FDIC continues to insure each of the Banks’ deposits up to $250,000 per depositor. As previously disclosed on a ~~Massachusetts-chartered savings bank,~~Form 8-K filed with the SEC, on July 31, 2019, Brookline Bank ~~is also insured by~~ended its membership in the Depositors Insurance Fund (“DIF”), a private industry-sponsored ~~company. The DIF~~fund which insures Massachusetts-chartered savings bank ~~deposits~~deposit balances in excess of federal deposit insurance coverage. Brookline Bank’s growth in deposit size necessitated Brookline Bank’s withdrawal from the ~~FDIC insurance limits. As such,~~DIF and the concurrent charter conversion of Brookline Bank ~~offers 100% insurance on all deposits as~~from a ~~result of~~Massachusetts-chartered savings bank to a ~~combination of insurance from the FDIC and the DIF.~~Massachusetts-chartered trust company.

The Company’s common stock is traded on the Nasdaq Global Select Market^SM under the symbol “BRKL.”

Selected Financial Data

The following is based in part on, and should be read in conjunction with, the consolidated financial statements and accompanying notes, and other information appearing elsewhere in this Quarterly Report on Form 10-Q.


	At and for the Three Months Ended															At and for the Three Months Ended
	March 31,			December 31,			September 30,			June 30,			March 31,			June 30,			March 31,			December 31,			September 30,			June 30,
	2019			2018			2018			2018			2018			2019			2019			2018			2018			2018
	(Dollars in Thousands, Except Per Share Data)															(Dollars in Thousands, Except Per Share Data)
PER COMMON SHARE DATA
Earnings per share - Basic	$	0.28		$	0.26		$	0.28		$	0.26		$	0.24		$	0.26		$	0.28		$	0.26		$	0.28		$	0.26
Earnings per share - Diluted	0.28			0.26			0.28			0.26			0.24			0.26			0.28			0.26			0.28			0.26
Book value per share (end of period)	11.30			11.30			11.08			10.94			10.80			11.53			11.30			11.30			11.08			10.94
Tangible book value per share (end of period) (1)	9.22			9.21			9.00			8.85			8.69			9.45			9.22			9.21			9.00			8.85
Dividends paid per common share	0.105			0.105			0.100			0.100			0.090			0.110			0.105			0.105			0.100			0.100
Stock price (end of period)	14.40			13.82			16.70			18.60			16.20			15.38			14.40			13.82			16.70			18.60

PERFORMANCE RATIOS (2)
Net interest margin (taxable equivalent basis)	3.64		%	3.58		%	3.57		%	3.64		%	3.66		%	3.55		%	3.64		%	3.58		%	3.57		%	3.64		%
Return on average assets	1.21		%	1.15		%	1.23		%	1.15		%	1.08		%	1.08		%	1.21		%	1.15		%	1.23		%	1.15		%
Return on average tangible assets (1)	1.24		%	1.17		%	1.26		%	1.17		%	1.10		%	1.11		%	1.24		%	1.17		%	1.26		%	1.17		%
Return on average stockholders' equity	10.14		%	9.40		%	10.10		%	9.53		%	8.98		%	8.98		%	10.14		%	9.40		%	10.10		%	9.53		%
Return on average tangible stockholders' equity (1)	12.48		%	11.54		%	12.44		%	11.80		%	11.01		%	10.98		%	12.48		%	11.54		%	12.44		%	11.80		%
Dividend payout ratio (1)	37.28		%	39.98		%	35.81		%	38.56		%	37.11		%	42.87		%	37.28		%	39.98		%	35.81		%	38.56		%
Efficiency ratio (3)	55.83		%	57.86		%	53.76		%	55.25		%	60.83		%	56.09		%	55.83		%	57.86		%	53.76		%	55.25		%

ASSET QUALITY RATIOS
Net loan and lease charge-offs as a percentage of average loans and leases (annualized)	0.13		%	0.08		%	0.04		%	0.15		%	0.03		%	0.19		%	0.13		%	0.08		%	0.04		%	0.15		%
Nonperforming loans and leases as a percentage of total loans and leases	0.36		%	0.38		%	0.41		%	0.42		%	0.43		%	0.33		%	0.36		%	0.38		%	0.41		%	0.42		%
Nonperforming assets as a percentage of total assets	0.36		%	0.38		%	0.41		%	0.41		%	0.42		%	0.30		%	0.36		%	0.38		%	0.41		%	0.41		%
Total allowance for loan and lease losses as a percentage of total loans and leases	0.91		%	0.93		%	0.96		%	0.94		%	0.96		%	0.90		%	0.91		%	0.93		%	0.96		%	0.94		%
Allowance for loan and lease losses related to originated loans and leases as a percentage of originated loans and leases (1)	0.93		%	0.96		%	1.00		%	0.98		%	1.03		%	0.92		%	0.93		%	0.96		%	1.00		%	0.98		%

CAPITAL RATIOS
Stockholders' equity to total assets	11.98		%	12.18		%	12.16		%	12.04		%	11.94		%	12.03		%	11.98		%	12.18		%	12.16		%	12.04		%
Tangible equity ratio (1)	9.99		%	10.15		%	10.11		%	9.97		%	9.85		%	10.08		%	9.99		%	10.15		%	10.11		%	9.97		%

FINANCIAL CONDITION DATA
Total assets	$	7,519,130		$	7,392,805		$	7,320,596		$	7,285,710		$	7,248,114		$	7,636,980		$	7,519,130		$	7,392,805		$	7,320,596		$	7,285,710
Total loans and leases	6,388,197			6,303,516			6,227,707			6,171,274			6,114,461			6,505,329			6,388,197			6,303,516			6,227,707			6,171,274
Allowance for loan and lease losses	58,041			58,692			59,997			57,981			58,714			58,635			58,041			58,692			59,997			57,981
Investment securities available-for-sale	489,020			502,793			534,788			558,602			558,357			482,497			489,020			502,793			534,788			558,602
Investment securities held-to-maturity	113,694			114,776			115,684			116,670			117,352			103,572			113,694			114,776			115,684			116,670
Equity securities held-for-trading	4,341			4,207			4,169			—			—			4,698			4,341			4,207			4,169			—
Goodwill and identified intangible assets	166,111			166,513			167,050			167,587			168,593			165,691			166,111			166,513			167,050			167,587
Total deposits	5,620,633			5,454,044			5,233,611			5,198,280			5,191,520			5,622,493			5,620,633			5,454,044			5,233,611			5,198,280

													(Continued)															(Continued)


	At and for the Three Months Ended										At and for the Three Months Ended
	March 31,		December 31,		September 30,		June 30,		March 31,		June 30,		March 31,		December 31,		September 30,		June 30,
	2019		2018		2018		2018		2018		2019		2019		2018		2018		2018
	(Dollars in Thousands, Except Per Share Data)										(Dollars in Thousands, Except Per Share Data)

Total borrowed funds	866,005		920,542		1,082,886		1,110,923		1,099,429		930,764		866,005		920,542		1,082,886		1,110,923
Stockholders' equity	900,572		900,140		890,368		877,283		865,777		918,468		900,572		900,140		890,368		877,283

EARNINGS DATA
Net interest income	$	62,999	$	63,159	$	62,332	$	62,717	$	59,491	$	63,134	$	62,999	$	63,159	$	62,332	$	62,717
Provision for credit losses	1,353		123		2,717		1,470		641		3,757		1,353		123		2,717		1,470
Non-interest income	6,630		6,461		7,069		5,526		6,168		7,478		6,630		6,461		7,069		5,526
Non-interest expense	38,871		40,282		37,310		37,702		39,938		39,604		38,871		40,282		37,310		37,702
Net income	22,467		21,138		22,460		20,831		18,633		20,471		22,467		21,138		22,460		20,831

(1) Refer to "Non-GAAP Financial Measures and Reconciliations to GAAP".

(2) All performance ratios are annualized and are based on average balance sheet amounts, where applicable.

(3) Efficiency ratio is calculated by dividing non-interest expense by the sum of non-interest income and net interest income.

Executive Overview

Growth

Total assets of ~~$7.5~~$7.6 billion as of ~~March 31,~~June 30, 2019 increased ~~$126.3~~$244.2 million, or ~~6.8%~~6.6% on an annualized basis, from December 31, 2018. The increase was primarily driven by growth in the loan portfolio.

Total loans and leases as of ~~March 31,~~June 30, 2019 increased ~~$84.7~~$201.8 million, or ~~5.4%~~6.4% on an annualized basis, to ~~$6.4~~$6.5 billion from December 31, 2018. The Company's commercial loan portfolios, which are comprised of commercial real estate loans and commercial loans and leases, totaled ~~$5.2~~$5.3 billion, or ~~81.4%~~81.8% of total loans and leases, as of ~~March 31,~~June 30, 2019, an increase of ~~$76.4~~$199.2 million, or ~~6.0%~~7.8% on an annualized basis, from $5.1 billion, or 81.2% of total loans and leases, as of December 31, 2018.

Total deposits of $5.6 billion as of ~~March 31,~~June 30, 2019 increased ~~$166.6~~$168.4 million, or ~~12.2%~~6.2% on an annualized basis, from ~~$5.5 billion as of~~ December 31, 2018. Core deposits, which include demand checking, NOW, money market and savings accounts, totaled ~~$3.7~~$3.6 billion, or ~~66.1%~~64.7% of total deposits as of ~~March 31,~~June 30, 2019, ~~an increase~~a decrease of ~~$48.5~~$26.8 million, or ~~5.3%~~1.5% on an annualized basis from $3.7 billion, or 67.2% of total deposits, as of December 31, 2018. Certificate of deposit balances totaled ~~$1.9~~$2.0 billion, or ~~33.9%~~35.3% of total deposits as of ~~March 31,~~June 30, 2019, an increase of ~~$118.1~~$195.3 million, or ~~26.4%~~21.8% on an annualized basis from $1.8 billion, or 32.7% of total deposits, as of December 31, 2018.

Asset Quality

Nonperforming assets as of ~~March 31,~~June 30, 2019 totaled ~~$26.7~~$23.3 million, or ~~0.36%~~0.30% of total assets, compared to $28.1 million, or 0.38% of total assets, as of December 31, 2018. Net charge-offs for the three months ended ~~March 31,~~June 30, 2019 were ~~$2.1~~$3.1 million, or ~~0.13%~~0.19% of average loans and leases on an annualized basis, compared to ~~$0.5~~$2.3 million, or ~~0.03%~~0.15% of average loans and leases on an annualized basis, for the three months ended ~~March 31,~~June 30, 2018. ~~Charge-offs were largely related to taxi medallion loans against~~The $3.1 million in net charge-offs had previously established specific ~~reserves.~~reserves of $1.0 million.

The ratio of the allowance for loan and lease losses to total loans and leases was ~~0.91%~~0.90% as of ~~March 31,~~June 30, 2019, compared to 0.93% as of December 31, 2018. Excluding acquired loans, the allowance for loan and lease losses related to originated loans and leases as a percentage of the total originated loan and lease portfolio was ~~0.93%~~0.92% as of ~~March 31,~~June 30, 2019, compared to 0.96% as of December 31, 2018. The Company continued to employ its historical underwriting methodology throughout the three month period ended ~~March 31,~~June 30, 2019. Refer also to Note 5, "Allowance for Loan and Lease Losses."

Capital Strength

The Company is a "well-capitalized" bank holding company as defined in the FRB's Regulation Y. The Company's common equity Tier 1 Capital Ratio was ~~11.64%~~11.45% as of ~~March 31,~~June 30, 2019, compared to 11.94% as of December 31, 2018. The Company's Tier 1 Leverage Ratio was 10.31% as of ~~March 31,~~June 30, 2019, compared to 10.58% as of December 31, 2018. As of ~~March 31,~~June 30, 2019, the Company's Tier 1 Risk-Based Capital Ratio was ~~11.79%~~11.59%, compared to 12.26% as of December 31, 2018. The Company's Total Risk-Based Capital Ratio was ~~13.89%~~13.64% as of ~~March 31,~~June 30, 2019, compared to 14.42% as of December 31, 2018.

The Company's ratio of stockholders' equity to total assets was ~~11.98%~~12.03% and 12.18% as of ~~March 31,~~June 30, 2019 and December 31, 2018, respectively. The Company's tangible equity ratio was ~~9.99%~~10.08% and 10.15% as of ~~March 31,~~June 30, 2019 and December 31, 2018, respectively.

Net Income

For the three months ended ~~March 31,~~June 30, 2019, the Company reported net income of ~~$22.5~~$20.5 million, or ~~$0.28~~$0.26 per basic and diluted share, ~~an increase~~a decrease of ~~$3.8~~$0.3 million, or ~~20.6%,~~6.9% on an annualized basis, from ~~$18.6~~$20.8 million, or ~~$0.24~~$0.26 per basic and diluted share for the three months ended ~~March 31,~~June 30, 2018. This decrease in net income is primarily the result of an increase in the provision for credit losses of $2.3 million and an increase in non-interest expense of $1.9 million, partially offset by an increase in net interest income of $0.4 million, an increase in non-interest income of $2.0 million, a decrease in the provision for income taxes of $0.6 million, and a decrease in income attributable to noncontrolling interest of $0.9 million. Refer to “Results of Operations" below for further discussion.

For the six months ended June 30, 2019, the Company reported net income of $42.9 million, or $0.54 per basic and diluted share, an increase of $3.4 million, or 8.6%, from $39.5 million, or $0.50 per basic and diluted share for the six months ended June 30, 2018. This increase in net income is primarily the result of an increase in net interest income of ~~$3.5~~$3.9 million, an increase in non-interest income of ~~$0.5 million, a decrease in non-interest expense of $1.1~~$2.4 million, and a decrease in net income attributed to controlling interest of ~~$0.8~~$1.7 million, partially offset by an increase in the provision for credit losses of ~~$0.7~~$3.0 million, an increase in non-interest expense of $0.8 million, and an increase in the provision for income taxes of ~~$1.2~~$0.7 million. Refer to “Results of Operations" below for further discussion.

The annualized return on average assets was ~~1.21% for the three months ended March 31, 2019, compared to~~ 1.08% for the three months ended ~~March 31,~~June 30, 2019, compared to 1.15% for the three months ended June 30, 2018. The annualized return on average stockholders' equity was ~~10.14% for the three months ended March 31, 2019, compared to~~ 8.98% for the three months ended ~~March 31,~~June 30, 2019, compared to 9.53% for the three months ended June 30, 2018.

The net interest margin was 3.55% for the three months ended June 30, 2019, down from 3.64% for the three months ended ~~March 31, 2019, down from 3.66% for the three months ended March 31,~~June 30, 2018. The decrease in the net interest margin is a result of an increase of 6959 basis points in the Company's overall cost of funds to ~~1.66%~~1.75% for the three months ended ~~March 31,~~June 30, 2019 from ~~0.97%~~1.16% for the three months ended ~~March 31,~~June 30, 2018, partially offset by an increase in the yield on interest-earning assets of 4936 basis points to ~~4.84%~~4.88% for the three months ended ~~March 31,~~June 30, 2019 from ~~4.35%~~4.52% for the three months ended ~~March 31,~~June 30, 2018.

The net interest margin was 3.59% for the six months ended June 30, 2019, down from 3.65% for the six months ended June 30, 2018. The decrease in the net interest margin is a result of an increase of 63 basis points in the Company's overall cost of funds to 1.70% for the six months ended June 30, 2019 from 1.07% for the six months ended June 30, 2018, partially offset by an increase in the yield on interest-earning assets of 42 basis points to 4.86% for the six months ended June 30, 2019 from 4.44% for the six months ended June 30, 2018.

The Company’s net interest margin and net interest income ~~have demonstrated improvement as~~is sensitive to the structure and level of interest rates ~~continue to rise, however the Company’s net interest margin and net interest income may come under pressure due to~~as well as competitive pricing in all loan categories and the Company’s ability to contain cost of funds.

Critical Accounting Policies

The Securities and Exchange Commission ("SEC") defines “critical accounting policies” as those involving significant judgments and difficult or complex assumptions by management, often as a result of the need to make estimates about matters that are inherently uncertain or variable, which have, or could have, a material impact on the carrying value of certain assets or net income. The preparation of financial statements in accordance with U.S. generally accepted accounting principles (“GAAP”) requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, income and expenses, and disclosure of contingent assets and liabilities. Actual results could differ from those estimates. As discussed in the Company’s 2018 Annual Report on Form 10-K, management has identified the valuation of available-for-sale securities, accounting for assets and liabilities acquired, the determination of the allowance for loan and lease losses, the review of goodwill and intangibles for impairment, income tax accounting, and valuation of deferred tax assets as the Company’s most critical accounting policies.

Non-GAAP Financial Measures and Reconciliation to GAAP

In addition to evaluating the Company’s results of operations in accordance with GAAP, management periodically supplements this evaluation with an analysis of certain non-GAAP financial measures, such as operating earnings metrics, the return on average tangible assets, return on average tangible equity, the tangible equity ratio, tangible book value per share, dividend payout ratio, and the ratio of the allowance for loan and lease losses related to originated loans and leases as a percentage of originated loans and leases. Management believes that these non-GAAP financial measures provide information useful to investors in understanding the Company’s underlying operating performance and trends, and facilitates comparisons with the performance assessment of financial performance, including non-interest expense control, while the tangible equity ratio and tangible book value per share are used to analyze the relative strength of the Company’s capital position.

The following table reconciles the Company’s operating earnings, operating return on average assets and operating return on average stockholders’ equity for the periods indicated:


	At and for the Three Months Ended March 31,				At and for the Three Months Ended June 30,				At and for the Six Months Ended June 30,
	2019		2018		2019		2018		2019		2018
	(Dollars in Thousands)				(Dollars in Thousands)
Net income, as reported	$	22,467	$	18,633	$	20,471	$	20,831	$	42,938	$	39,464
Less:
Security gains (after-tax)	103		883		268		—		373		883
Add:
Merger and acquisition-related expenses (after-tax)⁽¹⁾	—		2,208		—		254		—		2,462
Operating earnings	$	22,364	$	19,958	$	20,203	$	21,085	$	42,565	$	41,043

Basic earnings per share, as reported	$	0.28	$	0.24	$	0.26	$	0.26	$	0.54	$	0.50
Less:
Security gains (after-tax)	—		0.01		0.01		—		0.01		0.01
Add:
Merger and acquisition-related expenses (after-tax)⁽¹⁾	—		0.03		—		—		—		0.03
Basic operating earnings per share	$	0.28	$	0.26	$	0.25	$	0.26	$	0.53	$	0.52

___________________________________________________________________

(1) Merger and acquisition expense related to the acquisition of First Commons Bank in the first quarter of 2018.

The following tables reconcile the Company’s return on average tangible assets and return on average tangible stockholders’ equity for the periods indicated:


	Three Months Ended															Three Months Ended
	March 31, 2019			December 31, 2018			September 30, 2018			June 30, 2018			March 31, 2018			June 30, 2019			March 31, 2019			December 31, 2018			September 30, 2018			June 30, 2018
	(Dollars in Thousands)															(Dollars in Thousands)
Operating earnings	$	22,364		$	22,062		$	22,477		$	21,085		$	19,958		$	20,203		$	22,364		$	22,062		$	22,477		$	21,085

Average total assets	$	7,434,038		$	7,382,931		$	7,302,413		$	7,273,793		$	6,927,309		$	7,571,396		$	7,434,038		$	7,382,931		$	7,302,413		$	7,273,793
Less: Average goodwill and average identified intangible assets, net	166,327			166,777			167,313			168,185			152,377			165,914			166,327			166,777			167,313			168,185
Average tangible assets	$	7,267,711		$	7,216,154		$	7,135,100		$	7,105,608		$	6,774,932		$	7,405,482		$	7,267,711		$	7,216,154		$	7,135,100		$	7,105,608

Return on average assets (annualized)	1.21		%	1.15		%	1.23		%	1.15		%	1.08		%	1.08		%	1.21		%	1.15		%	1.23		%	1.15		%
Less:
Security gains	0.01		%	(0.03		)%	—		%	—		%	0.05		%	0.01		%	0.01		%	(0.03		)%	—		%	—		%
Add:
Merger and acquisition-related expenses	—		%	0.02		%	—		%	0.01		%	0.12		%	—		%	—		%	0.02		%	—		%	0.01		%
Operating return on average assets (annualized)	1.20		%	1.20		%	1.23		%	1.16		%	1.15		%	1.07		%	1.20		%	1.20		%	1.23		%	1.16		%

Return on average tangible assets (annualized)	1.24		%	1.17		%	1.26		%	1.17		%	1.10		%	1.11		%	1.24		%	1.17		%	1.26		%	1.17		%
Less:
Security gains	0.01		%	(0.03		)%	—		%	—		%	0.05		%	0.02		%	0.01		%	(0.03		)%	—		%	—		%
Add:
Merger and acquisition-related expenses	—		%	0.02		%	—		%	0.02		%	0.13		%	—		%	—		%	0.02		%	—		%	0.02		%
Operating return on average tangible assets (annualized)	1.23		%	1.22		%	1.26		%	1.19		%	1.18		%	1.09		%	1.23		%	1.22		%	1.26		%	1.19		%

Average total stockholders' equity	$	886,639		$	899,244		$	889,259		$	874,513		$	829,598		$	911,824		$	886,639		$	899,244		$	889,259		$	874,513
Less: Average goodwill and average identified intangible assets, net	166,327			166,777			167,313			168,185			152,377			165,914			166,327			166,777			167,313			168,185
Average tangible stockholders' equity	$	720,312		$	732,467		$	721,946		$	706,328		$	677,221		$	745,910		$	720,312		$	732,467		$	721,946		$	706,328

Return on average stockholders' equity (annualized)	10.14		%	9.40		%	10.10		%	9.53		%	8.98		%	8.98		%	10.14		%	9.40		%	10.10		%	9.53		%
Less:
Security gains	0.05		%	(0.23		)%	—		%	—		%	0.43		%	0.12		%	0.05		%	(0.23		)%	—		%	—		%
Add:
Merger and acquisition-related expenses	—		%	0.18		%	0.01		%	0.11		%	1.07		%	—		%	—		%	0.18		%	0.01		%	0.11		%
Operating return on average stockholders' equity (annualized)	10.09		%	9.81		%	10.11		%	9.64		%	9.62		%	8.86		%	10.09		%	9.81		%	10.11		%	9.64		%




													(Continued)															(Continued)


	Three Months Ended										Three Months Ended
	March 31, 2019		December 31, 2018		September 30, 2018		June 30, 2018		March 31, 2018		June 30, 2019		March 31, 2019		December 31, 2018		September 30, 2018		June 30, 2018
	(Dollars in Thousands)										(Dollars in Thousands)
Return on average tangible stockholders' equity (annualized)	12.48	%	11.54	%	12.44	%	11.80	%	11.01	%	10.98	%	12.48	%	11.54	%	12.44	%	11.80	%
Less:
Security gains	0.06	%	(0.29	)%	—	%	—	%	0.52	%	0.15	%	0.06	%	(0.29	)%	—	%	—	%
Add:
Merger and acquisition-related expenses	—	%	0.22	%	0.01	%	0.14	%	1.30	%	—	%	—	%	0.22	%	0.01	%	0.14	%
Operating return on average tangible stockholders' equity (annualized)	12.42	%	12.05	%	12.45	%	11.94	%	11.79	%	10.83	%	12.42	%	12.05	%	12.45	%	11.94	%


	Three Months Ended															Three Months Ended
	March 31, 2019			December 31, 2018			September 30, 2018			June 30, 2018			March 31, 2018			June 30, 2019			March 31, 2019			December 31, 2018			September 30, 2018			June 30, 2018
	(Dollars in Thousands)															(Dollars in Thousands)
Net income, as reported	$	22,467		$	21,138		$	22,460		$	20,831		$	18,633		$	20,471		$	22,467		$	21,138		$	22,460		$	20,831

Average total assets	$	7,434,038		$	7,382,931		$	7,302,413		$	7,273,793		$	6,927,309		$	7,571,396		$	7,434,038		$	7,382,931		$	7,302,413		$	7,273,793
Less: Average goodwill and average identified intangible assets, net	166,327			166,777			167,313			168,185			152,377			165,914			166,327			166,777			167,313			168,185
Average tangible assets	$	7,267,711		$	7,216,154		$	7,135,100		$	7,105,608		$	6,774,932		$	7,405,482		$	7,267,711		$	7,216,154		$	7,135,100		$	7,105,608

Return on average tangible assets (annualized)	1.24		%	1.17		%	1.26		%	1.17		%	1.10		%	1.11		%	1.24		%	1.17		%	1.26		%	1.17		%

Average total stockholders' equity	$	886,639		$	899,244		$	889,259		$	874,513		$	829,598		$	911,824		$	886,639		$	899,244		$	889,259		$	874,513
Less: Average goodwill and average identified intangible assets, net	166,327			166,777			167,313			168,185			152,377			165,914			166,327			166,777			167,313			168,185
Average tangible stockholders' equity	$	720,312		$	732,467		$	721,946		$	706,328		$	677,221		$	745,910		$	720,312		$	732,467		$	721,946		$	706,328

Return on average tangible stockholders' equity (annualized)	12.48		%	11.54		%	12.44		%	11.80		%	11.01		%	10.98		%	12.48		%	11.54		%	12.44		%	11.80		%

The following table reconciles the Company's tangible equity ratio for the periods indicated:


	Three Months Ended															Three Months Ended
	March 31, 2019			December 31, 2018			September 30, 2018			June 30, 2018			March 31, 2018			June 30, 2019			March 31, 2019			December 31, 2018			September 30, 2018			June 30, 2018
	(Dollars in Thousands)															(Dollars in Thousands)
Total stockholders' equity	$	900,572		$	900,140		$	890,368		$	877,283		$	865,777		$	918,468		$	900,572		$	900,140		$	890,368		$	877,283
Less: Goodwill and identified intangible assets, net	166,111			166,513			167,050			167,587			168,593			165,691			166,111			166,513			167,050			167,587
Tangible stockholders' equity	$	734,461		$	733,627		$	723,318		$	709,696		$	697,184		$	752,777		$	734,461		$	733,627		$	723,318		$	709,696

Total assets	$	7,519,130		$	7,392,805		$	7,320,596		$	7,285,710		$	7,248,114		$	7,636,980		$	7,519,130		$	7,392,805		$	7,320,596		$	7,285,710
Less: Goodwill and identified intangible assets, net	166,111			166,513			167,050			167,587			168,593			165,691			166,111			166,513			167,050			167,587
Tangible assets	$	7,353,019		$	7,226,292		$	7,153,546		$	7,118,123		$	7,079,521		$	7,471,289		$	7,353,019		$	7,226,292		$	7,153,546		$	7,118,123

Tangible equity ratio	9.99		%	10.15		%	10.11		%	9.97		%	9.85		%	10.08		%	9.99		%	10.15		%	10.11		%	9.97		%

The following table reconciles the Company's tangible book value per share for the periods indicated:


	Three Months Ended										Three Months Ended
	March 31, 2019		December 31, 2018		September 30, 2018		June 30, 2018		March 31, 2018		June 30, 2019		March 31, 2019		December 31, 2018		September 30, 2018		June 30, 2018
	(Dollars in Thousands)										(Dollars in Thousands)
Tangible stockholders' equity	$	734,461	$	733,627	$	723,318	$	709,696	$	697,184	$	752,777	$	734,461	$	733,627	$	723,318	$	709,696

Common shares issued	85,177,172		85,177,172		85,177,172		85,177,172		85,177,172		85,177,172		85,177,172		85,177,172		85,177,172		85,177,172
Less:
Treasury shares	5,020,025		5,020,025		4,291,317		4,409,501		4,401,333		5,025,764		5,020,025		5,020,025		4,291,317		4,409,501
Unallocated ESOP	104,079		109,950		118,050		126,144		134,238		98,208		104,079		109,950		118,050		126,144
Unvested restricted stock	390,636		393,636		398,094		455,283		455,283		377,122		390,636		393,636		398,094		455,283
Common shares outstanding	79,662,432		79,653,561		80,369,711		80,186,244		80,186,318		79,676,078		79,662,432		79,653,561		80,369,711		80,186,244

Tangible book value per share	$	9.22	$	9.21	$	9.00	$	8.85	$	8.69	$	9.45	$	9.22	$	9.21	$	9.00	$	8.85

The following table reconciles the Company's dividend payout ratio for the periods indicated:


	Three Months Ended															Three Months Ended
	March 31, 2019			December 31, 2018			September 30, 2018			June 30, 2018			March 31, 2018			June 30, 2019			March 31, 2019			December 31, 2018			September 30, 2018			June 30, 2018
	(Dollars in Thousands)															(Dollars in Thousands)
Dividends paid	$	8,375		$	8,451		$	8,043		$	8,032		$	6,914		$	8,775		$	8,375		$	8,451		$	8,043		$	8,032

Net income, as reported	$	22,467		$	21,138		$	22,460		$	20,831		$	18,633		$	20,471		$	22,467		$	21,138		$	22,460		$	20,831

Dividend payout ratio	37.28		%	39.98		%	35.81		%	38.56		%	37.11		%	42.87		%	37.28		%	39.98		%	35.81		%	38.56		%

The following table reconciles the Company’s allowance for loan and lease losses related to originated loans and leases as a percentage of total originated loans and leases for the periods indicated:


	Three Months Ended															Three Months Ended
	March 31, 2019			December 31, 2018			September 30, 2018			June 30, 2018			March 31, 2018			June 30, 2019			March 31, 2019			December 31, 2018			September 30, 2018			June 30, 2018

Allowance for loan and lease losses	$	58,041		$	58,692		$	59,997		$	57,981		$	58,714		$	58,635		$	58,041		$	58,692		$	59,997		$	57,981
Less: Allowance for acquired loan and lease losses	1,795			1,814			1,817			1,961			910			1,857			1,795			1,814			1,817			1,961
Allowance for originated loan and lease losses	$	56,246		$	56,878		$	58,180		$	56,020		$	57,804		$	56,778		$	56,246		$	56,878		$	58,180		$	56,020

Total loans and leases	$	6,388,197		$	6,303,516		$	6,227,707		$	6,171,274		$	6,114,461		$	6,505,329		$	6,388,197		$	6,303,516		$	6,227,707		$	6,171,274
Less: Total acquired loans and leases	370,177			394,407			426,865			460,142			482,237			337,420			370,177			394,407			426,865			460,142
Total originated loan and leases	$	6,018,020		$	5,909,109		$	5,800,842		$	5,711,132		$	5,632,224		$	6,167,909		$	6,018,020		$	5,909,109		$	5,800,842		$	5,711,132

Allowance for loan and lease losses related to originated loans and leases as a percentage of originated loan and leases	0.93		%	0.96		%	1.00		%	0.98		%	1.03		%	0.92		%	0.93		%	0.96		%	1.00		%	0.98		%

Financial Condition

Loans and Leases

The following table summarizes the Company's portfolio of loans and leases receivables as of the dates indicated:


	At March 31, 2019					At December 31, 2018					At June 30, 2019					At December 31, 2018
	Balance			Percent of Total		Balance			Percent of Total		Balance			Percent of Total		Balance			Percent of Total
	(Dollars in Thousands)										(Dollars in Thousands)
Commercial real estate loans:
Commercial real estate	$	2,355,507		36.8	%	$	2,330,725		37.0	%	$	2,421,104		37.2	%	$	2,330,725		37.0	%
Multi-family mortgage	855,703			13.4	%	847,711			13.4	%	877,330			13.5	%	847,711			13.4	%
Construction	199,258			3.2	%	173,300			2.7	%	195,120			3.1	%	173,300			2.7	%
Total commercial real estate loans	3,410,468			53.4	%	3,351,736			53.1	%	3,493,554			53.8	%	3,351,736			53.1	%
Commercial loans and leases:
Commercial	741,577			11.6	%	736,418			11.7	%	763,145			11.7	%	736,418			11.7	%
Equipment financing	995,863			15.6	%	982,089			15.6	%	1,015,205			15.6	%	982,089			15.6	%
Condominium association	49,142			0.8	%	50,451			0.8	%	47,986			0.7	%	50,451			0.8	%
Total commercial loans and leases	1,786,582			28.0	%	1,768,958			28.1	%	1,826,336			28.0	%	1,768,958			28.1	%
Consumer loans:
Residential mortgage	775,578			12.1	%	782,968			12.4	%	769,983			11.8	%	782,968			12.4	%
Home equity	376,126			5.9	%	376,484			6.0	%	374,746			5.8	%	376,484			6.0	%
Other consumer	39,443			0.6	%	23,370			0.4	%	40,710			0.6	%	23,370			0.4	%
Total consumer loans	1,191,147			18.6	%	1,182,822			18.8	%	1,185,439			18.2	%	1,182,822			18.8	%
Total loans and leases	6,388,197			100.0	%	6,303,516			100.0	%	6,505,329			100.0	%	6,303,516			100.0	%
Allowance for loan and lease losses	(58,041		)			(58,692		)			(58,635		)			(58,692		)
Net loans and leases	$	6,330,156				$	6,244,824				$	6,446,694				$	6,244,824

The following table sets forth the growth in the Company’s loan and lease portfolios during the ~~three~~six months ended ~~March 31,~~June 30, 2019:


	At March 31, 2019		At December 31, 2018		Dollar Change		Percent Change (Annualized)		At June 30, 2019		At December 31, 2018		Dollar Change		Percent Change (Annualized)
	(Dollars in Thousands)								(Dollars in Thousands)
Commercial real estate	$	3,410,468	$	3,351,736	$	58,732	7.0	%	$	3,493,554	$	3,351,736	$	141,818	8.5	%
Commercial	1,786,582		1,768,958		17,624		4.0	%	1,826,336		1,768,958		57,378		6.5	%
Consumer	1,191,147		1,182,822		8,325		2.8	%	1,185,439		1,182,822		2,617		0.4	%
Total loans and leases	$	6,388,197	$	6,303,516	$	84,681	5.4	%	$	6,505,329	$	6,303,516	$	201,813	6.4	%

The Company's loan portfolio consists primarily of first mortgage loans secured by commercial, multi-family and residential real estate properties located in the Company's primary lending area, loans to business entities, including commercial lines of credit, loans to condominium associations and loans and leases used to finance equipment used by small businesses. The Company also provides financing for construction and development projects, home equity and other consumer loans.

The Company employs seasoned commercial lenders and retail bankers who rely on community and business contacts as well as referrals from customers, attorneys and other professionals to generate loans and deposits. Existing borrowers are also an important source of business since many of them have more than one loan outstanding with the Company. The Company's ability to originate loans depends on the strength of the economy, trends in interest rates, and levels of customer demand and market competition.

The Company's current policy is that ~~the aggregate amount of loans outstanding~~a total credit exposure to ~~any~~ one ~~borrower or related entities~~obligor relationship may not exceed ~~$35.0~~$50.0 million unless approved by the Credit ~~Committee, a committee~~Committee. As of ~~the Company's Board of Directors.~~June 30, 2019, there was no borrower with loans and commitments over $50.0

million. As of ~~March~~December 31, ~~2019,~~2018, there were 142 borrowers with loans and commitments over ~~$35.0~~$50.0 million. The total of those loans and commitments was ~~$581.9~~$106.4 million or 7.61% of total loans and commitments, as of March 31, 2019. As of December 31, 2018 there were 12 borrowers with loans and commitments over $35.0 million. The total of those loans and commitments was $520.8 million or 6.88%1.41% of total loans and commitments, as of December 31, 2018.

The Company has written underwriting policies to control the inherent risks in loan origination. The policies address approval limits, loan-to-value ratios, appraisal requirements, debt service coverage ratios, loan concentration limits and other matters relevant to loan underwriting.

Commercial Real Estate Loans

The commercial real estate portfolio is comprised of commercial real estate loans, multi-family mortgage loans, and construction loans and is the largest component of the Company's overall loan portfolio, representing ~~53.4%~~53.8% of total loans and leases outstanding as of ~~March 31,~~June 30, 2019.

Typically, commercial real estate loans are larger in size and involve a greater degree of risk than owner-occupied residential mortgage loans. Loan repayment is usually dependent on the successful operation and management of the properties and the value of the properties securing the loans. Economic conditions can greatly affect cash flows and property values.

A number of factors are considered in originating commercial real estate and multi-family mortgage loans. The qualifications and financial condition of the borrower (including credit history), as well as the potential income generation and the value and condition of the underlying property, are evaluated. When evaluating the qualifications of the borrower, the Company considers the financial resources of the borrower, the borrower's experience in owning or managing similar property and the borrower's payment history with the Company and other financial institutions. Factors considered in evaluating the underlying property include the net operating income of the mortgaged premises before debt service and depreciation, the debt service coverage ratio (the ratio of cash flow before debt service to debt service), the use of conservative capitalization rates, and the ratio of the loan amount to the appraised value. Generally, personal guarantees are obtained from commercial real estate loan borrowers.

Commercial real estate and multi-family mortgage loans are typically originated for terms of five to fifteen years with amortization periods of 20 to 30 years. Many of the loans are priced at inception on a fixed-rate basis generally for periods ranging from two to five years with repricing periods for longer-term loans. When possible, prepayment penalties are included in loan covenants on these loans. For commercial customers who are interested in loans with terms longer than five years, the Company offers loan level derivatives to accommodate customer need.

The Company's urban and suburban market area is characterized by a large number of apartment buildings, condominiums and office buildings. As a result, commercial real estate and multi-family mortgage lending has been a significant part of the Company's activities for many years. These types of loans typically generate higher yields, but also involve greater credit risk. Many of the Company's borrowers have more than one multi-family or commercial real estate loan outstanding with the Company.

The Company's commercial real estate portfolio is composed primarily of loans secured by apartment buildings ($~~795.2~~827.8 million), office buildings ($~~680.9~~718.8 million), retail stores ($~~600.2~~598.8 million), industrial properties ($~~245.7~~401.8 million), mixed-use properties ($~~164.0~~279.9 million), lodging services ($~~143.2~~139.4 million) and food services ($~~58.6~~59.1 million) as of ~~March 31,~~June 30, 2019. At that date, approximately ~~97.2%~~97.0% of the commercial real estate loans outstanding were secured by properties located in New England.

Construction and development financing is generally considered to involve a higher degree of risk than long-term financing on improved, occupied real estate and thus has lower concentration limits than do other commercial credit classes. Risk of loss on a construction loan is largely dependent upon the accuracy of the initial estimate of construction costs, the estimated time to sell or rent the completed property at an adequate price or rate of occupancy, and market conditions. If the estimates and projections prove to be inaccurate, the Company may be confronted with a project which, upon completion, has a value that is insufficient to assure full loan repayment.

Criteria applied in underwriting construction loans for which the primary source of repayment is the sale of the property are different from the criteria applied in underwriting construction loans for which the primary source of repayment is the stabilized cash flow from the completed project. For those loans where the primary source of repayment is from resale of the property, in addition to the normal credit analysis performed for other loans, the Company also analyzes project costs, the attractiveness of the property in relation to the market in which it is located and demand within the market area. For those construction loans where the source of repayment is the stabilized cash flow from the completed project, the Company analyzes not only project costs but also how long it might take to achieve satisfactory occupancy and the reasonableness of projected rental rates in relation to market rental rates.

Commercial Loans

The Company's commercial loan and lease portfolio is comprised of commercial loans, equipment financing loans and leases and condominium association loans and represented 28.0% of total loans outstanding as of ~~March 31,~~June 30, 2019.

The Company's commercial loan and lease portfolio is composed primarily of loans to small to medium sized businesses ($~~575.5~~571.5 million), transportation services ($~~451.7~~405.9 million), food services ($~~95.0~~125.4 million), recreation services ($100.7 million), manufacturing ($~~75.9~~79.2 million), retail ($71.9 million), and rental and leasing services ($~~53.3 million), retail ($74.4 million), and recreation services ($60.9~~63.6 million) as of ~~March 31,~~June 30, 2019.

The Company provides commercial banking services to companies in its market area. Approximately ~~45.8%~~46.8% of the commercial loans outstanding as of ~~March 31,~~June 30, 2019 were made to borrowers located in New England. The remaining ~~54.2%~~53.2% of the commercial loans outstanding were made to borrowers in other areas in the United States of America, primarily by the Company's equipment financing divisions. Product offerings include lines of credit, term loans, letters of credit, deposit services and cash management. These types of credit facilities have as their primary source of repayment cash flows from the operations of a business. Interest rates offered are available on a floating basis tied to the prime rate or a similar index or on a fixed-rate basis referenced on the Federal Home Loan Bank of Boston ("FHLBB") index.

Credit extensions are made to established businesses on the basis of loan purpose and assessment of capacity to repay as determined by an analysis of their financial statements, the nature of collateral to secure the credit extension and, in most instances, the personal guarantee of the owner of the business as well as industry and general economic conditions. The Company also participates in U.S. Government programs such as the Small Business Administration (the "SBA") in both the 7A program and as an SBA preferred lender.

The Company’s equipment financing divisions focus on market niches in which its lenders have deep experience and industry contacts, and on making loans to customers with business experience. An important part of the Company’s equipment financing loan origination volume comes from equipment manufacturers and existing customers as they expand their operations. The equipment financing portfolio is composed primarily of loans to finance laundry, tow trucks, fitness, dry cleaning and convenience store equipment. Approximately ~~15.3%~~15.1% of the commercial loans outstanding were made to borrowers located primarily in the greater New York and New Jersey metropolitan area. Typically, the loans are priced at a fixed rate of interest and require monthly payments over their 3- to 7-year life. The yields earned on equipment financing loans are higher than those earned on the commercial loans made by the Banks because they involve a higher degree of credit risk. Equipment financing customers are typically small-business owners who operate with limited financial resources and who face greater risks when the economy weakens or unforeseen adverse events arise. Because of these characteristics, personal guarantees of borrowers are usually obtained along with liens on available assets. The size of loan is determined by an analysis of cash flow and other characteristics pertaining to the business and the equipment to be financed, based on detailed revenue and profitability data of similar operations.

Loans to condominium associations are for the purpose of funding capital improvements, are made for five- to ten-year terms and are secured by a general assignment of condominium association revenues. Among the factors considered in the underwriting of such loans are the level of owner occupancy, the financial condition and history of the condominium association, the attractiveness of the property in relation to the market in which it is located and the reasonableness of estimates of the cost of capital improvements to be made. Depending on loan size, funds are advanced as capital improvements are made and, in more complex situations, after completion of engineering inspections.

Consumer Loans

The consumer loan portfolio, which is comprised of residential mortgage loans, home equity loans and lines of credit, and other consumer loans, represented ~~18.6%~~18.2% of total loans outstanding as of ~~March 31,~~June 30, 2019. The Company focuses its mortgage and home equity lending on existing and new customers within its branch networks in its urban and suburban marketplaces in the greater Boston and Providence metropolitan areas.

The Company originates adjustable- and fixed-rate residential mortgage loans secured by one- to four-family residences. Each residential mortgage loan granted is subject to a satisfactorily completed application, employment verification, credit history and a demonstrated ability to repay the debt. Generally, loans are not made when the loan-to-value ratio exceeds 80% unless private mortgage insurance is obtained and/or there is a financially strong guarantor. Appraisals are performed by outside independent fee appraisers.

In general, the Company maintains 3-, 5- and 7-year adjustable-rate mortgage loans and 10-year fixed-rate fully amortizing mortgage loans in its portfolio. Fixed-rate mortgage loans with maturities beyond ten years, such as 15- and 30-year fixed-rate mortgages, are generally sold into the secondary market on a servicing-released basis. The Banks act as correspondent banks in these secondary-market transactions. Loan sales in the secondary market provide funds for additional lending and other banking activities.

Underwriting guidelines for home equity loans and lines of credit are similar to those for residential mortgage loans. Home equity loans and lines of credit are limited to no more than 80% of the appraised value of the property securing the loan including the amount of any existing first mortgage liens.

Other consumer loans have historically been a modest part of the Company's loan originations. As of ~~March 31,~~June 30, 2019, other consumer loans equaled ~~$39.4~~$40.7 million, or 0.6% of total loans outstanding.

Asset Quality

Criticized and Classified Assets

The Company's management rates certain loans and leases as "other assets especially mentioned" ("OAEM"), "substandard" or "doubtful" based on criteria established under banking regulations.These loans and leases are collectively referred to as "criticized" assets. Loans and leases rated OAEM have potential weaknesses that deserve management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects of the loan or lease at some future date. Loans and leases rated as substandard are inadequately protected by the payment capacity of the obligor or of the collateral pledged, if any. Substandard loans and leases have a well-defined weakness or weaknesses that jeopardize the liquidation of debt and are characterized by the distinct possibility that the Company will sustain some loss if existing deficiencies are not corrected. Loans and leases rated as doubtful have well-defined weaknesses that jeopardize the orderly liquidation of debt and partial loss of principal is likely. As of ~~March 31,~~June 30, 2019, the Company had ~~$68.3~~$61.6 million of total assets, including acquired assets, that were designated as criticized. This compares to $58.6 million of assets designated as criticized as of December 31, 2018. The increase of ~~$9.7~~$3.0 million in criticized assets was primarily due to the impairment of ~~one~~three commercial relationships, partially offset by the charge-offs and ~~one construction relationship~~pay-down of other criticized relationships during the first ~~three~~six months of 2019.

Nonperforming Assets

"Nonperforming assets" consist of nonaccrual loans and leases, other real estate owned ("OREO") and other repossessed assets. Under certain circumstances, the Company may restructure the terms of a loan or lease as a concession to a borrower, except for acquired loans and leases which are individually evaluated against expected performance on the date of acquisition. These restructured loans and leases are generally considered "nonperforming loans and leases" until a history of collection of at least six months on the restructured terms of the loan or lease has been established. OREO consists of real estate acquired through foreclosure proceedings and real estate acquired through acceptance of a deed in lieu of foreclosure. Other repossessed assets consist of assets that have been acquired through foreclosure that are not real estate and are included in other assets on the Company's unaudited consolidated balance sheets.

Accrual of interest on loans generally is discontinued when contractual payment of principal or interest becomes past due 90 days or, if in management's judgment, reasonable doubt exists as to the full timely collection of interest. Exceptions may be made if the loan has matured and is in the process of renewal or is well-secured and in the process of collection. When a loan is placed on nonaccrual status, interest accruals cease and uncollected accrued interest is reversed and charged against current interest income. Interest payments on nonaccrual loans are generally applied to principal. If collection of the principal is reasonably assured, interest payments are recognized as income on the cash basis. Loans are generally returned to accrual status when principal and interest payments are current, full collectability of principal and interest is reasonably assured and a consistent record of at least six months of performance has been achieved.

In cases where a borrower experiences financial difficulties and the Company makes certain concessionary modifications to contractual terms, the loan is classified as a troubled debt restructured loan. In determining whether a debtor is experiencing financial difficulties, the Company considers, among other factors, if the debtor is in payment default or is likely to be in payment default in the foreseeable future without the modification, the debtor declared or is in the process of declaring bankruptcy, there is substantial doubt that the debtor will continue as a going concern, the debtor's entity-specific projected cash flows will not be sufficient to service its debt, or the debtor cannot obtain funds from sources other than the existing creditors at market terms for debt with similar risk characteristics.

Nonperforming assets are composed of nonaccrual loans and leases, OREO and other repossessed assets. As of ~~March 31,~~June 30, 2019, the Company had nonperforming assets of ~~$26.7~~$23.3 million, representing ~~0.36%~~0.30% of total assets, compared to nonperforming assets of $28.1 million, or 0.38% of total assets as of December 31, 2018. The decrease in nonperforming assets was primarily driven by the payoff of one commercial loan previously on nonaccrual status, the charge-offs of taxi medallion loans, and the sale of three OREOs during first ~~three~~six months of 2019.

The Company evaluates the underlying collateral of each nonaccrual loan and lease and continues to pursue the collection of interest and principal. Management believes that the current level of nonperforming assets remains manageable relative to the size of the Company's loan and lease portfolio. If economic conditions were to worsen or if the marketplace were to experience prolonged economic stress, it is likely that the level of nonperforming assets would increase, as would the level of charged-off loans.

Past Due and Accruing

Accrual of interest on loans generally is discontinued when contractual payment of principal or interest becomes past due 90 days or, if in management's judgment, reasonable doubt exists as to the full timely collection of interest. Exceptions may be made if the loan has matured and is in the process of renewal or is well-secured and in the process of collection. In addition, loans categorized as ASC 310-30 accrue regardless of past due status. When a loan is placed on nonaccrual status, interest accruals cease and uncollected accrued interest is reversed and charged against current interest income. Interest payments on nonaccrual loans are generally applied to principal. If collection of the principal is reasonably assured, interest payments are recognized as income on the cash basis. Loans are generally returned to accrual status when principal and interest payments are current, full collectability of principal and interest is reasonably assured and a consistent record of at least 6 consecutive months of performance has been achieved.

As of ~~March 31,~~June 30, 2019, the Company had loans and leases greater than 90 days past due and accruing of ~~$16.8~~$11.6 million, or ~~0.26%~~0.18% of total loans and leases, compared to $13.5 million, or 0.21% of total loans and leases, as of December 31, 2018, representing ~~an increase~~a decrease of ~~$3.3~~$1.9 million. The ~~increase~~decrease in past due and accruing loans was primarily due to ~~two construction loans~~one commercial loan which became ~~greater than 90 days past due and accruing~~current during the first ~~three~~six months of 2019.

The following table sets forth information regarding nonperforming assets for the periods indicated:


	At March 31, 2019			At December 31, 2018			At June 30, 2019			At December 31, 2018
	(Dollars in Thousands)						(Dollars in Thousands)
Nonperforming loans and leases:
Nonaccrual loans and leases:
Commercial real estate	$	2,889		$	3,928		$	2,273		$	3,928
Multi-family mortgage	101			330			94			330
Construction	396			396			—			396
Total commercial real estate loans	3,386			4,654			2,367			4,654

Commercial	5,728			6,621			6,349			6,621
Equipment financing	10,253			9,500			9,931			9,500
Condominium association	224			265			170			265
Total commercial loans and leases	16,205			16,386			16,450			16,386

Residential mortgage	2,188			2,132			1,642			2,132
Home equity	1,022			908			835			908
Other consumer	8			17			7			17
Total consumer loans	3,218			3,057			2,484			3,057

Total nonaccrual loans and leases	22,809			24,097			21,301			24,097

Other real estate owned	3,054			3,054			957			3,054
Other repossessed assets	858			965			1,009			965
Total nonperforming assets	$	26,721		$	28,116		$	23,267		$	28,116

Loans and leases past due greater than 90 days and accruing	$	16,800		$	13,482		$	11,612		$	13,482
Total delinquent loans and leases 61-90 days past due	21,246			3,308			7,250			3,308
Restructured loans and leases not included in nonperforming assets	28,543			12,257			27,761			12,257

Total nonperforming loans and leases as a percentage of total loans and leases	0.36		%	0.38		%	0.33		%	0.38		%
Total nonperforming assets as a percentage of total assets	0.36		%	0.38		%	0.30		%	0.38		%
Total delinquent loans and leases 61-90 days past due as a percentage of total loans and leases	0.33		%	0.05		%	0.11		%	0.05		%

Troubled Debt Restructured Loans and Leases

Total troubled debt restructured loans increased by ~~$15.2~~$15.3 million to ~~$36.1~~$36.2 million at ~~March 31,~~June 30, 2019 from $20.9 million at December 31, 2018, primarily driven by three commercial relationships which became troubled debt restructured loans during the ~~quarter~~first six months of 2019 as a ~~deliberate~~ part of the relationship strategy and which management believes are either well collateralized, have adequate cash flow, or both, resulting in minimal impact to the allowance for loan and lease losses.

As of ~~March 31,~~June 30, 2019, total restructured loans included ~~$2.1~~$1.5 million of commercial real estate loans, $0.1 million of multi-family mortgage loans, ~~$24.6~~$25.8 million of commercial loans, ~~$6.4~~$6.3 million of equipment financing loans and leases, ~~$1.3~~$1.0 million of residential mortgage loans and ~~$1.6~~$1.5 million of home equity loans. As of December 31, 2018, total restructured loans included $2.0 million of commercial real estate loans, $0.3 million of multi-family mortgage loans, $9.4 million of commercial loans, $5.9 million of equipment financing loans and leases, $1.6 million of residential mortgage loans and $1.7 million of home equity loans. A restructured loan is a loan for which the maturity date was extended, the principal was reduced, and/or the interest rate was modified to drop the required monthly payment to a more manageable amount for the borrower.

The following table sets forth information regarding troubled debt restructured loans and leases at the dates indicated:


	At March 31, 2019		At December 31, 2018		At June 30, 2019		At December 31, 2018
	(Dollars in Thousands)				(Dollars in Thousands)
Troubled debt restructurings:
On accrual	$	28,543	$	12,257	$	27,761	$	12,257
On nonaccrual	7,597		8,684		8,431		8,684
Total troubled debt restructurings	$	36,140	$	20,941	$	36,192	$	20,941

Changes in troubled debt restructured loans and leases were as follows for the periods indicated:


	Three Months Ended March 31,						Three Months Ended June 30,						Six Months Ended June 30,
	2019			2018			2019			2018			2019			2018
	(Dollars in Thousands)						(Dollars in Thousands)
Balance at beginning of period	$	20,941		$	26,011		$	36,140		$	22,904		$	20,941		$	26,011
Additions	17,643			2,190			1,074			2,703			20,773			4,819
Net charge-offs	(878		)	(103		)	(845		)	(584		)	(1,723		)	(688		)
Repayments	(1,566		)	(1,949		)	(177		)	(2,721		)	(3,799		)	(7,840		)
Other reductions ⁽¹⁾	—			(3,245		)
Balance at end of period	$	36,140		$	22,904		$	36,192		$	22,302		$	36,192		$	22,302

^{__________________________________________________________________________________}

^{(1) Includes loans and leases that were removed from TDR status.}

Allowances for Credit Losses

The allowance for loan and lease losses consists of general and specific allowances and reflects management's estimate of probable loan and lease losses inherent in the loan portfolio at the balance sheet date. Management uses a consistent and systematic process and methodology to evaluate the adequacy of the allowance for loan and lease losses on a quarterly basis. The allowance is calculated by loan type: commercial real estate loans, commercial loans and leases, and consumer loans, each category of which is further segregated. A formula-based credit evaluation approach is applied to each group that is evaluated collectively, primarily by loss factors, which includes estimates of incurred losses over an estimated Loss Emergence Period ("LEP"), assigned to each risk rating by type, coupled with an analysis of certain loans individually evaluated for impairment. Management continuously evaluates and challenges inputs and assumptions in the allowance for loan and lease loss.

The process to determine the allowance for loan and lease losses requires management to exercise considerable judgment regarding the risk characteristics of the loan portfolios and the effect of relevant internal and external factors. While management evaluates currently available information in establishing the allowance for loan and lease losses, future adjustments to the allowance for loan and lease losses may be necessary if conditions differ substantially from the assumptions used in making the evaluations. Management performs a comprehensive review of the allowance for loan and lease losses on a quarterly basis. In addition, various regulatory agencies, as an integral part of their examination process, periodically review a financial institution's allowance for loan and lease losses and carrying amounts of other real estate owned. Such agencies may require the financial institution to recognize additions to the allowance based on their judgments about information available to them at the time of their examination.

The Company’s general allowance methodology provides a quantification of probable losses in the portfolio. Under the current methodology, Management combines the historical loss information of the Banks to generate a single set of ratios. Management believes it is appropriate to aggregate the ratios as the Banks share common environmental factors, operate in similar markets, and utilize common underwriting standards in accordance with the Company's Credit Policy.

Management employs a similar analysis for the consolidation of the qualitative factors as it does for the quantitative factors. Again, Management believes the combination of the existing nine qualitative factors used at each of the Banks into a single group of factors for use across the Company is appropriate based on the commonality of environmental factors, markets, and underwriting standards among the Banks.

The following tables present the changes in the allowance for loan and lease losses by portfolio category for the three and six months ended ~~March 31,~~June 30, 2019 and 2018.


	At and for the Three Months Ended March 31, 2019												At and for the Three Months Ended June 30, 2019
	Commercial Real Estate			Commercial			Consumer			Total			Commercial Real Estate			Commercial			Consumer			Total
	(In Thousands)												(In Thousands)
Balance at December 31, 2018	$	28,187		$	25,283		$	5,222		$	58,692
Balance at March 31, 2019													$	28,349		$	24,240		$	5,452		$	58,041
Charge-offs	—			(2,512		)	(30		)	(2,542		)	—			(3,401		)	(11		)	(3,412		)
Recoveries	—			388			53			441			—			294			36			330
Provision for loan and lease losses	162			1,081			207			1,450			319			3,200			157			3,676
Balance at March 31, 2019	$	28,349		$	24,240		$	5,452		$	58,041
Balance at June 30, 2019													$	28,668		$	24,333		$	5,634		$	58,635

Total loans and leases	$	3,410,468		$	1,786,582		$	1,191,147		$	6,388,197		$	3,493,554		$	1,826,336		$	1,185,439		$	6,505,329
Total allowance for loan and lease losses as a percentage of total loans and leases	0.83		%	1.36		%	0.46		%	0.91		%	0.82		%	1.33		%	0.48		%	0.90		%


	At and for the Three Months Ended March 31, 2018												At and for the Three Months Ended June 30, 2018
	Commercial Real Estate			Commercial			Consumer			Total			Commercial Real Estate			Commercial			Consumer			Total
	(In Thousands)												(In Thousands)
Balance at December 31, 2017	$	27,112		$	26,333		$	5,147		$	58,592
Balance at March 31, 2018													$	27,361		$	26,252		$	5,101		$	58,714
Charge-offs	(3		)	(733		)	(56		)	(792		)	(100		)	(3,456		)	(49		)	(3,605		)
Recoveries	—			201			86			287			—			1,152			123			1,275
Provision for loan and lease losses	252			451			(76		)	627
Balance at March 31, 2018	$	27,361		$	26,252		$	5,101		$	58,714
Provision (credit) for loan and lease losses													(216		)	2,172			(359		)	1,597
Balance at June 30, 2018													$	27,045		$	26,120		$	4,816		$	57,981

Total loans and leases	$	3,240,258		$	1,707,002		$	1,167,201		$	6,114,461		$	3,264,166		$	1,736,144		$	1,170,964		$	6,171,274
Total allowance for loan and lease losses as a percentage of total loans and leases	0.84		%	1.54		%	0.44		%	0.96		%	0.83		%	1.50		%	0.41		%	0.94		%



	At and for the Six Months Ended June 30, 2019
	Commercial Real Estate			Commercial			Consumer			Total
	(In Thousands)
Balance at December 31, 2018	$	28,187		$	25,283		$	5,222		$	58,692
Charge-offs	—			(5,913		)	(41		)	(5,954		)
Recoveries	—			682			89			771
Provision for loan and lease losses	481			4,281			364			5,126
Balance at June 30, 2019	$	28,668		$	24,333		$	5,634		$	58,635

Total loans and leases	$	3,493,554		$	1,826,336		$	1,185,439		$	6,505,329
Total allowance for loan and lease losses as a percentage of total loans and leases	0.82		%	1.33		%	0.48		%	0.90		%



	At and for the Six Months Ended June 30, 2018
	Commercial Real Estate			Commercial			Consumer			Total
	(In Thousands)
Balance at December 31, 2017	$	27,112		$	26,333		$	5,147		$	58,592
Charge-offs	(103		)	(4,189		)	(105		)	(4,397		)
Recoveries	—			1,353			209			1,562
Provision (credit) for loan and lease losses	36			2,623			(435		)	2,224
Balance at June 30, 2018	$	27,045		$	26,120		$	4,816		$	57,981

Total loans and leases	$	3,264,166		$	1,736,144		$	1,170,964		$	6,171,274
Total allowance for loan and lease losses as a percentage of total loans and leases	0.83		%	1.50		%	0.41		%	0.94		%

The allowance for loan and lease losses was ~~$58.0~~$58.6 million as of ~~March 31,~~June 30, 2019, or ~~0.91%~~0.90% of total loans and leases outstanding. This compared to an allowance for loan and lease losses of $58.7 million, or 0.93% of total loans and leases outstanding, as of December 31, 2018. The decrease in the allowance for loan and lease losses as a percentage of loans and leases is largely a result of changes in historical loss factors and the decrease in specific reserves due to charge-offs in taxi medallion loans, partially offset by the reserves for loan growth of ~~$84.7~~$201.8 million during the first ~~three~~six months of 2019 or ~~5.4%~~6.4% on an annualized basis.

Management believes that the allowance for loan and lease losses as of ~~March 31,~~June 30, 2019 is appropriate based on the facts and circumstances discussed further below.

Commercial Real Estate Loans

The allowance for commercial real estate loan losses was ~~$28.3~~$28.7 million, or ~~0.83%~~0.82% of total commercial real estate loans outstanding, as of ~~March 31,~~June 30, 2019. This compared to an allowance for commercial real estate loan losses of $28.2 million, or 0.84% of total commercial real estate loans outstanding, as of December 31, 2018. There were ~~$14.0~~$8 thousand in specific reserves on commercial real estate loans as of ~~March 31,~~June 30, 2019 as compared to ~~five~~$5 thousand as of December 31, 2018. The ~~$0.1~~$0.5 million increase in the allowance for commercial real estate loans and leases during the first ~~three~~six months of 2019 was primarily driven by originated loan growth of ~~73.6~~$175.8 million, or ~~2.3%~~11.1%, from December 31, 2018, partially offset by changes in historical loss factors applied to commercial real estate loans.

The ratio of total criticized and classified commercial real estate loans to total commercial real estate loans ~~increased~~decreased to ~~0.70%~~0.53% as of ~~March 31,~~June 30, 2019 from 0.64% as of December 31, 2018. The ratio of originated commercial real estate loans on nonaccrual to total originated commercial real estate loans decreased to ~~0.10%~~0.07% as of ~~March 31,~~June 30, 2019 from 0.14% as of December 31, 2018.

There were no charge-offs or recoveries in the commercial real estate loan portfolio for the three months ended ~~March 31,~~June 30, 2019 compared to net charge-offs of ~~three~~$100.0 thousand for the three month ended ~~March 31,~~June 30, 2018. As a percentage of average

commercial real estate loan portfolio, annualized net charge-offs for the three months ended ~~March 31, 2019 and March 31,~~June 30, 2018 were ~~minimal.~~0.01%.

There were no net charge-offs in the commercial real estate loan portfolio for the six months ended June 30, 2019 compared to net charge-offs of $103 thousand for the six months ended June 30, 2018. As a percentage of average commercial real estate loan portfolio, annualized net charge-offs for the six months ended June 30, 2018 were 0.01%.

Commercial Loans and Leases

The allowance for commercial loan and lease losses was ~~$24.2~~$24.3 million, or ~~1.36%~~1.33% of total commercial loans and leases outstanding, as of ~~March 31,~~June 30, 2019, compared to $25.3 million, or 1.43% of total commercial loans and leases outstanding, as of December 31, 2018. Specific reserves on commercial loans and leases decreased from $3.0 million as of December 31, 2018 to ~~$2.3~~$1.7 million as of ~~March 31,~~June 30, 2019, primarily driven by the charge-offs in taxi medallion loans ~~which~~against previously ~~had~~established specific reserves. The ~~$1.1~~$1.3 million decrease in the allowance for commercial loans and leases during the first ~~three~~six months of 2019 was primarily driven by changes in historical loss factors and the decrease in specific reserves, partially offset by originated loan growth of ~~$20.4~~$62.3 million, or ~~1.2%~~7.2%, from December 31, 2018.

The ratio of total criticized and classified commercial loans and leases to total commercial loans and leases was ~~2.48%~~2.37% as of ~~March 31,~~June 30, 2019, compared to 2.10% as of December 31, 2018. The ratio of originated commercial loans and leases on

nonaccrual to total originated commercial loans and leases decreased to ~~0.91%~~0.90% as of ~~March 31,~~June 30, 2019 from 0.93% as of December 31, 2018.

Net charge-offs in the commercial loan and lease portfolio for the three months ended ~~March 31,~~June 30, 2019 and ~~March 31,~~June 30, 2018 were ~~$2.1~~$3.1 million and ~~$0.5~~$2.3 million, respectively. The ~~decrease~~increase in net charge-offs in commercial loan and lease portfolio was ~~largely related to the~~driven by charge-offs on taxi medallion ~~loans.~~loans and a commercial relationship. As a percentage of average commercial loans and leases, annualized net charge-offs for the three months ended ~~March 31,~~June 30, 2019 and ~~March 31,~~June 30, 2018 were ~~0.48%~~0.68% and ~~0.12%~~0.53%, respectively.

Net charge-offs in the commercial loan and lease portfolio for the six months ended June 30, 2019 and June 30, 2018 were $5.2 million and $2.8 million, respectively. The increase in net charge-offs in commercial loan and lease portfolio was driven by charge-offs on taxi medallion loans and a commercial relationship. As a percentage of average commercial loans and leases, annualized net charge-offs for the six months ended June 30, 2019 and June 30, 2018 were 0.29% and 0.17%, respectively.

Consumer Loans

The allowance for consumer loan losses, including residential loans and home equity loans and lines of credit, was ~~$5.5~~$5.6 million, or ~~0.46%~~0.48% of total consumer loans outstanding, as of ~~March 31,~~June 30, 2019, compared to $5.2 million, or 0.44% of consumer loans outstanding, as of December 31, 2018. Specific reserves on consumer loans were ~~$114~~$116 thousand and $115 thousand as of ~~March 31,~~June 30, 2019 and December 31, 2018, respectively. The ~~$0.3~~$0.5 million increase in the allowance for consumer loans and leases during the first ~~three~~six months of 2019 was primarily driven by originated loan growth of ~~$15.0~~$20.6 million, or ~~1.5%~~4.1%, from December 31, 2018.

The ratio of originated consumer loans on nonaccrual to total originated consumer loans ~~increased~~decreased to ~~0.21%~~0.18% as of ~~March 31,~~June 30, 2019 from 0.20% as of December 31, 2018. The risk of loss on a home equity loan is higher since the property securing the loan has often been previously pledged as collateral for a first mortgage loan. The Company gathers and analyzes delinquency data, to the extent that data are available on these first liens, for purposes of assessing the collectability of the second liens held by the Company even if these home equity loans are not delinquent. This data are further analyzed for performance differences between amortizing and non-amortizing home equity loans, the percentage borrowed to total loan commitment and by the amount of payments made by the borrowers. The loss exposure is not considered to be high due to the combination of current property values, the historically low loan-to-value ratios, the low level of losses experienced in the past few years and the low level of loan delinquencies as of ~~March 31,~~June 30, 2019. If the local economy weakens, however, a rise in losses in those loan classes could occur. Historically, losses in these classes have been low.

Net recoveries in the consumer loan portfolio totaled ~~$23~~$25 thousand for the three months ended ~~March 31,~~June 30, 2019 compared to net recoveries of ~~$30~~$74 thousand for the three months ended ~~March 31,~~June 30, 2018. Provisions (credit) for consumer loans recorded in these periods more than adequately covered charge-offs during those periods.

Net recoveries in the consumer loan portfolio totaled $48 thousand for the six months ended June 30, 2019 compared to net recoveries of $104 thousand for the six months ended June 30, 2018. Provisions (credit) for consumer loans recorded in these periods more than adequately covered charge-offs during those periods.

The following table sets forth the Company's percent of allowance for loan and lease losses to the total allowance for loan and lease losses and the percent of loans to total loans for each of the categories listed at the dates indicated.


	At March 31, 2019						At December 31, 2018						At June 30, 2019						At December 31, 2018
	Amount		Percent of Allowance to Total Allowance		Percent of Loans in Each Category to Total Loans		Amount		Percent of Allowance to Total Allowance		Percent of Loans in Each Category to Total Loans		Amount		Percent of Allowance to Total Allowance		Percent of Loans in Each Category to Total Loans		Amount		Percent of Allowance to Total Allowance		Percent of Loans in Each Category to Total Loans
	(Dollars in Thousands)												(Dollars in Thousands)
Commercial real estate	$	20,789	36.0	%	36.8	%	$	20,779	35.4	%	37.0	%	$	20,877	35.7	%	37.2	%	$	20,779	35.4	%	37.0	%
Multi-family mortgage	5,874		10.1	%	13.4	%	5,915		10.1	%	13.4	%	6,009		10.2	%	13.5	%	5,915		10.1	%	13.4	%
Construction	1,686		2.9	%	3.2	%	1,494		2.5	%	2.7	%	1,782		3.0	%	3.1	%	1,494		2.5	%	2.7	%
Total commercial real estate loans	28,349		49.0	%	53.4	%	28,188		48.0	%	53.1	%	28,668		48.9	%	53.8	%	28,188		48.0	%	53.1	%
Commercial	12,842		22.1	%	11.6	%	14,047		23.9	%	11.7	%	13,102		22.3	%	11.7	%	14,047		23.9	%	11.7	%
Equipment financing	11,056		19.0	%	15.6	%	10,888		18.6	%	15.6	%	10,909		18.7	%	15.6	%	10,888		18.6	%	15.6	%
Condominium association	342		0.6	%	0.8	%	347		0.6	%	0.8	%	322		0.5	%	0.7	%	347		0.6	%	0.8	%
Total commercial loans and leases	24,240		41.7	%	28.0	%	25,282		43.1	%	28.1	%	24,333		41.5	%	28.0	%	25,282		43.1	%	28.1	%
Residential mortgage	3,337		5.7	%	12.1	%	3,076		5.2	%	12.4	%	3,431		5.9	%	11.8	%	3,076		5.2	%	12.4	%
Home equity	1,983		3.4	%	5.9	%	2,047		3.5	%	6.0	%	2,062		3.5	%	5.8	%	2,047		3.5	%	6.0	%
Other consumer	132		0.2	%	0.6	%	99		0.2	%	0.4	%	141		0.2	%	0.6	%	99		0.2	%	0.4	%
Total consumer loans	5,452		9.3	%	18.6	%	5,222		8.9	%	18.8	%	5,634		9.6	%	18.2	%	5,222		8.9	%	18.8	%
Total	$	58,041	100.0	%	100.0	%	$	58,692	100.0	%	100.0	%	$	58,635	100.0	%	100.0	%	$	58,692	100.0	%	100.0	%

Investment Securities

The investment portfolio exists primarily for liquidity purposes, and secondarily as a source of interest and dividend income, interest-rate risk management and tax planning as a counterbalance to loan and deposit flows. Investment securities are utilized as part of the Company's asset/liability management and may be sold in response to, or in anticipation of, factors such as changes in market conditions and interest rates, security prepayment rates, deposit outflows, liquidity concentrations and regulatory capital requirements.

The investment policy of the Company, which is reviewed and approved by the Board of Directors on an annual basis, specifies the types of investments that are acceptable, required investment ratings by at least one nationally recognized rating agency, concentration limits and duration guidelines. Compliance with the investment policy is monitored on a regular basis. In general, the Company seeks to maintain a high degree of liquidity and targets cash, cash equivalents and investment securities available-for-sale balances between 10% and 30% of total assets.

Cash, cash equivalents, and investment securities ~~increased $8.0~~decreased $27.8 million, or ~~4.5%~~7.8% on an annualized basis, to ~~$719.4~~$683.6 million as of ~~March 31,~~June 30, 2019 from $711.4 million as of December 31, 2018. The ~~increase~~decrease was primarily driven by ~~increases~~decreases in cash and ~~short-term investments.~~the investment portfolio. Cash, cash equivalents, and investment securities were ~~9.6%~~9.0% of total assets as of ~~March 31,~~June 30, 2019, ~~and~~compared to 9.6% of total assets at December 31, ~~2018, respectively.~~2018.

The following table sets forth certain information regarding the amortized cost and market value of the Company's investment securities at the dates indicated:


	At March 31, 2019				At December 31, 2018				At June 30, 2019				At December 31, 2018
	Amortized Cost		Fair Value		Amortized Cost		Fair Value		Amortized Cost		Fair Value		Amortized Cost		Fair Value
	(In Thousands)								(In Thousands)
Investment securities available-for-sale:
GSE debentures	$	183,607	$	182,845	$	184,072	$	181,079	$	183,562	$	185,828	$	184,072	$	181,079
GSE CMOs	103,113		100,118		107,363		103,130		98,078		96,860		107,363		103,130
GSE MBSs	161,809		159,772		169,334		165,089		153,292		152,796		169,334		165,089
SBA commercial loan asset- backed securities	43		43		51		51		40		40		51		51
Corporate debt obligations	32,584		32,355		40,618		39,708		32,552		32,818		40,618		39,708
U.S. Treasury bonds	13,822		13,887		13,812		13,736		13,832		14,155		13,812		13,736
Total investment securities available-for-sale	$	494,978	$	489,020	$	515,250	$	502,793	$	481,356	$	482,497	$	515,250	$	502,793
Investment securities held-to-maturity:
GSE debentures	$	50,551	$	50,140	$	50,546	$	49,601	$	44,592	$	44,657	$	50,546	$	49,601
GSE MBSs	11,080		10,842		11,426		11,131		10,608		10,494		11,426		11,131
Municipal obligations	51,563		51,607		52,304		51,598		47,872		48,434		52,304		51,598
Foreign government obligations	500		500		500		500		500		500		500		500
Total investment securities held-to-maturity	$	113,694	$	113,089	$	114,776	$	112,830	$	103,572	$	104,085	$	114,776	$	112,830
Equity securities held-for-trading			$	4,341			$	4,207			$	4,698			$	4,207

The fair value of investment securities is based principally on market prices and dealer quotes received from third-party, nationally-recognized pricing services for identical investment securities such as U.S. Treasury and agency securities. The Company's marketable equity securities are priced this way and are included in Level 1 of the fair value hierarchy in accordance with ASC 820. These prices are validated by comparing the primary pricing source with an alternative pricing source when available. When quoted market prices for identical securities are unavailable, the Company uses market prices provided by independent pricing services based on recent trading activity and other observable information, including but not limited to market interest-rate curves, referenced credit spreads and estimated prepayment speeds where applicable. These investments include certain U.S. and government agency debt securities, municipal and corporate debt securities, GSE residential MBSs and CMOs, ~~trust preferred securities, and equity securities held-for-trading,~~ all of which are included in Level 2.2 and equity securities held-for-trading, which are included in Level 1. Certain fair values are estimated using pricing models and are included in Level 3.

Additionally, management reviews changes in fair value from period to period and performs testing to ensure that prices received from the third parties are consistent with their expectation of the market. Changes in the prices obtained from the pricing service are analyzed from month to month, taking into consideration changes in market conditions including changes in mortgage spreads, changes in U.S. Treasury security yields and changes in generic pricing of 15-year and 30-year securities. Additional analysis may include a review of prices provided by other independent parties, a yield analysis, a review of average life changes using Bloomberg analytics and a review of historical pricing for the particular security.

Maturities, calls and principal repayments for investment securities available-for-sale totaled ~~$19.9~~$33.2 million for the ~~three~~six months ended ~~March 31,~~June 30, 2019 compared to ~~$21.6~~$43.6 million for the same period in 2018. For the ~~three~~six months ended ~~March 31,~~June 30, 2019, the Company did not sell any investment securities, compared to $1.5 million in sales for the same period in 2018. For the ~~three~~six months ended ~~March 31,~~June 30, 2019, the Company did not purchase any investment securities available-for-sale, compared to ~~$49.1~~$73.9 million in purchases of investment securities available-for-sale for the same period in 2018.

Maturities, calls and principal repayments for investment securities held-to-maturity totaled ~~$1.5~~$11.5 million for the ~~three~~six months ended ~~March 31,~~June 30, 2019 compared to ~~$1.2~~$1.8 million for the same period in 2018. There were no sales of investment securities held-to-maturity for the ~~three~~six months ended ~~March 31,~~June 30, 2019 and 2018. For the ~~three~~six months ended ~~March 31,~~June 30, 2019, the Company purchased $0.5 million of investment securities held-to-maturity, compared to $8.9 million in purchases of investment securities held-to-maturity for the same period in 2018.

As of ~~March 31,~~June 30, 2019, the fair value of all investment securities available-for-sale was ~~$489.0~~$482.5 million and carried a total of ~~$6.0~~$1.1 million of net unrealized ~~losses,~~gains, compared to a fair value of $502.8 million and net unrealized losses of $12.5 million as of

of December 31, 2018. As of ~~March 31,~~June 30, 2019, ~~$406.9~~$231.4 million, or ~~83.2%~~48.0%, of the portfolio, had gross unrealized losses of ~~$7.1~~$2.4 million. This compares to $466.7 million, or 92.8%, of the portfolio with gross unrealized losses of $12.8 million as of December 31, 2018. The Company's unrealized loss position has decreased in 2019 driven by lower long-term interest rates.

As of ~~March 31,~~June 30, 2019, the fair value of all investment securities held-to-maturity was ~~$113.1~~$104.1 million and carried a total of ~~$0.6~~$0.5 million of net unrealized ~~losses,~~gains, compared to a fair value of $112.8 million and net unrealized losses of $1.9 million as of December 31, 2018. As of ~~March 31,~~June 30, 2019, ~~$80.8~~$27.9 million, or ~~71.5%~~26.8%, of the portfolio, had gross unrealized losses of ~~$0.9~~$0.2 million. This compares to $102.1 million, or 90.5%, of the portfolio with gross unrealized losses of $2.0 million as of December 31, 2018. The Company's unrealized loss position decreased in 2019 driven by lower long-term interest rates.

Management believes that these negative differences between amortized cost and fair value do not include credit losses, but rather differences in interest rates between the time of purchase and the time of measurement. It is more likely than not that the Company will not sell or be required to sell the investment securities before recovery, and, as a result, it will recover the amortized cost basis of the investment securities. As such, management has determined that the securities are not other-than-temporarily impaired as of ~~March 31,~~June 30, 2019. If market conditions for securities worsen or the creditworthiness of the underlying issuers deteriorates, it is possible that the Company may recognize additional other-than-temporary impairments in future periods. For additional discussion on how the Company validates fair values provided by the third-party pricing service, see Note 11, “Fair Value of Financial Instruments.”

Restricted Equity Securities

FHLBB Stock—The Company invests in the stock of the FHLBB as one of the requirements to borrow. The Company maintains an excess balance of capital stock, which allows for additional borrowing capacity at each of the Banks. As of ~~March 31,~~June 30, 2019, the excess balance of capital stock was ~~$2.3~~$0.8 million, as compared to $5.0 million excess balance as of December 31, 2018.

As of ~~March 31,~~June 30, 2019, the Company owned stock in the FHLBB with a carrying value of ~~$36.1~~$37.1 million, a decrease of ~~$7.6~~$6.6 million from $43.7 million as of December 31, 2018. As of ~~March 31,~~June 30, 2019, the FHLBB had total assets of ~~$52.3~~$55.8 billion and total capital of ~~$3.0~~$3.2 billion, of which $1.4 billion was retained earnings. The FHLBB stated that it remained in compliance with all regulatory capital ratios as of ~~March 31,~~June 30, 2019 and was classified as "adequately capitalized" by its regulator, based on the FHLBB's financial information as of December 31, 2018.

Federal Reserve Bank Stock—The Company invests in the stock of the Federal Reserve Bank of Boston, as a condition to the Banks' membership in the Federal Reserve System. As of ~~March 31,~~June 30, 2019, the Company owned stock in the Federal Reserve Bank of Boston with a carrying value of ~~$18.0~~$18.1 million, compared to a carrying value of $18.0 million as of December 31, 2018.

Other Stock—The Company invests in a small number of other restricted equity securities which includes Infinex and American Financial Exchange.

Deposits

The following table presents the Company's deposit mix at the dates indicated.


	At March 31, 2019						At December 31, 2018						At June 30, 2019						At December 31, 2018
	Amount		Percent of Total		Weighted Average Rate		Amount		Percent of Total		Weighted Average Rate		Amount		Percent of Total		Weighted Average Rate		Amount		Percent of Total		Weighted Average Rate
	(Dollars in Thousands)												(Dollars in Thousands)
Non-interest-bearing deposits:
Demand checking accounts	$	1,011,031	18.0	%	—	%	$	1,033,551	19.0	%	—	%	$	1,042,854	18.5	%	—	%	$	1,033,551	19.0	%	—	%
Interest-bearing deposits:
NOW accounts	369,896		6.6	%	0.13	%	336,317		6.2	%	0.10	%	340,082		6.1	%	0.14	%	336,317		6.2	%	0.10	%
Savings accounts	625,770		11.1	%	0.42	%	619,961		11.4	%	0.32	%	585,322		10.4	%	0.54	%	619,961		11.4	%	0.32	%
Money market accounts	1,706,708		30.4	%	1.31	%	1,675,050		30.7	%	1.18	%	1,669,782		29.7	%	1.34	%	1,675,050		30.7	%	1.18	%
Certificate of deposit accounts	1,907,228		33.9	%	2.29	%	1,789,165		32.7	%	1.58	%	1,984,453		35.3	%	2.36	%	1,789,165		32.7	%	1.58	%
Total interest-bearing deposits	4,609,602		82.0	%	1.50	%	4,420,493		81.0	%	1.14	%	4,579,639		81.5	%	1.59	%	4,420,493		81.0	%	1.14	%
Total deposits	$	5,620,633	100.0	%	1.23	%	$	5,454,044	100.0	%	0.92	%	$	5,622,493	100.0	%	1.30	%	$	5,454,044	100.0	%	0.92	%

Total deposits increased ~~$166.6~~$168.4 million to $5.6 billion as of ~~March 31,~~June 30, 2019, compared to $5.5 billion as of December 31, 2018. Deposits as a percentage of total assets ~~increased~~decreased to ~~74.8%~~73.6% as of ~~March 31,~~June 30, 2019, compared to 73.8% as of December 31, 2018.

As of ~~March 31,~~June 30, 2019, the Company had ~~$350.4~~$349.0 million of brokered deposits compared to $350.7 million as of December 31, 2018. Brokered deposits allow the Company to seek additional funding by attracting deposits from outside the Company's core market. The Company's investment policy limits the amount of brokered deposits to 15% of total assets. Brokered deposits are included in the certificate of deposit balance, which increased ~~$118.1~~$195.3 million during the ~~three~~six months ended ~~March 31,~~June 30, 2019. Certificates of deposit have also increased as a percentage of total deposits to ~~33.9%~~35.3% as of ~~March 31,~~June 30, 2019 from 32.7% as of December 31, 2018.

During the ~~three~~six months ended ~~March 31,~~June 30, 2019, core deposits ~~increased $48.5~~decreased $26.8 million. The ratio of core deposits to total deposits decreased from 67.2% as of December 31, 2018 to ~~66.1%~~64.7% as of ~~March 31,~~June 30, 2019, primarily due to the shift in deposit mix and increase in certificate of deposit accounts.

The following table sets forth the distribution of the average balances of the Company's deposit accounts for the periods indicated and the weighted average interest rates on each category of deposits presented. Averages for the periods presented are based on daily balances.


	Three Months Ended March 31,												Three Months Ended June 30,
	2019						2018						2019						2018
	Average Balance		Percent of Total Average Deposits		Weighted Average Rate		Average Balance		Percent of Total Average Deposits		Weighted Average Rate		Average Balance		Percent of Total Average Deposits		Weighted Average Rate		Average Balance		Percent of Total Average Deposits		Weighted Average Rate
	(Dollars in Thousands)												(Dollars in Thousands)
Core deposits:
Non-interest-bearing demand checking accounts	$	1,026,970	18.6	%	—	%	$	931,685	18.9	%	—	%	$	1,015,524	18.1	%	—	%	$	1,003,985	19.5	%	—	%
NOW accounts	334,167		6.1	%	0.17	%	335,990		6.8	%	0.07	%	343,745		6.1	%	0.06	%	346,410		6.7	%	0.07	%
Savings accounts	626,414		11.4	%	0.39	%	649,224		13.2	%	0.25	%	602,333		10.8	%	0.49	%	609,758		11.9	%	0.27	%
Money market accounts	1,676,199		30.4	%	1.28	%	1,772,362		35.8	%	0.59	%	1,683,735		30.1	%	1.33	%	1,767,509		34.3	%	0.80	%
Total core deposits	3,663,750		66.5	%	0.66	%	3,689,261		74.7	%	0.33	%	3,645,337		65.1	%	0.70	%	3,727,662		72.4	%	0.43	%
Certificate of deposit accounts	1,844,511		33.5	%	2.18	%	1,247,049		25.3	%	1.33	%	1,950,704		34.9	%	2.33	%	1,422,782		27.6	%	1.47	%
Total deposits	$	5,508,261	100.0	%	1.16	%	$	4,936,310	100.0	%	0.72	%	$	5,596,041	100.0	%	1.27	%	$	5,150,444	100.0	%	0.72	%



	Six Months Ended June 30,
	2019						2018
	Average Balance		Percent of Total Average Deposits		Weighted Average Rate		Average Balance		Percent of Total Average Deposits		Weighted Average Rate
	(Dollars in Thousands)
Core deposits:
Non-interest-bearing demand checking accounts	$	1,021,215	18.4	%	—	%	$	968,035	19.2	%	—	%
NOW accounts	338,983		6.1	%	0.11	%	341,228		6.8	%	0.07	%
Savings accounts	614,307		11.1	%	0.44	%	629,382		12.4	%	0.26	%
Money market accounts	1,679,988		30.3	%	1.30	%	1,769,923		35.1	%	0.69	%
Total core deposits	3,654,493		65.8	%	0.68	%	3,708,568		73.5	%	0.38	%
Certificate of deposit accounts	1,897,901		34.2	%	2.26	%	1,335,401		26.5	%	1.40	%
Total deposits	$	5,552,394	100.0	%	1.22	%	$	5,043,969	100.0	%	0.65	%

As of ~~March 31,~~June 30, 2019 and December 31, 2018, the Company had outstanding certificates of deposit of $100,000 or more, maturing as follows:


	At March 31, 2019				At December 31, 2018				At June 30, 2019				At December 31, 2018
	Amount		Weighted Average Rate		Amount		Weighted Average Rate		Amount		Weighted Average Rate		Amount		Weighted Average Rate
	(Dollars in Thousands)								(Dollars in Thousands)
Maturity period:
Six months or less	$	259,517	1.90	%	$	261,170	1.63	%	$	307,904	2.14	%	$	261,170	1.63	%
Over six months through 12 months	294,722		2.33	%	270,897		1.97	%	295,761		2.42	%	270,897		1.97	%
Over 12 months	486,248		2.65	%	418,167		2.38	%	495,249		2.63	%	418,167		2.38	%
Total certificate of deposit of $100,000 or more	$	1,040,487	2.37	%	$	950,234	2.06	%	$	1,098,914	2.44	%	$	950,234	2.06	%

Borrowed Funds

The following table sets forth certain information regarding advances from the FHLBB, subordinated debentures and notes and other borrowed funds for the periods indicated:


	Three Months Ended March 31,						Three Months Ended June 30,						Six Months Ended June 30,
	2019			2018			2019			2018			2019			2018
	(Dollars in Thousands)						(Dollars in Thousands)
Borrowed funds:
Average balance outstanding	$	927,593		$	1,075,734		$	929,741		$	1,148,095		$	928,673		$	1,112,115
Maximum amount outstanding at any month-end during the period	987,835			1,099,429			981,860			1,209,310			987,835			1,209,310
Balance outstanding at end of period	866,005			1,099,429			930,764			1,110,923			930,764			1,110,923
Weighted average interest rate for the period	2.65		%	1.88		%	2.70		%	2.11		%	2.67		%	2.00		%
Weighted average interest rate at end of period	2.72		%	2.05		%	2.74		%	2.16		%	2.74		%	2.16		%

Advances from the FHLBB

On a long-term basis, the Company intends to continue to increase its core deposits. The Company also uses FHLBB borrowings and other wholesale borrowing as part of the Company's overall strategy to fund loan growth and manage interest-rate risk and liquidity. The advances are secured by a blanket security agreement which requires the Banks to maintain certain qualifying assets as collateral, principally mortgage loans and securities in an aggregate amount at least equal to outstanding advances. The maximum amount that the FHLBB will advance to member institutions, including the Company, fluctuates from time to time in accordance with the policies of the FHLBB. The Company may also borrow from the FRB's "discount window" as necessary.

FHLBB borrowings ~~decreased~~increased by ~~$54.4~~$7.2 million to ~~$730.0~~$791.6 million as of ~~March 31,~~June 30, 2019 from the December 31, 2018 balance of $784.4 million. The ~~decrease~~increase in FHLBB borrowings was primarily due to an increase in ~~deposits~~loan balances.

Subordinated Debentures and Notes

As part of the acquisition of BankRI, the Company acquired two $5.0 million subordinated debentures due on June 26, 2033 and March 17, 2034, respectively. The Company is obligated to pay 3-month LIBOR plus 3.10% and 3-month LIBOR plus 2.79%, respectively, on a quarterly basis until the debentures mature.

The Company sold $75.0 million of 6.0% fixed-to-floating subordinated notes due September 15, 2029. The Company is obligated to pay 6.0% interest semiannually between September 2014 and September 2024. Subsequently, the Company is obligated to pay 3-month LIBOR plus 3.315% quarterly until the notes mature in September 2029.

The following table summarizes the Company's subordinated debentures and notes at the dates indicated.

Carrying Amount

Issue Date

Rate

Maturity Date

Next Call Date

March 31,
2019

December 31, 2018

Rate

Maturity Date

Next Call Date

June 30,
2019

December 31, 2018

(Dollars in Thousands)

June 26, 2003

Variable;

3-month LIBOR + 3.10%

June 26, 2033

June 26, 2019

4,809

4,803

Variable;

3-month LIBOR + 3.10%

June 26, 2033

September 25, 2019

4,814

4,803

March 17, 2004

Variable;

3-month LIBOR + 2.79%

March 17, 2034

June 19, 2019

4,713

4,704

Variable;

3-month LIBOR + 2.79%

March 17, 2034

September 16, 2019

4,722

4,704

September 15, 2014

6.0% Fixed-to-Variable;

3-month LIBOR + 3.315%

September 15, 2029

September 15, 2024

73,950

73,926

6.0% Fixed-to-Variable;

3-month LIBOR + 3.315%

September 15, 2029

September 15, 2024

73,976

73,926

Total

83,472

83,433

Total

83,512

83,433

The above carrying amounts of the subordinated debentures included $0.5 million of accretion adjustments and $1.0 million of capitalized debt issuance costs as of ~~March 31,~~June 30, 2019. This compares to $0.5 million of accretion adjustments and $1.1 million of capitalized debt issuance costs as of December 31, 2018.

Other Borrowed Funds

In addition to advances from the FHLBB and subordinated debentures and notes, the Company utilizes other funding sources as part of the overall liquidity strategy. Those funding sources include repurchase agreements, and committed and uncommitted lines of credit with several financial institutions.

The Company periodically enters into repurchase agreements with its larger deposit and commercial customers as part of its cash management services which are typically overnight borrowings. Repurchase agreements with customers ~~decreased $0.2~~increased $3.0 million to ~~$52.5~~$55.7 million as of ~~March 31,~~June 30, 2019 from $52.7 million as of December 31, 2018.

The Company has access to a $12.0 million committed line of credit as of ~~March 31,~~June 30, 2019. As of ~~March 31,~~June 30, 2019 and December 31, 2018, the Company did not have any borrowings on this committed line of credit outstanding.

The Banks also have access to funding through several uncommitted lines of credit of ~~$361.0~~$475.0 million. As of ~~March 31,~~June 30, 2019 and December 31, 2018, the Company did not have any borrowings on these uncommitted lines of credit.

Derivative Financial Instruments

The Company has entered into loan level derivatives, risk participation agreements, and foreign exchange contracts with certain of its commercial customers and concurrently enters into offsetting swaps with third-party financial institutions. The Company may also, from time to time, enter into risk participation agreements. The Company did not have derivative fair value hedges or derivative cash flow hedges at ~~March 31,~~June 30, 2019 or December 31, 2018.

The following table summarizes certain information concerning the Company's loan level derivatives, risk participation agreements, and foreign exchange contracts at ~~March 31,~~June 30, 2019 and December 31, 2018:


	At March 31, 2019			At December 31, 2018			At June 30, 2019			At December 31, 2018
	(Dollars in Thousands)						(Dollars in Thousands)
Loan level derivatives (Notional principal amounts):
Receive fixed, pay variable	$	789,915		$	719,625		$	861,543		$	719,625
Pay fixed, receive variable	789,915			719,625			861,543			719,625
Risk participation-out agreements	150,624			100,531			172,998			100,531
Risk participation-in agreements	55,679			35,838			56,096			35,838
Foreign exchange contracts (Notional amounts):
Buys foreign currency, sells U.S. currency	$	1,646		$	6,573		$	1,510		$	6,573
Sells foreign currency, buys U.S. currency	1,652			6,582			1,517			6,582
Fixed weighted average interest rate from the Company to counterparty	4.12		%	4.25		%	3.96		%	4.25		%
Floating weighted average interest rate from counterparty to the Company	4.38		%	4.00		%	4.26		%	4.00		%
Weighted average remaining term to maturity (in months)	93			90			93			90
Fair value:
Recognized as an asset:
Loan level derivatives	$	30,695		$	22,013		$	55,721		$	22,013
Risk participation-out agreements	742			344			1,190			344
Foreign exchange contracts	41			131			44			131
Recognized as a liability:
Loan level derivatives	$	30,695		$	22,013		$	55,721		$	22,013
Risk participation-in agreements	230			84			314			84
Foreign exchange contracts	36			123			38			123

Stockholders' Equity and Dividends

The Company's total stockholders' equity was ~~$900.6~~$918.5 million as of ~~March 31,~~June 30, 2019, representing a ~~$0.5~~$18.4 million increase compared to $900.1 million at December 31, 2018. The increase primarily reflects net income attributable to the Company of ~~$22.5~~$42.9 million for the ~~three~~six months ended ~~March 31,~~June 30, 2019 and unrealized gain on securities available-for-sale of ~~$5.1~~$10.6 million, offset by $18.7 million related to the acquisition of the noncontrolling interest in Eastern Funding, LLC and dividends paid by the Company of ~~$8.4~~$17.2 million in that same period.

Stockholders' equity represented ~~11.98%~~12.03% of total assets as of ~~March 31,~~June 30, 2019 and 12.18% of total assets as of December 31, 2018. Tangible stockholders' equity (total stockholders' equity less goodwill and identified intangible assets, net) represented ~~9.99%~~10.08% of tangible assets (total assets less goodwill and identified intangible assets, net) as of ~~March 31,~~June 30, 2019 and 10.15% as of December 31, 2018.

The dividend payout ratio was ~~37.28%~~42.87% for the three months ended ~~March 31,~~June 30, 2019, compared to ~~37.11%~~38.56% for the same period in 2018 and 39.94% for the six months ended June 30, 2019, compared to 37.87% for the same period of 2018.

Results of Operations

The primary drivers of the Company's net income are net interest income, which is strongly affected by the net yield on and growth of interest-earning assets and liabilities, ~~("net interest margin"),~~ the quality of the Company's assets, its levels of non-interest income and non-interest expense, and its tax provision.

The Company's net interest income represents the difference between interest income earned on its investments, loans and leases, and its cost of funds. Interest income is dependent on the amount of interest-earning assets outstanding during the

period and the yield earned thereon. Cost of funds is a function of the average amount of deposits and borrowed money outstanding during the year and the interest rates paid thereon. The net interest margin is calculated by dividing net interest income by average interest-earning assets. Net interest spread is the difference between the average rate earned on interest-earning assets and the average rate paid on interest-bearing liabilities. The increases or decreases, as applicable, in the components of interest income and interest expense, expressed in terms of fluctuation in average volume and rate, are summarized under "Rate/Volume Analysis" below. Information as to the components of interest income, interest expense and average rates is provided under "Average Balances, Net Interest Income, Interest-Rate Spread and Net Interest Margin" below.

Because the Company's assets and liabilities are not identical in duration and in repricing dates, the differential between the two is vulnerable to changes in market interest rates as well as the overall shape of the yield curve. These vulnerabilities are inherent to the business of banking and are commonly referred to as "interest-rate risk." How interest-rate risk is measured and, once measured, how much interest-rate risk is taken are based on numerous assumptions and other subjective judgments. See the discussion in “Item 3. Quantitative and Qualitative Disclosures about Market Risk” below.

The quality of the Company's assets also influences its earnings. Loans and leases that are not paid on a timely basis and exhibit other weaknesses can result in the loss of principal and/or interest income. Additionally, the Company must make timely provisions to the allowance for loan and lease losses based on estimates of probable losses inherent in the loan and lease portfolio. These additions, which are charged against earnings, are necessarily greater when greater probable losses are expected. Further, the Company incurs expenses as a result of resolving troubled assets. These variables reflect the "credit risk" that the Company takes on in the ordinary course of business and are further discussed under "Financial Condition—Asset Quality" above.

Net Interest Income

Net interest income increased ~~$3.5~~$0.4 million to ~~$63.0~~$63.1 million for the three months ended ~~March 31,~~June 30, 2019 from ~~$59.5~~$62.7 million for the three months ended ~~March 31,~~June 30, 2018. This increase reflects a ~~$13.4~~$9.5 million increase in interest income on loans and leases partially offset by a $0.4 million decrease in interest income on investment securities, and an ~~$9.9~~$8.7 million increase in interest expense on deposit and borrowings, which is reflective of the various portfolios repricing and replacing balances into the current interest rate environment. Refer to “Results of Operations - Comparison of the Three-Month Period Ended ~~March 31,~~June 30, 2019 and ~~March 31,~~June 30, 2018 — Interest Income” and “Results of Operations - Comparison of the Three-Month Period Ended ~~March 31,~~June 30, 2019 and ~~March 31,~~June 30, 2018 — Interest Expense Deposit and Borrowed Funds” below for more details.

Net interest income increased $3.9 million to $126.1 million for the six months ended June 30, 2019 from $122.2 million for the six months ended June 30, 2018. This overall increase reflects a $22.9 million increase in interest income on loans and leases, partially offset by a $0.3 million decrease in interest income on investment securities, and a $18.6 million increase in interest expense on deposit and borrowings, which is reflective of the various portfolios repricing and replacing balances into the current interest rate environment. Refer to “Results of Operations - Comparison of the Six-Month Period Ended June 30, 2019 and June 30, 2018 — Interest Income” and “Results of Operations - Comparison of the Six-Month Period Ended June 30, 2019 and June 30, 2018 — Interest Expense Deposit and Borrowed Funds” below for more details.

Net interest margin decreased by 29 basis points to 3.55% for the three months ended June 30, 2019 from 3.64% for the three months ended ~~March 31, 2019 from 3.66% for the three months ended March 31,~~June 30, 2018. The Company's weighted average interest rate on loans (prior to purchase accounting adjustments) increased to ~~5.09%~~5.14% for the three months ended ~~March 31,~~June 30, 2019 from ~~4.60%~~4.78% for the three months ended ~~March 31,~~June 30, 2018. Interest amortization and accretion on acquired loans totaled $0.1 million and contributed 1 basis point to loan yields during the three months ended ~~March 31,~~June 30, 2019 compared to ~~$0.7~~$0.2 million, or 1 basis point, for the three months ended

~~March 31, 2018, which~~ June 30, 2018. The decrease in net interest margin over the period is ~~reflective~~a result of ~~the various portfolios repricing and replacing balances~~most asset categories being fully repriced into the current rate environment, while deposit costs continue to rise due to market competition and shifting demand for non maturity versus time deposits.

Net interest margin decreased by 6 basis points to 3.59% for the six months ended June 30, 2019 from 3.65% for the six months ended June 30, 2018. The Company's weighted average interest rate ~~environment.~~on loans (prior to purchase accounting adjustments) increased to 5.11% for the six months ended June 30, 2019 from 4.69% for the six months ended June 30, 2018. Interest amortization and accretion on acquired loans totaled $0.2 million and contributed 1 basis point to loan yields during the six months ended June 30, 2019 compared to $0.2 million, or 1 basis point, for the six months ended June 30, 2018. The decrease in net interest margin over the period is a result of most asset categories being fully repriced into the current rate environment, while deposit costs continue to rise due to market competition and shifting demand for non maturity versus time deposits.

The yield on interest-earning assets increased to ~~4.84%~~4.88% for the three months ended ~~March 31,~~June 30, 2019 from ~~4.35%~~4.52% for the three months ended ~~March 31,~~June 30, 2018. This increase is the result of higher yields on loans and leases and investments. During the three months ended ~~March 31,~~June 30, 2019, the Company recorded ~~$1.1~~$0.9 million in prepayment penalties and late charges, which

contributed 5 basis points to yields on interest-earning assets in the three months ended June 30, 2019, compared to $0.9 million, or 5 basis points, for the three months ended June 30, 2018.

The yield on interest-earning assets increased to 4.86% for the six months ended June 30, 2019 from 4.44% for the six months ended June 30, 2018. This increase is the result of higher yields on loans and leases and investments. During the six months ended June 30, 2019, the Company recorded $2.1 million in prepayment penalties and late charges, which contributed 6 basis points to yields on interest-earning assets in the ~~three~~six months ended ~~March 31, 2019. The company recorded $0.6~~June 30, 2019, compared to $1.6 million, ~~in prepayment penalties and late charges, which contributed 4~~or 5 basis points, ~~to yields on interest-earning assets in~~for the ~~three~~six months ended ~~March 31,~~June 30, 2018.

The overall cost of funds (including non-interest-bearing demand checking accounts) increased 6959 basis points to ~~1.66%~~1.75% for the three months ended ~~March 31,~~June 30, 2019 from ~~0.97%~~1.16% for the three months ended ~~March 31,~~June 30, 2018. The overall cost of funds (including non-interest-bearing demand checking accounts) increased 63 basis points to 1.70% for the six months ended June 30, 2019 from 1.07% for the six months ended June 30, 2018. Refer to "Financial Condition - Borrowed Funds" above for more details.

Management seeks to position the balance sheet to be neutral to asset sensitive to changes in interest rates. Since the end of 2016, short term interest rates have risen while at the same time net interest income, net interest spread, and net interest margin have also increased. In general, the Company's balance sheet position should respond positively in a rising interest rate environment and when the rate curves are steepening which should result in a positive impact to net interest income, net interest spread, and the net interest margin. A declining interest rate or flattening yield curve environment is expected to have a negative impact on the Company's yields and net interest margin. Additional risk factors include, but are not limited to: ongoing pricing pressures in both the loan and deposit portfolios, the ability to increase the Company's core deposits, decrease its loan-to-deposit ratio, and decrease its reliance on FHLBB advances. Net interest income may also be negatively affected by changes in the amount of accretion on acquired loans and leases, deposits and borrowed funds, which are included in interest income and interest expense, respectively.

Average Balances, Net Interest Income, Interest-Rate Spread and Net Interest Margin

The following table sets forth information about the Company's average balances, interest income and interest rates earned on average interest-earning assets, interest expense and interest rates paid on average interest-bearing liabilities, interest-rate spread and net interest margin for the three and six months ended ~~March 31,~~June 30, 2019 and ~~March 31,~~June 30, 2018. Average balances are derived from daily average balances and yields include fees, costs and purchase-accounting-related premiums and discounts which are considered adjustments to coupon yields in accordance with GAAP. Certain amounts previously reported have been reclassified to conform to the current presentation.


	Three Months Ended														Three Months Ended
	March 31, 2019							March 31, 2018							June 30, 2019							June 30, 2018
	Average Balance			Interest (1)		Average Yield/ Cost		Average Balance			Interest (1)		Average Yield/ Cost		Average Balance			Interest (1)		Average Yield/ Cost		Average Balance			Interest (1)		Average Yield/ Cost
	(Dollars in Thousands)														(Dollars in Thousands)
Assets:
Interest-earning assets:
Debt securities	$	608,194		$	3,289	2.16	%	$	647,501		$	3,377	2.09	%	$	593,404		$	3,210	2.16	%	$	666,182		$	3,617	2.17	%
Marketable and restricted equity securities	60,389			920		6.10	%	64,127			923		5.76	%	59,224			888		5.99	%	69,395			1,004		5.78	%
Short-term investments	33,034			267		3.23	%	30,664			120		1.57	%	44,634			351		3.14	%	41,155			179		1.74	%
Total investments	701,617			4,476		2.55	%	742,292			4,420		2.38	%	697,262			4,449		2.55	%	776,732			4,800		2.47	%
Commercial real estate loans ⁽²⁾	3,376,576			40,019		4.74	%	3,116,690			33,429		4.29	%	3,447,136			41,363		4.75	%	3,250,488			36,372		4.43	%
Commercial loans ⁽²⁾	792,695			9,603		4.85	%	785,936			8,424		4.29	%	811,890			9,879		4.82	%	823,860			9,323		4.48	%
Equipment financing ⁽²⁾	988,193			17,985		7.28	%	875,304			14,864		6.79	%	1,005,376			18,291		7.28	%	907,089			15,739		6.94	%
Residential mortgage loans ⁽²⁾	778,325			8,123		4.17	%	704,666			6,733		3.82	%	774,533			8,186		4.23	%	759,866			7,552		3.98	%
Other consumer loans ⁽²⁾	408,177			5,051		5.01	%	382,194			3,941		4.18	%	417,600			5,187		4.97	%	406,144			4,464		4.40	%
Total loans and leases	6,343,966			80,781		5.09	%	5,864,790			67,391		4.60	%	6,456,535			82,906		5.14	%	6,147,447			73,450		4.78	%
Total interest-earning assets	7,045,583			85,257		4.84	%	6,607,082			71,811		4.35	%	7,153,797			87,355		4.88	%	6,924,179			78,250		4.52	%
Allowance for loan and lease losses	(58,749		)					(58,986		)					(58,137		)					(59,247		)
Non-interest-earning assets	447,204							379,213							475,736							408,861
Total assets	$	7,434,038						$	6,927,309						$	7,571,396						$	7,273,793
Liabilities and Stockholders' Equity:
Interest-bearing liabilities:
Interest-bearing deposits:
NOW accounts	$	334,167		142		0.17	%	$	335,990		58		0.07	%	$	343,745		50		0.06	%	$	346,410		65		0.07	%
Savings accounts	626,414			597		0.39	%	649,224			401		0.25	%	602,333			737		0.49	%	609,758			405		0.27	%
Money market accounts	1,676,199			5,275		1.28	%	1,772,362			2,558		0.59	%	1,683,735			5,571		1.33	%	1,767,509			3,530		0.80	%
Certificate of deposit	1,844,511			9,934		2.18	%	1,247,049			4,082		1.33	%	1,950,704			11,354		2.33	%	1,422,782			5,219		1.47	%
Total interest-bearing deposits ⁽³⁾	4,481,291			15,948		1.44	%	4,004,625			7,099		0.72	%	4,580,517			17,712		1.55	%	4,146,459			9,219		0.89	%
Advances from the FHLBB	755,542			4,610		2.44	%	956,298			3,748		1.57	%	761,651			4,825		2.51	%	1,018,130			4,696		1.82	%
Subordinated debentures and notes	83,451			1,308		6.27	%	83,289			1,282		6.16	%	83,490			1,305		6.25	%	83,330			1,296		6.22	%
Other borrowed funds	88,600			221		1.01	%	36,147			19		0.21	%	84,600			208		0.99	%	46,635			146		1.26	%
Total borrowed funds	927,593			6,139		2.65	%	1,075,734			5,049		1.88	%	929,741			6,338		2.70	%	1,148,095			6,138		2.11	%
Total interest-bearing liabilities	5,408,884			22,087		1.66	%	5,080,359			12,148		0.97	%	5,510,258			24,050		1.75	%	5,294,554			15,357		1.16	%
Non-interest-bearing liabilities:
Non-interest-bearing demand checking accounts ⁽³⁾	1,026,970							931,685							1,015,524							1,003,985
Other non-interest-bearing liabilities	111,174							77,169							133,790							91,889
Total liabilities	6,547,028							6,089,213							6,659,572							6,390,428
Brookline Bancorp, Inc. stockholders' equity	886,639							829,598							911,824							874,513
Noncontrolling interest in subsidiary	371							8,498							—							8,852
Total liabilities and stockholders' equity	$	7,434,038						$	6,927,309						$	7,571,396						$	7,273,793
Net interest income (tax-equivalent basis) / Interest-rate spread ⁽⁴⁾				63,170		3.18	%				59,663		3.38	%				63,305		3.13	%				62,893		3.36	%
Less adjustment of tax-exempt income				171							172							171							176
Net interest income				$	62,999						$	59,491						$	63,134						$	62,717
Net interest margin ⁽⁵⁾						3.64	%						3.66	%						3.55	%						3.64	%

(1) Tax-exempt income on debt securities, equity securities and industrial revenue bonds are included in commercial real estate loans on a tax-equivalent basis.

(2) Loans on nonaccrual status are included in the average balances.

(3) Including non-interest-bearing checking accounts, the average interest rate on total deposits was ~~1.17%~~1.27% and ~~0.58%~~0.72% in the three months ended ~~March 31,~~June 30, 2019 and ~~March 31,~~June 30, 2018, respectively.

(4) Interest-rate spread represents the difference between the yield on interest-earning assets and the cost of interest-bearing liabilities.

(5) Net interest margin represents net interest income (tax equivalent basis) divided by average interest-earning assets.



	Six Months Ended
	June 30, 2019							June 30, 2018
	Average Balance			Interest (1)		Average Yield/ Cost		Average Balance			Interest (1)		Average Yield/ Cost
	(Dollars in Thousands)
Assets:
Interest-earning assets:
Debt securities	$	600,758		$	6,499	2.16	%	$	656,893		$	6,994	2.13	%
Marketable and restricted equity securities	59,803			1,808		6.05	%	66,774			1,927		5.77	%
Short-term investments	38,866			618		3.18	%	35,938			299		1.67	%
Total investments	699,427			8,925		2.55	%	759,605			9,220		2.43	%
Commercial real estate loans ⁽²⁾	3,412,051			81,382		4.74	%	3,183,959			69,801		4.36	%
Commercial loans ⁽²⁾	802,346			19,482		4.83	%	805,002			17,747		4.39	%
Equipment financing ⁽²⁾	996,832			36,276		7.28	%	891,284			30,603		6.87	%
Residential mortgage loans ⁽²⁾	776,419			16,309		4.20	%	732,418			14,285		3.90	%
Other consumer loans ⁽²⁾	412,914			10,238		4.99	%	394,235			8,405		4.29	%
Total loans and leases	6,400,562			163,687		5.11	%	6,006,898			140,841		4.69	%
Total interest-earning assets	7,099,989			172,612		4.86	%	6,766,503			150,061		4.44	%
Allowance for loan and lease losses	(58,441		)					(59,117		)
Non-interest-earning assets	461,548							394,124
Total assets	$	7,503,096						$	7,101,510
Liabilities and Stockholders' Equity:
Interest-bearing liabilities:
Interest-bearing deposits:
NOW accounts	$	338,983		192		0.11	%	$	341,228		123		0.07	%
Savings accounts	614,307			1,334		0.44	%	629,382			806		0.26	%
Money market accounts	1,679,988			10,846		1.30	%	1,769,923			6,088		0.69	%
Certificate of deposit	1,897,901			21,288		2.26	%	1,335,401			9,301		1.40	%
Total interest-bearing deposits ⁽³⁾	4,531,179			33,660		1.50	%	4,075,934			16,318		0.81	%
Advances from the FHLBB	758,613			9,435		2.47	%	987,385			8,444		1.70	%
Subordinated debentures and notes	83,471			2,613		6.26	%	83,310			2,578		6.19	%
Other borrowed funds	86,589			429		1.00	%	41,420			165		0.80	%
Total borrowed funds	928,673			12,477		2.67	%	1,112,115			11,187		2.00	%
Total interest-bearing liabilities	5,459,852			46,137		1.70	%	5,188,049			27,505		1.07	%
Non-interest-bearing liabilities:
Non-interest-bearing demand checking accounts ⁽³⁾	1,021,215							968,035
Other non-interest-bearing liabilities	122,544							84,570
Total liabilities	6,603,611							6,240,654
Brookline Bancorp, Inc. stockholders' equity	899,301							852,180
Noncontrolling interest in subsidiary	184							8,676
Total liabilities and stockholders' equity	$	7,503,096						$	7,101,510
Net interest income (tax-equivalent basis) / Interest-rate spread ⁽⁴⁾				126,475		3.16	%				122,556		3.37	%
Less adjustment of tax-exempt income				342							348
Net interest income				$	126,133						$	122,208
Net interest margin ⁽⁵⁾						3.59	%						3.65	%

(1) Tax-exempt income on debt securities, equity securities and industrial revenue bonds are included in commercial real estate loans on a tax-equivalent basis.

(2) Loans on nonaccrual status are included in the average balances.

(3) Including non-interest-bearing checking accounts, the average interest rate on total deposits was 1.22% and 0.65% in the six months ended June 30, 2019 and June 30, 2018, respectively.

(4) Interest-rate spread represents the difference between the yield on interest-earning assets and the cost of interest-bearing liabilities.

(5) Net interest margin represents net interest income (tax equivalent basis) divided by average interest-earning assets.

Rate/Volume Analysis

The following table presents, on a tax-equivalent basis, the extent to which changes in interest rates and changes in volume of interest-earning assets and interest-bearing liabilities have affected 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) the net change. The changes attributable to the combined impact of volume and rate have been allocated proportionately to the changes due to volume and the changes due to rate.


	Three Months Ended March 31, 2019 as Compared to the Three Months Ended March 31, 2018									Three Months Ended June 30, 2019 as Compared to the Three Months Ended June 30, 2018									Six Months Ended June 30, 2019 as Compared to the Six Months Ended June 30, 2018
	Increase (Decrease) Due To									Increase (Decrease) Due To									Increase (Decrease) Due To
	Volume			Rate			Net Change			Volume			Rate			Net Change			Volume			Rate			Net Change
	(In Thousands)									(In Thousands)
Interest and dividend income:
Investments:
Debt securities	$	(201	)	$	113		$	(88	)	$	(391	)	$	(16	)	$	(407	)	$	(593	)	$	98		$	(495	)
Marketable and restricted equity securities	(55		)	52			(3		)	(151		)	35			(116		)	(208		)	89			(119		)
Short-term investments	10			137			147			16			156			172			26			293			319
Total investments	(246		)	302			56			(526		)	175			(351		)	(775		)	480			(295		)
Loans and leases:
Commercial real estate loans	2,919			3,671			6,590			2,275			2,716			4,991			5,225			6,356			11,581
Commercial loans and leases	73			1,106			1,179			(135		)	691			556			(57		)	1,792			1,735
Equipment financing	2,001			1,120			3,121			1,757			795			2,552			3,772			1,901			5,673
Residential mortgage loans	741			649			1,390			149			485			634			888			1,136			2,024
Other consumer loans	283			827			1,110			129			594			723			412			1,421			1,833
Total loans	6,017			7,373			13,390			4,175			5,281			9,456			10,240			12,606			22,846
Total change in interest and dividend income	5,771			7,675			13,446			3,649			5,456			9,105			9,465			13,086			22,551
Interest expense:
Deposits:
NOW accounts	—			84			84			(1		)	(14		)	(15		)	(1		)	70			69
Savings accounts	(15		)	211			196			(5		)	337			332			(20		)	548			528
Money market accounts	(147		)	2,864			2,717			(176		)	2,217			2,041			(323		)	5,081			4,758
Certificate of deposit	2,507			3,345			5,852			2,381			3,754			6,135			4,876			7,111			11,987
Total deposits	2,345			6,504			8,849			2,199			6,294			8,493			4,532			12,810			17,342
Borrowed funds:
Advances from the FHLBB	(890		)	1,752			862			(1,347		)	1,476			129			(2,216		)	3,207			991
Subordinated debentures and notes	3			23			26			3			6			9			5			30			35
Other borrowed funds	56			146			202			99			(37		)	62			215			49			264
Total borrowed funds	(831		)	1,921			1,090			(1,245		)	1,445			200			(1,996		)	3,286			1,290
Total change in interest expense	1,514			8,425			9,939			954			7,739			8,693			2,536			16,096			18,632
Change in tax-exempt income	(1		)	—			(1		)	(5		)	—			(5		)	(6		)	—			(6		)
Change in net interest income	$	4,258		$	(750	)	$	3,508		$	2,700		$	(2,283	)	$	417		$	6,935		$	(3,010	)	$	3,925

Interest Income

Loans and Leases


	Three Months Ended March 31,				Dollar Change			Percent Change		Three Months Ended June 30,					Dollar Change				Percent Change			Six Months Ended June 30,								Dollar Change				Percent Change
	2019		2018				2019				2018			2019					Percent Change		2018									Dollar Change				Percent Change
	(Dollars in Thousands)									(Dollars in Thousands)
Interest income—loans and leases:					Dollar Change			Percent Change
Commercial real estate loans	$	40,019	$	33,430	$	6,589		19.7	%	$	41,363	$	36,372		Dollar Change		$	4,991			13.7	%		$	81,382			$	69,801			$	11,581			16.6	%
Commercial loans	9,494		8,305		1,189			14.3	%	9,773		9,202			571				6.2	%		19,267				17,506				1,761				10.1	%
Equipment financing	17,985		14,864		3,121			21.0	%	18,291		15,738			2,553				16.2	%		36,275				30,603				5,672				18.5	%
Residential mortgage loans	8,123		6,733		1,390			20.6	%	8,185		7,552			633				8.4	%		16,309				14,285				2,024				14.2	%
Other consumer loans	5,051		3,940		1,111			28.2	%	5,186		4,465			721				16.1	%		10,237				8,406				1,831				21.8	%
Total interest income—loans and leases	$	80,672	$	67,272	$	13,400		19.9	%	$	82,798	$	73,329		$	9,469			12.9	%		$	163,470			$	140,601			$	22,869			16.3	%

Interest income from loans and leases was ~~$80.7~~$82.8 million for the three months ended ~~March 31,~~June 30, 2019, and represented a yield on total loans of ~~5.09%~~5.14%. This compares to ~~$67.3~~$73.3 million of interest on loans and a yield of ~~4.60%~~4.78% for ~~March 31,~~June 30, 2018. The ~~$13.4~~$9.5 million increase in interest income from loans and leases was primarily attributable to ~~$6.0~~$4.2 million in origination volume and ~~$7.4~~$5.3 million in a change in interest rates.

Accretion on acquired loans and leases totaled $0.1 million, or 1 basis point to the Company's net interest margin for the three months ended ~~March 31, 2019.~~ June 30, 2019, compared to $0.2 million and 1 basis point for the three months ended June 30, 2018.

Interest income from loans and leases was $163.5 million for the six months ended June 30, 2019, and represented a yield on total loans of 5.11%. This compares to $140.6 million of interest on loans and a yield of 4.69% for June 30, 2018. The $22.9 million increase in interest income from loans and leases was primarily attributable to an increase of $10.2 million due to an increase in origination volume and an increase of $12.6 million due to the changes in interest rates.

Accretion on acquired loans and leases ~~was minimal and did not contribute any~~totaled $0.2 million, or 1 basis ~~points~~point to the ~~company's~~Company's net interest margin for the ~~three~~six months ended ~~March 31,~~June 30, 2019, compared to $0.2 million and 1 basis point for the six months ended June 30, 2018.

Investments


	Three Months Ended March 31,				Dollar Change				Percent Change		Three Months Ended June 30,					Dollar Change				Percent Change			Six Months Ended June 30,								Dollar Change				Percent Change
	2019		2018					2019				2018			2019					Percent Change		2018									Dollar Change				Percent Change
	(Dollars in Thousands)										(Dollars in Thousands)
Interest income—investments:					Dollar Change				Percent Change
Debt securities	$	3,236	$	3,323	$	(87	)		(2.6	)%	$	3,158	$	3,563		Dollar Change		$	(405	)		(11.4	)%		$	6,394			$	6,886			$	(492	)		(7.1	)%
Marketable and restricted equity securities	911		924		(13		)		(1.4	)%	877		1,003			(126		)		(12.6	)%		1,788				1,927				(139		)		(7.2	)%
Short-term investments	267		120		147				122.5	%	351		179			172				96.1	%		618				299				319				106.7	%
Total interest income—investments	$	4,414	$	4,367	$	47			1.1	%	$	4,386	$	4,745		$	(359	)		(7.6	)%		$	8,800			$	9,112			$	(312	)		(3.4	)%

Total investment income was $4.4 million for the three months ended ~~March 31,~~June 30, 2019 ~~and March 31, 2018, respectively. For~~compared to $4.7 million for the three months ended ~~March 31,~~June 30, 2018. As of June 30, 2019 and 2018, the yield on total investments was 2.6% and ~~2.4%~~2.5%, respectively. The ~~year-over-year increase~~year over year decrease in interest income on investments of ~~$47 thousand,~~$0.4 million, or ~~1.1%~~(7.6)%, was driven by a ~~$302~~$175 thousand increase due to rates and a ~~$246~~$526 thousand decrease due to volume.

Total investment income was $8.8 million and $9.1 million for the six months ended June 30, 2019 and June 30, 2018, respectively. For the six months ended June 30, 2019 and 2018, the yield on total investments was 2.6% and 2.5%, respectively. The year-over-year decrease in interest income on investments of $312 thousand, or 3.4%, was primarily driven by a $480 thousand increase due to rates and a $775 thousand decrease due to volume.

Interest Expense—Deposits and Borrowed Funds


	Three Months Ended March 31,				Dollar Change			Percent Change		Three Months Ended June 30,					Dollar Change			Percent Change			Six Months Ended June 30,				Dollar Change		Percent Change
	2019		2018				2019				2018			2019				Percent Change		2018					Dollar Change		Percent Change
	(Dollars in Thousands)									(Dollars in Thousands)
Interest expense:					Dollar Change			Percent Change
Deposits:															Dollar Change
NOW accounts	$	142	$	58	$	84		144.8	%	$	50	$	65		$	(15	)	(23.1	)%		$	192	$	123	$	69	56.1	%
Savings accounts	597		401		196			48.9	%	737		405			332			82.0	%		1,334		806		528		65.5	%
Money market accounts	5,275		2,558		2,717			106.2	%	5,571		3,530			2,041			57.8	%		10,846		6,088		4,758		78.2	%
Certificates of deposit	9,934		4,082		5,852			143.4	%	11,354		5,219			6,135			117.6	%		21,288		9,301		11,987		128.9	%
Total interest expense - deposits	15,948		7,099		8,849			124.7	%	17,712		9,219			8,493			92.1	%		33,660		16,318		17,342		106.3	%
Borrowed funds:
Advances from the FHLBB	4,610		3,748		862			23.0	%	4,825		4,696			129			2.7	%		9,435		8,444		991		11.7	%
Subordinated debentures and notes	1,308		1,282		26			2.0	%	1,305		1,296			9			0.7	%		2,613		2,578		35		1.4	%
Other borrowed funds	221		19		202			1,063.2	%	208		146			62			42.5	%		429		165		264		160.0	%
Total interest expense - borrowed funds	6,139		5,049		1,090			21.6	%	6,338		6,138			200			3.3	%		12,477		11,187		1,290		11.5	%
Total interest expense	$	22,087	$	12,148	$	9,939		81.8	%	$	24,050	$	15,357		$	8,693		56.6	%		$	46,137	$	27,505	$	18,632	67.7	%

Deposits

For the three months ended June 30, 2019, interest expense on deposits increased $8.5 million, or 92.1%, as compared to the same period in 2018. Interest expense increased $6.3 million due to an increase in interest rates and $2.2 million due to the growth in deposits. Purchase accounting amortization on acquired deposits for the three months ended June 30, 2019 was $66 thousand and no basis points, compared to $245 thousand and 1 basis point for the three months ended June 30, 2018.

Interest expense on deposits increased ~~$8.8~~$17.3 million, or ~~124.7%~~106.3%, to ~~$15.9~~$33.7 million for the ~~three~~six months ended ~~March 31,~~June 30, 2019 from ~~$7.1~~$16.3 million for the ~~three~~six months ended ~~March 31,~~June 30, 2018. The increase in interest expense on deposits was due to a ~~$6.5~~$12.8 million increase due to rate increases and a ~~$2.3~~$4.5 million increase due to growth in deposits. Purchase accounting amortization on acquired deposits for the ~~three~~six months ended ~~March 31,~~June 30, 2019 was ~~$185.0~~$251 thousand and 1 basis point, compared to ~~$82.0~~$327 thousand and 1 basis point for the ~~three~~six months ended ~~March 31,~~June 30, 2018.

Borrowed Funds

~~Interest expense~~During the three months ended June 30, 2019, interest paid on borrowed funds increased ~~by $1.1~~$0.2 million, or ~~21.6%, to $6.1 million for the three months ended March 31, 2019 from $5.0 million for the three months ended March 31, 2018.~~3.3% year over year, primarily driven by an increase in FHLBB borrowings. The cost of borrowed funds increased to ~~2.65%~~2.70% for the three months ended ~~March 31,~~June 30, 2019 from ~~1.88%~~2.11% for the three months ended ~~March 31,~~June 30, 2018. The increase in interest expense was driven by an increase of ~~$1.9~~$1.4 million due to borrowing rates and anpartially offset by a decrease of ~~$0.8~~$1.2 million due to volume. For the three months ended ~~March 31,~~June 30, 2019, there was purchase accounting accretion of $14.0 thousand and no basis points on acquired borrowed funds compared to ~~accretion~~amortization of ~~$15.0~~$15 thousand and no basis points for the three months ended ~~March 31,~~June 30, 2018.

Interest expense on borrowed funds increased by $1.3 million, or 11.5%, to $12.5 million for the six months ended June 30, 2019 from $11.2 million for the six months ended June 30, 2018. The cost of borrowed funds increased to 2.67% for the six months ended June 30, 2019 from 2.00% for the six months ended June 30, 2018. The increase in interest expense was driven by an increase of $3.3 million due to borrowing rates and partially offset by a decrease of $2.0 million due to volume. For the six months ended June 30, 2019, there was purchase accounting accretion of $29 thousand and no basis points on acquired borrowed funds compared to accretion of $31 thousand and no basis points for the six months ended June 30, 2018.

Provision for Credit Losses

The provisions for credit losses are set forth below:


	Three Months Ended March 31,						Dollar Change				Percent Change		Three Months Ended June 30,						Dollar Change				Percent Change			Six Months Ended June 30,								Dollar Change				Percent Change
	2019			2018						2019				2018				2019					Percent Change		2018									Dollar Change				Percent Change
	(Dollars in Thousands)												(Dollars in Thousands)
Provision for loan and lease losses:							Dollar Change				Percent Change
Commercial real estate	$	162		$	252		$	(90	)		(35.7	)%	$	319	$	(216	)		Dollar Change		$	535			(247.7	)%		$	481			$	36			$	445			(1,236.1	)%
Commercial	1,081			451			630				139.7	%	3,200		2,172				1,028				47.3	%		4,281				2,623				1,658				63.2	%
Consumer	207			(76		)	283				372.4	%	157		(359		)		516				143.7	%		364				(435		)		799				(183.7	)%
Total provision for loan and lease losses	1,450			627			823				131.3	%	3,676		1,597				2,079				130.2	%		5,126				2,224				2,902				130.5	%
Unfunded credit commitments	(97		)	14			(111		)		(792.9	)%	81		(127		)		208				163.8	%		(16		)		(113		)		97				85.8	%
Total provision for credit losses	$	1,353		$	641		$	712			111.1	%	$	3,757	$	1,470			$	2,287			155.6	%		$	5,110			$	2,111			$	2,999			142.1	%

For the three months ended ~~March 31,~~June 30, 2019, the provision for credit losses increased ~~$0.7~~$2.3 million, or ~~111.1%~~155.6%, to ~~$1.4~~$3.8 million from ~~$0.6~~$1.5 million for the three months ended ~~March 31,~~June 30, 2018. The increase in the provision for credit losses for the

three months ended ~~March 31,~~June 30, 2019 was primarily driven by an increase in net charge-offs partially offset by athe decrease in reserves for ~~loan growth and~~purchased loans during the second quarter of 2019 as well as changes in historical loss factors applied across loan portfolios.

For the six months ended June 30, 2019, the provision for credit losses increased $3.0 million, or 142.1%, to $5.1 million from $2.1 million for the ~~commercial real estate and commercial portfolios~~six months ended June 30, 2018. The increase in the provision for credit losses for the six months ended June 30, 2019 was primarily driven by an increase in net charge-offs partially offset by the decrease in reserves for purchased loans during the ~~quarter.~~first six months of 2019 as well as changes in historical loss factors applied across loan portfolios.

See management’s discussion of “Financial Condition — Allowance for Loan and Lease Losses” and Note 5, “Allowance for Loan and Lease Losses,” to the unaudited consolidated financial statements for a description of how management determined the allowance for loan and lease losses for each portfolio and class of loans.

Non-Interest Income

The following table sets forth the components of non-interest income:


	Three Months Ended March 31,				Dollar Change				Percent Change		Three Months Ended June 30,							Dollar Change			Percent Change			Six Months Ended June 30,							Dollar Change			Percent Change
	2019		2018					2019				2018					2019				Percent Change		2018								Dollar Change			Percent Change
	(Dollars in Thousands)										(Dollars in Thousands)
Deposit fees	$	2,523	$	2,463	Dollar Change	$	60		Percent Change			2.4	%	$	2,680		$	Dollar Change		2,620		$	60			2.3	%		$	5,203		$	5,083		$	120	2.4	%
Loan fees	413		290		123				42.4	%	398				330			68			20.6	%		811				620			191			30.8	%
Loan level derivative income, net	1,745		866		879				101.5	%	1,772				571			1,201			210.3	%		3,517				1,437			2,080			144.7	%
Gain on sales of investment securities	134		1,162		(1,028		)		(88.5	)%
Gain on investment securities											357				—			357			100.0	%		491				1,162			(671		)	(57.7	)%
Gain on sales of loans and leases held-for-sale	289		299		(10		)		(3.3	)%	561				722			(161		)	(22.3	)%		850				1,021			(171		)	(16.7	)%
Other	1,526		1,088		438				40.3	%	1,710				1,283			427			33.3	%		3,236				2,371			865			36.5	%
Total non-interest income	$	6,630	$	6,168	$	462			7.5	%	$	7,478			$	5,526		$	1,952		35.3	%		$	14,108			$	11,694		$	2,414		20.6	%

For the three months ended ~~March 31,~~June 30, 2019, non-interest income increased ~~$0.5~~$2.0 million, or ~~7.5%~~35.3%, to ~~$6.6~~$7.5 million as compared to ~~$6.2~~$5.5 million for the same period of 2018. This increase is primarily due to a $1.2 million increase in loan level derivative income, a $0.4 million increase in other income, and a $0.4 million increase in gain on investment securities.

For the six months ended June 30, 2019, non-interest income increased $2.4 million, or 20.6%, to $14.1 million as compared to $11.7 million for the same period in 2018. This increase is primarily due to a ~~$0.9~~$2.1 million increase in loan level

derivative income and a ~~$0.4~~$0.9 million increase in other income, partially offset by a ~~$1.0~~$0.7 million decrease in gain on sales of investment securities.

Loan level derivative income increased ~~$0.9~~$1.2 million, or ~~101.5%~~210.3%, to ~~$1.7~~$1.8 million for the three months ended ~~March 31,~~June 30, 2019 from ~~$0.9~~$0.6 million for the same period in 2018 and increased $2.1 million, or 144.7%, to $3.5 million from $1.4 million for the same period in 2018, primarily driven by an increase of 1213 and 25 loan level derivative transactions completed for the three and six months ended ~~March 31, 2019.~~June 30, 2019, respectively.

Gain on ~~sales of~~ investment securities ~~decreased $1.0~~increased $0.4 million, or ~~88.5%~~100.0%, to ~~$0.1~~$0.4 million for the three months ended ~~March 31,~~June 30, 2019 from zero for the same period in 2018, primarily driven by a high volume of equity securities held for trading in the second quarter of 2019, as compared to no equity securities held for trading for the same period in 2018 and decreased $0.7 million, or 57.7%, to $0.5 million for the six months ended June 30, 2019 from $1.2 million for the same period in 2018, primarily driven by athe high volume of restricted equity securities sold in ~~the first quarter of 2018 as compared to no sales for the same period in 2019.~~2018.

Other income increased $0.4 million, or ~~40.3%~~33.3%, to ~~$1.5~~$1.7 million for the three months ended ~~March 31,~~June 30, 2019 from ~~$1.1~~$1.3 million for the same period in 2018, and increased $0.9 million, or 36.5% to $3.2 million for the six months ended June 30, 2019 from $2.4 million for the same period in 2018, primarily driven by an increase in gain on interest rate derivatives, agency commissions insurance and foreign exchange outgoing wire income.

Non-Interest Expense

The following table sets forth the components of non-interest expense:


	Three Months Ended March 31,				Dollar Change				Percent Change		Three Months Ended June 30,							Dollar Change			Percent Change			Six Months Ended June 30,							Dollar Change			Percent Change
	2019		2018					2019				2018					2019				Percent Change		2018								Dollar Change			Percent Change
	(Dollars in Thousands)										(Dollars in Thousands)
Compensation and employee benefits	$	23,743	$	22,314	Dollar Change	$	1,429		Percent Change			6.4	%	$	23,953		$	Dollar Change		22,565		$	1,388			6.2	%		$	47,696		$	44,879		$	2,817	6.3	%
Occupancy	3,947		3,959		(12		)		(0.3	)%	3,752				3,879			(127		)	(3.3	)%		7,699				7,838			(139		)	(1.8	)%
Equipment and data processing	4,661		4,618		43				0.9	%	4,641				4,368			273			6.3	%		9,302				8,986			316			3.5	%
Professional services	1,076		1,144		(68		)		(5.9	)%	1,087				1,055			32			3.0	%		2,163				2,199			(36		)	(1.6	)%
FDIC insurance	593		635		(42		)		(6.6	)%	745				514			231			44.9	%		1,338				1,149			189			16.4	%
Advertising and marketing	1,069		1,057		12				1.1	%	1,112				1,118			(6		)	(0.5	)%		2,181				2,175			6			0.3	%
Amortization of identified intangible assets	402		467		(65		)		(13.9	)%	420				539			(119		)	(22.1	)%		822				1,006			(184		)	(18.3	)%
Merger and acquisition expense	—		2,905		(2,905		)		(100.0	)%	—				334			(334		)	(100.0	)%		—				3,239			(3,239		)	(100.0	)%
Other	3,380		2,839		541				19.1	%	3,894				3,330			564			16.9	%		7,274				6,169			1,105			17.9	%
Total non-interest expense	$	38,871	$	39,938	$	(1,067	)		(2.7	)%	$	39,604			$	37,702		$	1,902		5.0	%		$	78,475			$	77,640		$	835		1.1	%

For the three months ended ~~March 31,~~June 30, 2019, non-interest expense ~~decreased $1.1~~increased $1.9 million, or ~~2.7%~~5.0%, to ~~$38.9~~$39.6 million as compared to ~~$39.9~~$37.7 million for the same period in 2018. The ~~decrease~~increase is due to ~~a $2.9 million decrease in merger and acquisition expense, offset by~~ a $1.4 million increase in compensation and employee benefits expense, and a ~~$0.5~~$0.6 million increase in other expense, partially offset by a $0.3 million decrease in merger and acquisition expense.

For the six months ended June 30, 2019, non-interest expense increased $0.8 million, or 1.1%, to $78.4 million as compared to $77.6 million for the same period in 2018. This increase is primarily due to a $2.8 million increase in compensation and employee benefits expense, and a $1.1 million increase in other expense, partially offset by a $3.2 million decrease in merger and acquisition expense.

Compensation and employee benefits expense increased $1.4 million, or ~~6.4%~~6.2%, to ~~$23.7~~$24.0 million for the three months ended ~~March 31,~~June 30, 2019 from ~~$22.3~~$22.6 million for the same period in 2018, and increased $2.8 million, or 6.3%, to $47.7 million for the six months ended June 30, 2019 from $44.9 million for the same period in 2018, primarily driven by an increase in employee headcount and incentive plan expenses.

Merger and acquisition expense decreased ~~$2.9~~$0.3 million, or 100.0%, to zero for the three months ended ~~March 31,~~June 30, 2019 from ~~$2.9~~$0.3 million for the same period in 2018, and decreased $3.2 million, or 100.0%, to zero for the six months ended June 30, 2019 from $3.2 million for the same period in 2018, due to the First Commons Bank acquisition in 2018.

Other ~~income~~non-interest expense increased ~~$0.5~~$0.6 million, or ~~19.1%~~16.9%, to ~~$3.4~~$3.9 million for the three months ended ~~March 31,~~June 30, 2019 from ~~$2.8~~$3.3 million for the same period in 2018, and increased $1.1 million, or 17.9%, to $7.3 million for the six months ended June 30, 2019 from $6.2 million for the same period in 2018 due to expenses related to troubled loans including workout, OREO and ~~legal expenses.~~write down on other repossessed assets.

Provision for Income Taxes


	Three Months Ended March 31,						Dollar Change				Percent Change		Three Months Ended June 30,								Dollar Change			Percent Change			Six Months Ended June 30,							Dollar Change			Percent Change
	2019			2018						2019				2018						2019				Percent Change		2018								Dollar Change			Percent Change
	(Dollars in Thousands)												(Dollars in Thousands)
Income before provision for income taxes	$	29,405		$	25,080		Dollar Change	$	4,325		Percent Change			17.2	%	$	27,251			$	Dollar Change		29,071		$	(1,820	)		(6.3	)%		$	56,656		$	54,151		$	2,505	4.6	%
Provision for income taxes	6,895			5,652			1,243				22.0	%	6,780				7,342				(562		)	(7.7	)%		13,675				12,994			681			5.2	%
Net income, before non-controlling interest in subsidiary	$	22,510		$	19,428		$	3,082			15.9	%	$	20,471			$	21,729			$	(1,258	)	(5.8	)%		$	42,981			$	41,157		$	1,824		4.4	%
Effective tax rate	23.4		%	22.5		%	N/A				4.0	%	24.9		%		25.3		%		N/A			(1.6	)%		24.1		%		24.0		%	N/A			0.4	%

The Company recorded income tax expense of ~~$6.9~~$6.8 million for the three months ended ~~March 31,~~June 30, 2019, compared to ~~$5.7~~$7.3 million for the three months ended ~~March 31,~~June 30, 2018, representing effective tax rates of ~~23.4%~~24.9% and ~~22.5%~~25.3%, respectively.

The ~~increase~~Company recorded income tax expense of $13.7 million for the six months ended June 30, 2019, compared to $13.0 million for the six months ended June 30, 2018, representing effective tax rates of 24.1% and 24.0%, respectively.

The changes in the Company's effective tax rate for the three and six months ended ~~March 31,~~June 30, 2019 ~~was~~and 2018 were primarily driven by the changes in discrete items that were recognized during each period.

Liquidity and Capital Resources

Liquidity

Liquidity is defined as the ability to meet current and future financial obligations of a short-term nature. The Company further defines liquidity as the ability to respond to the needs of depositors and borrowers, as well as to earnings enhancement opportunities, in a changing marketplace. Liquidity management is monitored by an Asset/Liability Committee ("ALCO"),

consisting of members of management, which is responsible for establishing and monitoring liquidity targets as well as strategies and tactics to meet these targets.

The primary source of funds for the payment of dividends and expenses by the Company is dividends paid to it by the Banks and Brookline Securities Corp. The primary sources of liquidity for the Banks consist of deposit inflows, loan repayments, borrowed funds, and maturing investment securities.

Deposits, which are considered the most stable source of liquidity, totaled $5.6 billion as of ~~March 31,~~June 30, 2019 and represented ~~86.6%~~85.8% of total funding (the sum of total deposits and total borrowings), compared to deposits of $5.5 billion, or 85.6% of total funding, as of December 31, 2018. Core deposits, which consist of demand checking, NOW, savings and money market accounts, totaled ~~$3.7~~$3.6 billion as of ~~March 31,~~June 30, 2019 and represented ~~66.1%~~64.7% of total deposits, compared to core deposits of $3.7 billion, or 67.2% of total deposits, as of December 31, 2018. Additionally, the Company had ~~$350.4~~$349.0 million of brokered deposits as of ~~March 31,~~June 30, 2019, which represented 6.2% of total deposits, compared to $350.7 million or 6.4% of total deposits, as of December 31, 2018. The Company offers attractive interest rates based on market conditions to increase deposits balances, while managing cost of funds.

Borrowings are used to diversify the Company's funding mix and to support asset growth. When profitable lending and investment opportunities exist, access to borrowings provides a means to grow the balance sheet. Borrowings totaled ~~$866.0~~$930.8 million as of ~~March 31,~~June 30, 2019, representing ~~13.4%~~14.2% of total funding, compared to $920.5 million, or 14.4% of total funding, as of December 31, 2018.

As members of the FHLBB, the Banks have access to both short- and long-term borrowings. As of ~~March 31,~~June 30, 2019, ~~and December 31, 2018,~~ the Company's total borrowing limit from the FHLBB for advances and repurchase agreements was $2.1 billion, compared to $2.1 billion as of December 31, 2018, based on the level of qualifying collateral available for these borrowings.

As of ~~March 31,~~June 30, 2019, the Banks also have access to funding through certain uncommitted lines of credit of ~~$361.0~~$475.0 million.

The Company had a $12.0 million committed line of credit for contingent liquidity as of ~~March 31,~~June 30, 2019. As of ~~March 31,~~June 30, 2019, the Company did not have any borrowings on this committed line of credit outstanding.

The Company has access to the Federal Reserve Bank's "discount window" to supplement its liquidity. The Company has ~~$138.9~~$114.3 million of borrowing capacity at the Federal Reserve Bank as of ~~March 31,~~June 30, 2019. As of ~~March 31,~~June 30, 2019, the Company did not have any borrowings with the Federal Reserve Bank outstanding.

Additionally, the Banks have access to liquidity through repurchase agreements and brokered deposits.

In general, the Company seeks to maintain a high degree of liquidity and targets cash, cash equivalents and investment securities available-for-sale balances of between 0% and 10% of total assets. As of ~~March 31,~~June 30, 2019, cash, cash equivalents and investment securities available-for-sale totaled ~~$601.4~~$575.3 million, or ~~8.0%~~7.5% of total assets. This compares to $592.4 million, or 8.0% of total assets as of December 31, 2018.

While management believes that the Company has adequate liquidity to meet its commitments and to fund the Banks' lending and investment activities, the availabilities of these funding sources are subject to broad economic conditions and could be restricted in the future. Such restrictions would impact the Company's immediate liquidity and/or additional liquidity needs.

Off-Balance-Sheet Financial Instruments

The Company is party to off-balance-sheet financial instruments in the normal course of business to meet the financing needs of its customers and to reduce its own exposure to fluctuations in interest rates. These financial instruments include loan commitments, standby and commercial letters of credit and interest-rate swaps. According to GAAP, these financial instruments are not recorded in the financial statements until they are funded or related fees are incurred or received.

The contract amounts reflect the extent of the involvement the Company has in particular classes of these instruments. Such commitments involve, to varying degrees, elements of credit risk and interest-rate risk in excess of the amount recognized in the consolidated balance sheet. The Company’s exposure to credit loss in the event of non-performance by the counterparty is represented by the contractual amount of the instruments. The Company uses the same policies in making commitments and conditional obligations as it does for on-balance-sheet instruments.

Financial instruments with off-balance-sheet risk at the dates indicated follow:


	At March 31, 2019		At December 31, 2018		At June 30, 2019		At December 31, 2018
	(In Thousands)				(In Thousands)
Financial instruments whose contract amounts represent credit risk:
Commitments to originate loans and leases:
Commercial real estate	$	108,311	$	76,642	$	155,325	$	76,642
Commercial	75,321		75,713		95,938		75,713
Residential mortgage	18,752		16,363		21,418		16,363
Unadvanced portion of loans and leases	720,852		707,997		797,936		707,997
Unused lines of credit:
Home equity	503,283		487,476		512,450		487,476
Other consumer	36,293		50,404		37,334		50,404
Other commercial	455		347		423		347
Unused letters of credit:
Financial standby letters of credit	10,026		11,491		9,671		11,491
Performance standby letters of credit	3,332		3,075		3,428		3,075
Commercial and similar letters of credit	4,573		4,573		4,573		4,573
Loan level derivatives:
Receive fixed, pay variable	789,915		714,500		861,543		714,500
Pay fixed, receive variable	789,915		714,500		861,543		714,500
Risk participation-out agreements	150,624		100,531		172,998		100,531
Risk participation-in agreements	55,679		35,838		56,096		35,838
Foreign exchange contracts:
Buys foreign currency, sells U.S. currency	1,646		6,573		1,510		6,573
Sells foreign currency, buys U.S. currency	1,652		6,582		1,517		6,582

Capital Resources

As of ~~March 31,~~June 30, 2019, the Company and the Banks are each under the primary regulation of, and must comply with, the capital requirements of the FRB. Under these rules, the Company and the Banks are each required to maintain a minimum common equity Tier 1 capital to risk-weighted assets ratio of 4.5%, a minimum total Tier 1 capital to risk-weighted assets ratio of 6.0%, a minimum total capital to risk-weighted assets ratio of 8% and a minimum leverage ratio of 4%. Additionally, the Company and the Bank are required to establish a capital conservation buffer of common equity Tier 1 capital in an amount above the minimum risk-based capital requirements for “adequately capitalized” institutions equal to 2.5% of total risk weighted assets, or face restrictions on the ability to pay dividends, pay discretionary bonuses, and to engage in share repurchases. As of ~~March 31,~~June 30, 2019, the Company and the Banks exceeded all regulatory capital requirements, and the Banks were each considered “well-capitalized” under prompt corrective action regulations.

The following table presents actual and required capital amounts and capital ratios as of ~~March 31,~~June 30, 2019 for the Company and the Banks.


	Actual				Minimum Required for Capital Adequacy Purposes				Minimum Required for Fully Phased in Capital Adequacy Purposes plus Capital Conservation Buffer				Minimum Required to be Considered “Well-Capitalized” Under Prompt Corrective Action Provisions				Actual				Minimum Required for Capital Adequacy Purposes				Minimum Required for Fully Phased in Capital Adequacy Purposes plus Capital Conservation Buffer				Minimum Required to be Considered “Well-Capitalized” Under Prompt Corrective Action Provisions
	Amount		Ratio		Amount		Ratio		Amount		Ratio		Amount		Ratio		Amount		Ratio		Amount		Ratio		Amount		Ratio		Amount		Ratio
	(Dollars in Thousands)																(Dollars in Thousands)
At March 31, 2019:
At June 30, 2019:
Brookline Bancorp, Inc.
Common equity Tier 1 capital ratio ⁽¹⁾	$	740,994	11.64	%	$	286,467	4.50	%	$	445,615	7.00	%	N/A		N/A		$	753,897	11.45	%	$	296,291	4.50	%	$	460,898	7.00	%	N/A		N/A
Tier 1 leverage capital ratio ⁽²⁾	750,516		10.31	%	291,180		4.00	%	291,180		4.00	%	N/A		N/A		763,433		10.31	%	296,191		4.00	%	296,191		4.00	%	N/A		N/A
Tier 1 risk-based capital ratio ⁽³⁾	750,516		11.79	%	381,942		6.00	%	541,084		8.50	%	N/A		N/A		763,433		11.59	%	395,220		6.00	%	559,895		8.50	%	N/A		N/A
Total risk-based capital ratio ⁽⁴⁾	884,268		13.89	%	509,298		8.00	%	668,453		10.50	%	N/A		N/A		897,885		13.64	%	526,619		8.00	%	691,187		10.50	%	N/A		N/A
Brookline Bank
Common equity Tier 1 capital ratio ⁽¹⁾	$	493,523	11.70	%	$	189,817	4.50	%	$	295,270	7.00	%	$	274,179	6.50	%	$	508,422	11.70	%	$	195,547	4.50	%	$	304,184	7.00	%	$	282,457	6.50	%
Tier 1 leverage capital ratio ⁽²⁾	493,523		10.64	%	185,535		4.00	%	185,535		4.00	%	231,919		5.00	%	508,422		10.73	%	189,533		4.00	%	189,533		4.00	%	236,916		5.00	%
Tier 1 risk-based capital ratio ⁽³⁾	493,523		11.70	%	253,089		6.00	%	358,542		8.50	%	337,452		8.00	%	508,422		11.70	%	260,729		6.00	%	369,366		8.50	%	347,639		8.00	%
Total risk-based capital ratio ⁽⁴⁾	532,850		12.63	%	337,514		8.00	%	442,987		10.50	%	421,892		10.00	%	548,260		12.62	%	347,550		8.00	%	456,159		10.50	%	434,437		10.00	%
BankRI
Common equity Tier 1 capital ratio ⁽¹⁾	$	215,639	11.57	%	$	83,870	4.50	%	$	130,464	7.00	%	$	121,146	6.50	%	$	222,069	11.45	%	$	87,276	4.50	%	$	135,763	7.00	%	$	126,065	6.50	%
Tier 1 leverage capital ratio ⁽²⁾	215,639		9.49	%	90,891		4.00	%	90,891		4.00	%	113,614		5.00	%	222,069		9.64	%	92,145		4.00	%	92,145		4.00	%	115,181		5.00	%
Tier 1 risk-based capital ratio ⁽³⁾	215,639		11.57	%	111,827		6.00	%	158,421		8.50	%	149,102		8.00	%	222,069		11.45	%	116,368		6.00	%	164,855		8.50	%	155,157		8.00	%
Total risk-based capital ratio ⁽⁴⁾	233,628		12.53	%	149,164		8.00	%	195,778		10.50	%	186,455		10.00	%	240,139		12.39	%	155,053		8.00	%	203,508		10.50	%	193,817		10.00	%
First Ipswich
Common equity Tier 1 capital ratio ⁽¹⁾	$	40,056	14.11	%	$	12,775	4.50	%	$	19,872	7.00	%	$	18,452	6.50	%	$	40,297	13.22	%	$	13,717	4.50	%	$	21,337	7.00	%	$	19,813	6.50	%
Tier 1 leverage capital ratio ⁽²⁾	40,056		9.63	%	16,638		4.00	%	16,638		4.00	%	20,798		5.00	%	40,297		9.34	%	17,258		4.00	%	17,258		4.00	%	21,572		5.00	%
Tier 1 risk-based capital ratio ⁽³⁾	40,056		14.11	%	17,033		6.00	%	24,130		8.50	%	22,711		8.00	%	40,297		13.22	%	18,289		6.00	%	25,910		8.50	%	24,385		8.00	%
Total risk-based capital ratio ⁽⁴⁾	42,541		14.99	%	22,704		8.00	%	29,799		10.50	%	28,380		10.00	%	42,866		14.07	%	24,373		8.00	%	31,990		10.50	%	30,466		10.00	%

(1) Common equity Tier 1 capital ratio is calculated by dividing common equity Tier 1 capital by risk-weighted assets.

(2) Tier 1 leverage capital ratio is calculated by dividing Tier 1 capital by average assets.

(3) Tier 1 risk-based capital ratio is calculated by dividing Tier 1 capital by risk-weighted assets.

(4) Total risk-based capital ratio is calculated by dividing total capital by risk-weighted assets.

The following table presents actual and required capital amounts and capital ratios as of December 31, 2018 for the Company and the Banks under the regulatory capital rules then in effect.



	Actual				Minimum Required for Capital Adequacy Purposes				Minimum Required for Fully Phased in Capital Adequacy Purposes plus Capital Conservation Buffer				Minimum Required To Be Considered “Well-Capitalized” Under Prompt Corrective Action Provisions
	Amount		Ratio		Amount		Ratio		Amount		Ratio		Amount		Ratio
	(Dollars in Thousands)
At December 31, 2018:
Brookline Bancorp, Inc.
Common equity Tier 1 capital ratio ⁽¹⁾	$	745,103	11.94	%	$	280,818	4.50	%	$	436,828	7.00	%	N/A		N/A
Tier 1 leverage capital ratio ⁽²⁾	765,089		10.58	%	289,259		4.00	%	289,259		4.00	%	N/A		N/A
Tier 1 risk-based capital ratio ⁽³⁾	765,089		12.26	%	374,432		6.00	%	530,445		8.50	%	N/A		N/A
Total risk-based capital ratio ⁽⁴⁾	899,563		14.42	%	499,064		8.00	%	655,022		10.50	%	N/A		N/A
Brookline Bank
Common equity Tier 1 capital ratio ⁽¹⁾	$	495,798	12.06	%	$	184,999	4.50	%	$	287,777	7.00	%	$	267,221	6.50	%
Tier 1 leverage capital ratio ⁽²⁾	506,277		11.02	%	183,767		4.00	%	183,767		4.00	%	229,708		5.00	%
Tier 1 risk-based capital ratio ⁽³⁾	506,277		12.32	%	246,563		6.00	%	349,298		8.50	%	328,751		8.00	%
Total risk-based capital ratio ⁽⁴⁾	545,533		13.27	%	328,882		8.00	%	431,658		10.50	%	411,102		10.00	%
BankRI
Common equity Tier 1 capital ratio ⁽¹⁾	$	209,670	11.37	%	$	82,983	4.50	%	$	129,084	7.00	%	$	119,864	6.50	%
Tier 1 leverage capital ratio ⁽²⁾	209,670		9.35	%	89,698		4.00	%	89,698		4.00	%	112,123		5.00	%
Tier 1 risk-based capital ratio ⁽³⁾	209,670		11.37	%	110,644		6.00	%	156,745		8.50	%	147,525		8.00	%
Total risk-based capital ratio ⁽⁴⁾	227,674		12.35	%	147,481		8.00	%	193,569		10.50	%	184,351		10.00	%
First Ipswich
Common equity Tier 1 capital ratio ⁽¹⁾	$	39,655	13.91	%	$	12,829	4.50	%	$	19,956	7.00	%	$	18,530	6.50	%
Tier 1 leverage capital ratio ⁽²⁾	39,655		9.59	%	16,540		4.00	%	16,540		4.00	%	20,675		5.00	%
Tier 1 risk-based capital ratio ⁽³⁾	39,655		13.91	%	17,105		6.00	%	24,232		8.50	%	22,807		8.00	%
Total risk-based capital ratio ⁽⁴⁾	42,944		15.06	%	22,812		8.00	%	29,941		10.50	%	28,515		10.00	%

(1) Common equity Tier 1 capital ratio is calculated by dividing common equity Tier 1 capital by risk-weighted assets.

(2) Tier 1 leverage capital ratio is calculated by dividing Tier 1 capital by average assets.

(3) Tier 1 risk-based capital ratio is calculated by dividing Tier 1 capital by risk-weighted assets.

(4) Total risk-based capital ratio is calculated by dividing total capital by risk-weighted assets.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

Market Risk

Market risk is the risk that the market value or estimated fair value of the Company's assets, liabilities, and derivative financial instruments will decline as a result of changes in interest rates or financial market volatility, or that the Company's net income will be significantly reduced by interest-rate changes.

Interest-Rate Risk

The principal market risk facing the Company is interest-rate risk, which can occur in a variety of forms, including repricing risk, yield-curve risk, basis risk, and prepayment risk. Repricing risk occurs when the change in the average yield of either interest-earning assets or interest-bearing liabilities is more sensitive than the other to changes in market interest rates. Such a change in sensitivity could reflect a number of possible mismatches in the repricing opportunities of the Company's assets and liabilities. Yield-curve risk reflects the possibility that changes in the shape of the yield curve could have different effects on the Company's assets and liabilities. Basis risk occurs when different parts of the balance sheet are subject to varying base rates reflecting the possibility that the spread from those base rates will deviate. Prepayment risk is associated with financial instruments with an option to prepay before the stated maturity, often a disadvantage to person selling the option; this risk is most often associated with the prepayment of loans, callable investments, and callable borrowings.

Asset/Liability Management

Market risk and interest-rate risk management is governed by the Company's Asset/Liability Committee ("ALCO"). The ALCO establishes exposure limits that define the Company's tolerance for interest-rate risk. The ALCO and the Company's Treasury Group measure and manage the composition of the balance sheet over a range of possible changes in interest rates while remaining responsive to market demand for loan and deposit products. The ALCO monitors current exposures versus limits and reports those results to the Board of Directors. The policy limits and guidelines serve as benchmarks for measuring interest-rate risk and for providing a framework for evaluation and interest-rate risk-management decision-making. The Company measures its interest-rate risk by using an asset/liability simulation model. The model considers several factors to determine the Company's potential exposure to interest-rate risk, including measurement of repricing gaps, duration, convexity, value-at-risk, market value of portfolio equity under assumed changes in the level of interest rates, the shape of yield curves, and general market volatility.

Management controls the Company's interest-rate exposure using several strategies, which include adjusting the maturities of securities in the Company's investment portfolio, limiting or expanding the terms of loans originated, limiting fixed-rate deposits with terms of more than five years, and adjusting maturities of FHLBB advances. The Company limits this risk by restricting the types of MBSs it invests in to those with limited average life changes under certain interest-rate-shock scenarios, or securities with embedded prepayment penalties. The Company also places limits on holdings of fixed-rate mortgage loans with maturities greater than five years. The Company may also use derivative instruments, principally interest-rate swaps, to manage its interest-rate risk; however, the Company had no derivative fair value hedges or derivative cash flows hedges as of ~~March 31,~~June 30, 2019 or December 31, 2018. See Note 8, “Derivatives and Hedging Activities,” to the unaudited consolidated financial statements.

Measuring Interest-Rate Risk

As noted above, interest-rate risk can be measured by analyzing the extent to which the repricing of assets and liabilities are mismatched to create an interest-rate sensitivity gap. An asset or liability is said to be interest-rate sensitive within a specific period if it will mature or reprice within that period. The interest-rate sensitivity gap is defined as the difference between the amount of interest-earning assets maturing or repricing within a specific time period and the amount of interest-bearing liabilities maturing or repricing within that same time period. A gap is considered positive when the amount of interest-rate-sensitive assets exceeds the amount of interest-rate-sensitive liabilities. A gap is considered negative when the amount of interest-rate-sensitive liabilities exceeds the amount of interest-rate-sensitive assets. During a period of falling interest rates, therefore, a positive gap would tend to adversely affect net interest income. Conversely, during a period of rising interest rates, a positive gap position would tend to result in an increase in net interest income.

The Company's interest-rate risk position is measured using both income simulation and interest-rate sensitivity "gap" analysis. Income simulation is the primary tool for measuring the interest-rate risk inherent in the Company's balance sheet at a given point in time by showing the effect on net interest income, over a twelve-month period, of a variety of interest-rate shocks. These simulations take into account repricing, maturity, and prepayment characteristics of individual products. The ALCO reviews simulation results to determine whether exposure resulting from changes in market interest rates remains within

established tolerance levels over a twelve-month horizon, and develops appropriate strategies to manage this exposure. The Company's interest-rate risk analysis remains modestly asset-sensitive as of ~~March 31,~~June 30, 2019.

The assumptions used in the Company’s interest-rate sensitivity simulation discussed above are inherently uncertain and, as a result, the simulations cannot precisely measure net interest income or precisely predict the impact of changes in interest rates.

As of ~~March 31,~~June 30, 2019, net interest income simulation indicated that the Company's exposure to changing interest rates was within tolerance. The ALCO reviews the methodology utilized for calculating interest-rate risk exposure and may periodically adopt modifications to this methodology. The following table presents the estimated impact of interest-rate changes on the Company's estimated net interest income over the twelve-month periods indicated:


	Estimated Exposure to Net Interest Income over Twelve-Month Horizon Beginning										Estimated Exposure to Net Interest Income over Twelve-Month Horizon Beginning
	March 31, 2019					December 31, 2018					June 30, 2019					December 31, 2018
Change in Interest Rate Levels	Dollar Change			Percent Change		Dollar Change			Percent Change		Dollar Change			Percent Change		Dollar Change			Percent Change
	(Dollars in Thousands)										(Dollars in Thousands)
Up 300 basis points shock	$	24,103		9.5	%	$	20,134		8.0	%	$	25,363		10.1	%	$	20,134		8.0	%
Up 200 basis points ramp	10,380			4.1	%	9,353			3.7	%	11,217			4.5	%	9,353			3.7	%
Up 100 basis points ramp	5,449			2.1	%	4,982			2.0	%	5,663			2.3	%	4,982			2.0	%
Down 100 basis points ramp	(10,727		)	(4.2	)%	(9,894		)	(3.9	)%	(10,510		)	(4.2	)%	(9,894		)	(3.9	)%

The estimated impact of a 300 basis point increase in market interest rates on the Company's estimated net interest income over a twelve-month horizon was a positive ~~9.5%~~10.1% as of ~~March 31,~~June 30, 2019, compared to a positive 8.0% as of December 31, 2018. The slight increase in asset sensitivity was due to a change in the funding mix, as core deposits replaced wholesale borrowings.

The Company also uses interest-rate sensitivity “gap” analysis to provide a more general overview of its interest-rate risk profile. The interest-rate sensitivity gap is defined as the difference between interest-earning assets and interest-bearing

liabilities maturing or repricing within a given time period. At ~~March 31,~~June 30, 2019, the Company’s one-year cumulative gap was a ~~positive $90.9~~negative $75.8 million, or ~~1.29%~~1.06% of total interest-earning assets, compared with a positive $12.4 million, or 0.18% of total interest-earning assets, at December 31, 2018.

The assumptions used in the Company's interest-rate sensitivity simulation discussed above are inherently uncertain and, as a result, the simulations cannot precisely measure net interest income or precisely predict the impact of changes in interest rates. For additional discussion on interest-rate risk see Item 7A, “Quantitative and Qualitative Disclosures about Market Risk” of the Company’s 2018 Annual Report on Form 10-K.

Economic Value of Equity ("EVE") at Risk Simulation is conducted in tandem with net interest income simulations to ascertain a longer term view of the Company’s interest-rate risk position by capturing longer-term repricing risk and options risk embedded in the balance sheet. It measures the sensitivity of the economic value of equity to changes in interest rates. The EVE at Risk Simulation values only the current balance sheet and does not incorporate growth assumptions. As with the net interest income simulation, this simulation captures product characteristics such as loan resets, repricing terms, maturity dates, and rate caps and floors. Key assumptions include loan prepayment speeds, deposit pricing elasticity, and non-maturity deposit attrition rates. These assumptions can have significant impacts on valuation results as the assumptions remain in effect for the entire life of each asset and liability. The Company conducts non-maturity deposit behavior studies on a periodic basis to support deposit assumptions used in the valuation process. All key assumptions are subject to a periodic review.

EVE at Risk is calculated by estimating the net present value of all future cash flows from existing assets and liabilities using current interest rates as well as parallel shocks to the current interest-rate environment. The following table sets forth the estimated percentage change in the Company’s EVE at Risk, assuming various shifts in interest rates. Given the interest rate environment as of ~~March 31,~~June 30, 2019, simulations for interest rate declines of more than 100 basis points were not deemed to be meaningful.


	Estimated Percent Change in Economic Value of Equity				Estimated Percent Change in Economic Value of Equity
Parallel Shock in Interest Rate Levels	At March 31, 2019		At December 31, 2018		At June 30, 2019		At December 31, 2018
Up 300 basis points	6.6	%	2.5	%	6.9	%	2.5	%
Up 200 basis points	5.4	%	2.5	%	5.8	%	2.5	%
Up 100 basis points	3.7	%	2.1	%	3.6	%	2.1	%
Down 100 basis points	(9.4	)%	(7.0	)%	(7.7	)%	(7.0	)%

The Company's EVE sensitivity increased from December 31, 2018 to ~~March 31,~~June 30, 2019 due to the shortened duration of the loan and investment portfolios as well as the lengthening of the deposit base.

Item 4. Controls and Procedures

Controls and Procedures

Under the supervision and with the participation of the Company’s Management, including the Company’s Chief Executive Officer (Principal Executive Officer) and Chief Financial Officer (Principal Financial Officer), the Company has evaluated the effectiveness of its disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by this report. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer considered that, as of the end of the period covered by this report, the Company’s disclosure controls and procedures were effective to ensure that information required to be disclosed in the reports that the Company files or submits under the Exchange Act is (i) recorded, processed, summarized and reported, within the time periods specified in the SEC’s rules and forms and (ii) accumulated and communicated to the Company’s Management, including its Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

There has been no change in the Company's internal control over financial reporting identified in connection with the quarterly evaluation that occurred during the Company's last fiscal quarter that has materially and detrimentally affected, or is reasonably likely to materially and detrimentally affect, the Company's internal controls over financial reporting.

The Company’s Management is responsible for establishing and maintaining adequate internal control over financial reporting as such term is defined in Exchange Act Rule 13a -15(f). The Company’s internal control system was designed to provide reasonable assurance to its Management and the Board of Directors regarding the preparation and fair presentation of published financial statements. All internal control systems, no matter how well designed, have inherent limitations. Therefore, even those systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation and presentation. The Company’s Management assessed the effectiveness of its internal control over financial reporting as of the end of the period covered by this report.

Management’s Report on Internal Control Over Financial Reporting as of December 31, 2018 and the related Report of Independent Registered Public Accounting Firm thereon appear on pages F-1 and F-2 of the Company’s Annual Report on Form 10-K for the year ended December 31, 2018.

PART II — OTHER INFORMATION

Item 1. Legal Proceedings

There are no material pending legal proceedings other than those that arise in the normal course of business. In the opinion of Management, after consulting with legal counsel, the consolidated financial position and results of operations of the Company are not expected to be affected materially by the outcome of such proceedings.

Item 1A. Risk Factors

There have been no material changes to the risk factors disclosed in Item 1A of the Company’s Annual Report on Form 10-K for the year ended December 31, 2018.

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

a) Not applicable.

b) Not applicable.

c) None.

Item 3. Defaults Upon Senior Securities

a) None.

b) None.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

None.

Item 6. Exhibits

Exhibits



Exhibit 31.1*		Certification of Chief Executive Officer

Exhibit 31.2*		Certification of Chief Financial Officer

Exhibit 32.1**		Section 1350 Certification of Chief Executive Officer

Exhibit 32.2**		Section 1350 Certification of Chief Financial Officer

~~Exhibit 101~~101.INS		~~The following materials from Brookline Bancorp, Inc.’s Quarterly Report on Form 10-Q for~~XBRL Instance Document - the ~~quarter ended March 31, 2019, formatted~~instance document does not appear in the Interactive Data File because its XBRL ~~(eXtensible Business Reporting Language): (1) Unaudited Consolidated Balance Sheets as of March 31, 2019 and December 31, 2018; (2) Unaudited Consolidated Statements of Income for~~tags are embedded within the three months March 31, 2019 and March 31, 2018; (3) Unaudited Consolidated Statements of Comprehensive Income for the three months March 31, 2019 and March 31, 2018; (4) Unaudited Consolidated Statements of Changes in Equity for the three months ended March 31, 2019 and March 31, 2018; (5) Unaudited Consolidated Statements of Cash Flows for the three months ended March 31, 2019 and March 31, 2018; and (6) Notes to Unaudited Consolidated Financial Statements at and for the three months ended March 31, 2019 and March 31, 2018.Inline XBRL document
101.SCH		XBRL Taxonomy Extension Schema Document
101.CAL		XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF		XBRL Taxonomy Extension Definition Linkbase Document
101.LAB		XBRL Taxonomy Extension Label Linkbase Document
101.PRE		XBRL Taxonomy Extension Presentation Linkbase Document

* Filed herewith

** Furnished herewith

SIGNATURES

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



	BROOKLINE BANCORP, INC.


Date: ~~May 8,~~August 7, 2019	By:	/s/ Paul A. Perrault
		Paul A. Perrault
		President and Chief Executive Officer
		(Principal Executive Officer)

Date: ~~May 8,~~August 7, 2019	By:	/s/ Carl M. Carlson
		Carl M. Carlson
		Chief Financial Officer
		(Principal Financial Officer)

91100



Remainder of 2019	$	1,297
Year ending:
2020	1,261
2021	850
2022	494
2023	263
2024	153
Thereafter	277
Total	$	4,595