EX-99.1 2 a13-10527_1ex99d1.htm EX-99.1

Exhibit 99.1

 

PRESS RELEASE OF NORTHWEST BANCSHARES, INC.

 



 

EARNINGS RELEASE

 

FOR IMMEDIATE RELEASE

 

Contact:

William J. Wagner, President and Chief Executive Officer (814) 726-2140

 

 William W. Harvey, Jr., Executive Vice President and Chief Financial Officer (814) 726-2140

 

Northwest Bancshares, Inc. Announces First Quarter 2013 Earnings and Dividend Declaration

 

Warren, Pennsylvania — April 22, 2013

 

Northwest Bancshares, Inc. (NasdaqGS: NWBI) announced net income for the quarter ended March 31, 2013 of $15.3 million, or $0.17 per diluted share.  This represents an increase of $117,000, or 0.8%, over the same quarter last year when net income was $15.2 million, or $0.16 per diluted share, and a decrease of $1.0 million, or 6.3%, compared to the quarter ended December 31, 2012 when net income was $16.3 million, or $0.18 per diluted share.  The annualized returns on average shareholders’ equity and average assets for the current quarter were 5.45% and 0.78% compared to 5.29% and 0.76% for the same quarter last year and 5.65% and 0.81% for the quarter ended December 31, 2012.

 

The Company also announced that its Board of Directors declared a regular quarterly cash dividend of $0.12 per share payable on May 16, 2013, to shareholders of record as of May 2, 2013.  This represents the 74th consecutive quarter in which the Company has paid a cash dividend.

 

Net interest income decreased by $917,000, or 1.4%, to $64.5 million for the quarter ended March 31, 2013, from $65.4 million for the quarter ended March 31, 2012, as a $4.7 million decrease in interest income on loans receivable and a $1.3 million decrease in interest income from investment securities was partially offset by a $5.1 million decrease in interest paid on deposit accounts.  These changes from the previous year were primarily due to continued competitive pricing pressure, decreases in market interest rates and adjustable rate loans re-pricing at lower interest rates.

 

The provision for loan losses increased by $871,000, or 13.9%, to $7.2 million for the quarter ended March 31, 2013, from $6.3 million for the quarter ended March 31, 2012.  As of March 31, 2013, the allowance for loan losses was $72.0 million, or 1.28% of total loans, compared to $72.9 million, or 1.30% of total loans, as of March 31, 2012 and $73.2 million, or 1.28% of total loans, as of December 31, 2012.  The increase in the provision for loan losses is partially attributable to an increase in nonperforming loans to $125.7 million as of March 31, 2013, from $125.0 million as of March 31, 2012.  Additionally, net charge-offs for the quarter ended March 31, 2013, increased by $3.9 million, to $8.4 million compared to $4.5 million in the same quarter last year.

 



 

Noninterest income increased by $2.3 million, or 16.4%, to $15.9 million for the quarter ended March 31, 2013, from $13.6 million for the quarter ended March 31, 2012, due primarily to a decrease in loss on real estate owned of $940,000. Additionally, insurance commission income increased by $577,000 as a result of the recent acquisition of the Bert Insurance Group.

 

Noninterest expense increased by $195,000, or 0.4%, to $51.5 million for the quarter ended March 31, 2013, from $51.3 million for the quarter ended March 31, 2012, due primarily to an increase in premises and occupancy costs of $405,000, or 7.0%.  This increase is primarily the result of increased snow removal costs compared to last year. Partially offsetting this increase was a decrease in processing expense of $289,000, which was primarily due to a decrease in ATM and debit card transaction processing expense.

 

Headquartered in Warren, Pennsylvania, Northwest Bancshares, Inc. is the holding company of Northwest Savings Bank.  Founded in 1896, Northwest Savings Bank is a full-service financial institution offering a complete line of business and personal banking products as well as benefits and wealth management services. Northwest operates 166 community banking offices in Pennsylvania, New York, Ohio and Maryland and 52 consumer finance offices in Pennsylvania through its subsidiary, Northwest Consumer Discount Company.  Northwest Bancshares, Inc.’s common stock is listed on the NASDAQ Global Select Market. Additional information regarding Northwest Bancshares, Inc. can be accessed on-line at www.northwestsavingsbank.com.

 

#                                                                                         #                                                                                         #

 

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

 



 

Northwest Bancshares, Inc. and Subsidiaries

Consolidated Statements of Financial Condition

(Dollars in thousands, except per share amounts)

 

 

 

(Unaudited)

 

 

 

 

 

March  31,

 

December 31,

 

 

 

2013

 

2012

 

Assets

 

 

 

 

 

Cash and cash equivalents

 

$

71,607

 

88,277

 

Interest-earning deposits in other financial institutions

 

512,949

 

362,794

 

Federal funds sold and other short-term investments

 

634

 

633

 

Marketable securities available-for-sale (amortized cost of $1,085,155 and 1,053,122)

 

1,112,104

 

1,079,074

 

Marketable securities held-to-maturity (fair value of $149,105 and $161,969)

 

143,253

 

155,081

 

Total cash, interest-earning deposits and marketable securities

 

1,840,547

 

1,685,859

 

 

 

 

 

 

 

Residential mortgage loans held for sale

 

3,823

 

15,441

 

Residential mortgage loans

 

2,370,561

 

2,400,208

 

Home equity loans

 

1,052,485

 

1,076,637

 

Other consumer loans

 

218,464

 

235,367

 

Commercial real estate loans

 

1,572,948

 

1,585,833

 

Commercial loans

 

392,004

 

388,994

 

Total loans receivable

 

5,610,285

 

5,702,480

 

Allowance for loan losses

 

(72,009

)

(73,219

)

Loans receivable, net

 

5,538,276

 

5,629,261

 

 

 

 

 

 

 

Federal Home Loan Bank stock, at cost

 

47,332

 

46,834

 

Accrued interest receivable

 

23,963

 

23,313

 

Real estate owned, net

 

24,035

 

26,165

 

Premises and Equipment, net

 

138,950

 

138,824

 

Bank owned life insurance

 

138,123

 

137,044

 

Goodwill

 

174,463

 

174,461

 

Other intangible assets

 

3,181

 

3,529

 

Other assets

 

65,620

 

77,310

 

Total assets

 

$

7,994,490

 

7,942,600

 

 

 

 

 

 

 

Liabilities and Shareholders’ equity

 

 

 

 

 

Liabilities

 

 

 

 

 

Noninterest-bearing demand deposits

 

$

787,308

 

755,429

 

Interest-bearing demand deposits

 

864,168

 

851,771

 

Savings deposits

 

2,327,623

 

2,271,311

 

Time deposits

 

1,821,052

 

1,886,089

 

Total deposits

 

5,800,151

 

5,764,600

 

Borrowed funds

 

859,860

 

860,047

 

Advances by borrowers for taxes and insurance

 

27,160

 

23,325

 

Accrued interest payable

 

1,180

 

888

 

Other liabilities

 

55,465

 

62,177

 

Junior subordinated debentures

 

103,094

 

103,094

 

Total liabilities

 

6,846,910

 

6,814,131

 

 

 

 

 

 

 

Shareholders’ equity

 

 

 

 

 

Preferred stock, $0.01 par value, 50,000,000 shares authorized, no shares issued

 

 

 

Common stock, $0.01 par value: 500,000,000 shares authorized, 93,802,335 shares and 93,652,960 shares issued and outstanding, respectively

 

938

 

937

 

Paid-in-capital

 

615,160

 

613,249

 

Retained earnings

 

565,594

 

550,296

 

Unallocated common stock of Employee Stock Ownership Plan

 

(24,137

)

(24,525

)

Accumulated other comprehensive loss

 

(9,975

)

(11,488

)

Total shareholders’ equity

 

1,147,580

 

1,128,469

 

Total liabilities and shareholders’ equity

 

$

7,994,490

 

7,942,600

 

 

 

 

 

 

 

Equity to assets

 

14.35

%

14.21

%

Tangible common equity to assets

 

12.41

%

12.23

%

Book value per share

 

$

12.23

 

$

12.05

 

Tangible book value per share

 

$

10.34

 

$

10.14

 

Closing market price per share

 

$

12.68

 

$

12.14

 

Full time equivalent employees

 

2,063

 

2,042

 

Number of banking offices

 

166

 

165

 

 



 

Northwest Bancshares, Inc. and Subsidiaries

Consolidated Statements of Income

(Dollars in thousands, except per share amounts)

 

 

 

Quarter ended

 

 

 

March 31,

 

December 31,

 

 

 

2013

 

2012

 

2012

 

Interest income:

 

 

 

 

 

 

 

Loans receivable

 

$

73,474

 

78,159

 

76,701

 

Mortgage-backed securities

 

3,441

 

4,691

 

3,697

 

Taxable investment securities

 

905

 

573

 

743

 

Tax-free investment securities

 

2,063

 

2,446

 

2,132

 

Interest-earning deposits

 

251

 

380

 

382

 

Total interest income

 

80,134

 

86,249

 

83,655

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

Deposits

 

7,814

 

12,944

 

9,042

 

Borrowed funds

 

7,831

 

7,899

 

7,998

 

Total interest expense

 

15,645

 

20,843

 

17,040

 

 

 

 

 

 

 

 

 

Net interest income

 

64,489

 

65,406

 

66,615

 

Provision for loan losses

 

7,158

 

6,287

 

8,173

 

Net interest income after provision for loan losses

 

57,331

 

59,119

 

58,442

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

Impairment losses on securities

 

 

(545

)

 

Noncredit related losses on securities not expected to be sold (recognized in other comprehensive income)

 

 

307

 

 

Net impairment losses

 

 

(238

)

 

Gain/ (loss) on sale of investments, net

 

101

 

44

 

394

 

Service charges and fees

 

8,190

 

8,425

 

8,587

 

Trust and other financial services income

 

2,204

 

2,116

 

2,288

 

Insurance commission income

 

2,295

 

1,718

 

1,463

 

Loss on real estate owned, net

 

(130

)

(1,070

)

(2,804

)

Income from bank owned life insurance

 

1,085

 

1,117

 

1,589

 

Mortgage banking income

 

956

 

531

 

1,874

 

Other operating income

 

1,176

 

997

 

964

 

Total noninterest income

 

15,877

 

13,640

 

14,355

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

Compensation and employee benefits

 

27,930

 

27,838

 

28,302

 

Premises and occupancy costs

 

6,153

 

5,748

 

5,680

 

Office operations

 

3,268

 

3,324

 

3,419

 

Processing expenses

 

5,853

 

6,142

 

6,459

 

Marketing expenses

 

1,900

 

2,036

 

134

 

Federal deposit insurance premiums

 

1,438

 

1,620

 

1,211

 

Professional services

 

1,693

 

1,697

 

1,869

 

Amortization of intangible assets

 

348

 

295

 

219

 

Real estate owned expense

 

599

 

740

 

477

 

Other expense

 

2,289

 

1,836

 

2,662

 

Total noninterest expense

 

51,471

 

51,276

 

50,432

 

 

 

 

 

 

 

 

 

Income before income taxes

 

21,737

 

21,483

 

22,365

 

Income tax expense

 

6,439

 

6,302

 

6,040

 

 

 

 

 

 

 

 

 

Net income

 

$

15,298

 

15,181

 

16,325

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.17

 

0.16

 

0.18

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

$

0.17

 

0.16

 

0.18

 

 

 

 

 

 

 

 

 

Annualized return on average equity

 

5.45

%

5.29

%

5.65

%

Annualized return on average assets

 

0.78

%

0.76

%

0.81

%

 

 

 

 

 

 

 

 

Basic common shares outstanding

 

90,403,909

 

94,115,522

 

92,716,973

 

Diluted common shares outstanding

 

90,878,903

 

94,665,333

 

92,929,614

 

 



 

Northwest Bancshares, Inc. and Subsidiaries

Asset quality

(Dollars in thousands)

 

 

 

March 31, 2013

 

December 31,
2012

 

March 31, 2012

 

December 31,
2011

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans current:

 

 

 

 

 

 

 

 

 

Residential mortgage loans

 

$

1,728

 

797

 

 

 

Home equity loans

 

1,050

 

635

 

 

 

Other consumer loans

 

87

 

44

 

 

 

Commercial real estate loans

 

25,203

 

24,960

 

18,462

 

13,057

 

Commercial loans

 

9,069

 

5,424

 

4,232

 

13,480

 

Total non-accrual loans current

 

$

37,137

 

31,860

 

22,694

 

26,537

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans delinquent 30 days to 59 days:

 

 

 

 

 

 

 

 

 

Residential mortgage loans

 

$

1,789

 

 

 

 

Home equity loans

 

222

 

 

 

 

Other consumer loans

 

26

 

 

 

 

Commercial real estate loans

 

5,105

 

5,549

 

3,068

 

3,274

 

Commercial loans

 

2,631

 

2,002

 

6,258

 

90

 

Total non-accrual loans delinquent 30 days to 59 days

 

$

9,773

 

7,551

 

9,326

 

3,364

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans delinquent 60 days to 89 days:

 

 

 

 

 

 

 

 

 

Residential mortgage loans

 

$

1,969

 

 

 

 

Home equity loans

 

330

 

 

 

 

Other consumer loans

 

74

 

 

 

 

Commercial real estate loans

 

2,506

 

2,802

 

2,269

 

1,560

 

Commercial loans

 

1,318

 

9,652

 

534

 

3,808

 

Total non-accrual loans delinquent 60 days to 89 days

 

$

6,197

 

12,454

 

2,803

 

5,368

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans delinquent 90 days or more:

 

 

 

 

 

 

 

 

 

Residential mortgage loans

 

$

24,416

 

24,286

 

28,696

 

28,221

 

Home equity loans

 

7,967

 

8,479

 

9,100

 

9,560

 

Other consumer loans

 

1,802

 

1,936

 

1,983

 

2,667

 

Commercial real estate loans

 

22,204

 

24,550

 

34,601

 

44,603

 

Commercial loans

 

16,246

 

9,096

 

15,810

 

10,785

 

Total non- accrual loans delinquent 90 days or more

 

$

72,635

 

68,347

 

90,190

 

95,836

 

 

 

 

 

 

 

 

 

 

 

Total non-accrual loans

 

$

125,742

 

120,212

 

125,013

 

131,105

 

 

 

 

March 31,

 

December 31,

 

March 31,

 

December 31,

 

 

 

2013

 

2012

 

2012

 

2011

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans

 

$

125,742

 

120,212

 

125,013

 

131,105

 

Real estate owned, net

 

24,035

 

26,165

 

28,895

 

26,887

 

Nonperforming assets

 

$

149,777

 

146,377

 

153,908

 

157,992

 

 

 

 

 

 

 

 

 

 

 

Non-accrual troubled debt restructuring *

 

$

46,109

 

41,166

 

29,606

 

29,575

 

Accruing troubled debt restructuring

 

45,256

 

48,278

 

37,697

 

39,854

 

Total troubled debt restructuring

 

$

91,365

 

89,444

 

67,303

 

69,429

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans to total loans

 

2.24

%

2.11

%

2.23

%

2.36

%

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to total assets

 

1.87

%

1.84

%

1.91

%

1.99

%

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses to total loans

 

1.28

%

1.28

%

1.30

%

1.28

%

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses to nonperforming loans

 

57.27

%

60.91

%

58.35

%

54.26

%

 


* Amounts included in nonperforming loans above.

 



 

Northwest Bancshares, Inc. and Subsidiaries

Delinquency

(Dollars in thousands)

 

Loan delinquency schedule

(Number of loans and dollar amount of loans)

 

 

 

March 31,

 

December 31,

 

March 31,

 

December 31,

 

 

 

2013

 

*

 

2012

 

*

 

2012

 

*

 

2011

 

*

 

Loans delinquent 30 days to 59 days:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage loans

 

410

 

$

33,054

 

1.4

%

430

 

32,921

 

1.4

%

366

 

$

29,414

 

1.2

%

427

 

$

33,671

 

1.4

%

Home equity loans

 

204

 

6,254

 

0.6

%

224

 

6,534

 

0.6

%

201

 

7,086

 

0.7

%

222

 

7,426

 

0.7

%

Consumer loans

 

789

 

3,684

 

1.7

%

1,122

 

5,456

 

2.3

%

647

 

2,854

 

1.2

%

903

 

4,854

 

2.0

%

Commercial real estate loans

 

93

 

12,833

 

0.8

%

87

 

13,001

 

0.8

%

77

 

9,275

 

0.6

%

104

 

10,680

 

0.7

%

Commercial loans

 

49

 

4,620

 

1.2

%

41

 

3,233

 

0.8

%

29

 

7,069

 

1.7

%

32

 

2,027

 

0.5

%

Total loans delinquent 30 days to 59 days

 

1,545

 

$

60,445

 

1.1

%

1,904

 

61,145

 

1.1

%

1,320

 

$

55,698

 

1.0

%

1,688

 

58,658

 

1.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans delinquent 60 days to 89 days:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage loans

 

54

 

$

4,577

 

0.2

%

100

 

9,387

 

0.4

%

22

 

$

1,466

 

0.1

%

99

 

$

8,629

 

0.4

%

Home equity loans

 

67

 

2,321

 

0.2

%

65

 

1,977

 

0.2

%

50

 

2,313

 

0.2

%

47

 

1,953

 

0.2

%

Consumer loans

 

302

 

1,145

 

0.5

%

448

 

1,830

 

0.8

%

262

 

1,083

 

0.5

%

412

 

1,787

 

0.7

%

Commercial real estate loans

 

32

 

4,448

 

0.3

%

33

 

4,596

 

0.3

%

27

 

3,203

 

0.2

%

38

 

3,122

 

0.2

%

Commercial loans

 

19

 

1,654

 

0.4

%

17

 

10,158

 

2.5

%

16

 

1,376

 

0.3

%

25

 

4,958

 

1.3

%

Total loans delinquent 60 days to 89 days

 

474

 

$

14,145

 

0.3

%

663

 

27,948

 

0.5

%

377

 

$

9,441

 

0.2

%

621

 

20,449

 

0.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans delinquent 90 days or more:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage loans

 

233

 

$

24,416

 

1.0

%

266

 

24,286

 

1.0

%

275

 

$

28,696

 

1.2

%

273

 

$

28,221

 

1.2

%

Home equity loans

 

179

 

7,967

 

0.8

%

175

 

8,479

 

0.8

%

167

 

9,100

 

0.9

%

177

 

9,560

 

0.9

%

Consumer loans

 

374

 

1,802

 

0.8

%

427

 

1,936

 

0.8

%

348

 

1,983

 

0.8

%

456

 

2,667

 

1.1

%

Commercial real estate loans

 

127

 

22,204

 

1.4

%

146

 

24,550

 

1.6

%

120

 

34,601

 

2.3

%

131

 

44,603

 

3.1

%

Commercial loans

 

51

 

16,246

 

4.1

%

61

 

9,096

 

2.2

%

56

 

15,810

 

3.9

%

66

 

10,785

 

2.8

%

Total loans delinquent 90 days or more

 

964

 

$

72,635

 

1.3

%

1,075

 

68,347

 

1.2

%

966

 

$

90,190

 

1.6

%

1,103

 

95,836

 

1.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans delinquent

 

2,983

 

$

147,225

 

2.6

%

3,642

 

157,440

 

2.8

%

2,663

 

$

155,329

 

2.8

%

3,412

 

$

174,943

 

3.2

%

 


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

 



 

Northwest Bancshares, Inc. and Subsidiaries

Loans by credit quality indicators as of March 31, 2013

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

investment

 

 

 

 

 

Special

 

 

 

 

 

 

 

in loans

 

 

 

Pass

 

mention

 

Substandard

 

Doubtful

 

Loss

 

receivable

 

Personal Banking:

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage loans

 

$

2,355,253

 

 

17,952

 

 

1,179

 

2,374,384

 

Home equity loans

 

1,044,568

 

 

7,917

 

 

 

1,052,485

 

Other consumer loans

 

217,215

 

 

1,249

 

 

 

218,464

 

Total Personal Banking

 

3,617,036

 

 

27,118

 

 

1,179

 

3,645,333

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Business Banking:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

 

1,351,901

 

67,543

 

149,190

 

4,314

 

 

1,572,948

 

Commercial loans

 

324,303

 

13,955

 

52,539

 

1,207

 

 

392,004

 

Total Business Banking

 

1,676,204

 

81,498

 

201,729

 

5,521

 

 

1,964,952

 

 

 

$

5,293,240

 

81,498

 

228,847

 

5,521

 

1,179

 

5,610,285

 

 

Northwest Bancshares, Inc. and Subsidiaries

Loans by credit quality indicators as of December 31, 2012

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

investment

 

 

 

 

 

Special

 

 

 

 

 

 

 

in loans

 

 

 

Pass

 

mention

 

Substandard

 

Doubtful

 

Loss

 

receivable

 

Personal Banking:

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage loans

 

$

2,395,809

 

 

18,743

 

48

 

1,049

 

2,415,649

 

Home equity loans

 

1,068,183

 

 

8,454

 

 

 

1,076,637

 

Other consumer loans

 

234,106

 

 

1,261

 

 

 

235,367

 

Total Personal Banking

 

3,698,098

 

 

28,458

 

48

 

1,049

 

3,727,653

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Business Banking:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

 

1,352,118

 

68,130

 

163,751

 

1,834

 

 

1,585,833

 

Commercial loans

 

320,228

 

13,077

 

52,742

 

2,947

 

 

388,994

 

Total Business Banking

 

1,672,346

 

81,207

 

216,493

 

4,781

 

 

1,974,827

 

 

 

$

5,370,444

 

81,207

 

244,951

 

4,829

 

1,049

 

5,702,480

 

 



 

Northwest Bancshares, Inc. and Subsidiaries

Allowance for loan losses

(Dollars in thousands)

 

 

 

Quarter ended

 

Year ended

 

 

 

March 31,

 

December 31,

 

 

 

2013

 

2012

 

2012

 

2011

 

Allowance for loan losses

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

73,219

 

71,138

 

71,138

 

76,412

 

Provision

 

7,158

 

6,287

 

26,338

 

34,170

 

Charge-offs residential mortgage

 

(679

)

(1,043

)

(4,295

)

(4,198

)

Charge-offs home equity

 

(370

)

(892

)

(4,066

)

(4,734

)

Charge-offs other consumer

 

(1,404

)

(1,287

)

(5,919

)

(5,283

)

Charge-offs commercial real estate

 

(3,990

)

(1,473

)

(9,919

)

(12,508

)

Charge-offs commercial

 

(2,680

)

(649

)

(6,254

)

(15,641

)

Recoveries

 

755

 

860

 

6,196

 

2,920

 

Ending balance

 

$

72,009

 

72,941

 

73,219

 

71,138

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs to average loans, annualized

 

0.59

%

0.32

%

0.43

%

0.72

%

 



 

Northwest Bancshares, Inc. and Subsidiaries

Municipal securities portfolio

(Dollars in thousands)

 

 

 

March 31, 2013

 

As a %

 

 

 

Market

 

Book

 

Unrealized

 

of book

 

 

 

value

 

value

 

gain

 

value

 

Municipal securities by state:

 

 

 

 

 

 

 

 

 

Pennsylvania

 

 

 

 

 

 

 

 

 

School districts

 

$

93,934

 

90,618

 

3,316

 

47.3

%

General obligations

 

33,377

 

31,992

 

1,385

 

16.7

%

Revenue bonds

 

2,991

 

2,949

 

42

 

1.5

%

Total Pennsylvania

 

130,302

 

125,559

 

4,743

 

65.5

%

New York

 

26,044

 

25,352

 

692

 

13.2

%

Ohio

 

6,315

 

5,973

 

342

 

3.1

%

All other states

 

37,144

 

34,687

 

2,457

 

18.2

%

 

 

$

199,805

 

191,571

 

8,234

 

 

 

 

 

 

December 31, 2012

 

As a %

 

 

 

Market

 

Book

 

Unrealized

 

of book

 

 

 

value

 

value

 

gain

 

value

 

Municipal securities by state:

 

 

 

 

 

 

 

 

 

Pennsylvania

 

 

 

 

 

 

 

 

 

School districts

 

$

96,271

 

91,951

 

4,320

 

46.7

%

General obligations

 

37,205

 

35,418

 

1,787

 

18.0

%

Revenue bonds

 

3,006

 

2,948

 

58

 

1.5

%

Total Pennsylvania

 

136,482

 

130,317

 

6,165

 

66.2

%

New York

 

26,831

 

25,954

 

877

 

13.2

%

Ohio

 

6,390

 

5,973

 

417

 

3.0

%

All other states

 

37,683

 

34,659

 

3,024

 

17.6

%

 

 

$

207,386

 

196,903

 

10,483

 

 

 

 



 

Northwest Bancshares, Inc. and Subsidiaries

Average balance sheet

(Dollars in thousands)

 

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

 

 

 

Quarter ended March 31,

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Avg.

 

 

 

 

 

Avg.

 

 

 

Average

 

 

 

Yield/

 

Average

 

 

 

Yield/

 

 

 

Balance

 

Interest

 

Cost (g)

 

Balance

 

Interest

 

Cost (g)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable (a) (b) (d)

 

$

5,638,332

 

74,028

 

5.25

%

5,579,071

 

78,691

 

5.67

%

Mortgage-backed securities (c) 

 

725,524

 

3,441

 

1.90

%

746,954

 

4,691

 

2.51

%

Investment securities (c) (d) 

 

470,386

 

4,079

 

3.47

%

343,059

 

4,336

 

5.06

%

FHLB stock

 

46,868

 

38

 

0.32

%

48,246

 

 

 

Other interest-earning deposits

 

452,385

 

251

 

0.22

%

658,747

 

380

 

0.23

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest-earning assets

 

7,333,495

 

81,837

 

4.46

%

7,376,077

 

88,098

 

4.80

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest earning assets (e)

 

585,516

 

 

 

 

 

615,734

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

7,919,011

 

 

 

 

 

7,991,811

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and shareholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

 

$

1,180,487

 

894

 

0.31

%

1,100,312

 

1,106

 

0.40

%

Interest-bearing demand accounts

 

840,264

 

139

 

0.07

%

785,935

 

227

 

0.12

%

Money market accounts

 

1,107,522

 

742

 

0.27

%

976,194

 

965

 

0.40

%

Certificate accounts

 

1,849,782

 

6,039

 

1.32

%

2,236,823

 

10,646

 

1.91

%

Borrowed funds (f)

 

853,487

 

6,426

 

3.05

%

833,843

 

6,477

 

3.12

%

Junior subordinated debentures

 

103,094

 

1,405

 

5.45

%

103,094

 

1,422

 

5.46

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest-bearing liabilities

 

5,934,636

 

15,645

 

1.07

%

6,036,201

 

20,843

 

1.38

%

Noninterest bearing checking

 

768,071

 

 

 

 

 

715,558

 

 

 

 

 

Noninterest bearing liabilities

 

77,106

 

 

 

 

 

85,599

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

6,779,813

 

 

 

 

 

6,837,358

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

1,139,198

 

 

 

 

 

1,154,453

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

7,919,011

 

 

 

 

 

7,991,811

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income/ Interest rate spread

 

 

 

66,192

 

3.39

%

 

 

67,255

 

3.42

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest-earning assets/ Net interest margin

 

$

1,398,859

 

 

 

3.61

%

1,339,876

 

 

 

3.65

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of interest-earning assets to interest-bearing liabilities

 

1.24X

 

 

 

 

 

1.22X

 

 

 

 

 

 


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

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

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

(d)   Interest income on tax-free investment securities and tax-free loans are presented on a fully taxable equivalent basis.

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

(f)   Average balances include FHLB borrowings and securities sold under agreements to repurchase.

(g)         Shown on a FTE basis. GAAP basis yields for the periods indicated were: Loans - 5.21% and 5.63%, respectively, Investment securities - 2.52% and 3.52%, respectively, Interest-earning assets - 4.37% and 4.70%, respectively. GAAP basis net interest rate spreads were 3.30% and 3.31%, respectively, and GAAP basis net interest margins were 3.52% and 3.55%, respectively.

 



 

Northwest Bancshares, Inc. and Subsidiaries

Average balance sheet

(Dollars in thousands)

 

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

 

 

 

Quarter ended

 

Quarter ended

 

 

 

March 31, 2013

 

December 31, 2012

 

 

 

 

 

 

 

Avg.

 

 

 

 

 

Avg.

 

 

 

Average

 

 

 

Yield/

 

Average

 

 

 

Yield/

 

 

 

Balance

 

Interest

 

Cost (g)

 

Balance

 

Interest

 

Cost (g)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable (a) (b) (d)

 

$

5,638,332

 

74,028

 

5.25

%

5,709,603

 

77,279

 

5.41

%

Mortgage-backed securities (c) 

 

725,524

 

3,441

 

1.90

%

717,028

 

3,697

 

2.06

%

Investment securities (c) (d) 

 

470,386

 

4,079

 

3.47

%

408,925

 

4,022

 

3.93

%

FHLB stock

 

46,868

 

38

 

0.32

%

46,833

 

51

 

0.44

%

Other interest-earning deposits

 

452,385

 

251

 

0.22

%

608,772

 

382

 

0.25

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest-earning assets

 

7,333,495

 

81,837

 

4.46

%

7,491,161

 

85,431

 

4.56

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest earning assets (e)

 

585,516

 

 

 

 

 

502,514

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

7,919,011

 

 

 

 

 

7,993,675

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and shareholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

 

$

1,180,487

 

894

 

0.31

%

1,145,405

 

1,019

 

0.35

%

Interest-bearing demand accounts

 

840,264

 

139

 

0.07

%

837,955

 

145

 

0.07

%

Money market accounts

 

1,107,522

 

742

 

0.27

%

1,115,655

 

842

 

0.30

%

Certificate accounts

 

1,849,782

 

6,039

 

1.32

%

1,923,699

 

7,036

 

1.46

%

Borrowed funds (f)

 

853,487

 

6,426

 

3.05

%

864,085

 

6,562

 

3.02

%

Junior subordinated debentures

 

103,094

 

1,405

 

5.45

%

103,094

 

1,436

 

5.45

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest-bearing liabilities

 

5,934,636

 

15,645

 

1.07

%

5,989,893

 

17,040

 

1.13

%

Noninterest bearing checking

 

768,071

 

 

 

 

 

751,164

 

 

 

 

 

Noninterest bearing liabilities

 

77,106

 

 

 

 

 

103,622

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

6,779,813

 

 

 

 

 

6,844,679

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

1,139,198

 

 

 

 

 

1,148,996

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

7,919,011

 

 

 

 

 

7,993,675

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income/ Interest rate spread

 

 

 

66,192

 

3.39

%

 

 

68,391

 

3.43

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest-earning assets/ Net interest margin

 

$

1,398,859

 

 

 

3.61

%

1,501,268

 

 

 

3.65

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of interest-earning assets to interest-bearing liabilities

 

1.24X

 

 

 

 

 

1.25X

 

 

 

 

 

 


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

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

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

(d) Interest income on tax-free investment securities and tax-free loans are presented on a fully taxable equivalent basis.

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

(f) Average balances include FHLB borrowings and securities sold under agreements to repurchase.

(g) Shown on a FTE basis. GAAP basis yields for the periods indicated were: Loans - 5.21% and 5.37%, respectively, Investment securities - 2.52% and 2.81%, respectively, Interest-earning assets - 4.37% and 4.47%, respectively. GAAP basis net interest rate spreads were 3.30% and 3.34%, respectively, and GAAP basis net interest margins were 3.52% and 3.56%, respectively.