Item 8. Financial Statements and Supplementary Data
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
Management’s Report on Internal Control Over Financial Reporting
Management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Rule 13a-15(f) under the Securities Exchange Act of 1934.
Management, including the principal executive officer and principal financial officer, has assessed the effectiveness of the Company’s internal control over financial reporting as of December 31, 2022. In making this assessment, management used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission in Internal Control — Integrated Framework (2013) . Based on such assessment, management concluded that, as of December 31, 2022, the Company’s internal control over financial reporting is effective based upon those criteria.
KPMG LLP, an independent registered public accounting firm, has audited the Consolidated Financial Statements included in this Report and has issued a report with respect to the effectiveness of the Company’s internal control over financial reporting.
/s/ Louis J. Torchio /s/ William W. Harvey, Jr.
Louis J. Torchio, President and Chief Executive Officer (Principal Executive Officer) William W. Harvey, Jr., Senior Executive Vice President, Chief Operating Officer and Chief Financial Officer (Principal Financial Officer)
57
Table of Contents
Report of Independent Registered Public Accounting Firm
To the Shareholders and Board of Directors
Northwest Bancshares, Inc.:
Opinion on Internal Control Over Financial Reporting
We have audited Northwest Bancshares, Inc. and subsidiaries' (the Company) internal control over financial reporting as of December 31, 2022, based on criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission. In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2022, based on criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated statements of financial condition of the Company as of December 31, 2022 and 2021, the related consolidated statements of income, comprehensive income, changes in shareholders’ equity, and cash flows for each of the years in the three-year period ended December 31, 2022, and the related notes (collectively, the consolidated financial statements), and our report dated February 24, 2023 expressed an unqualified opinion on those consolidated financial statements.
Basis for Opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management's Report On Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and Limitations of Internal Control Over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ KPMG LLP
Pittsburgh, Pennsylvania
February 24, 2023
58
Table of Contents
Report of Independent Registered Public Accounting Firm
To the Shareholders and Board of Directors
Northwest Bancshares, Inc.:
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated statements of financial condition of Northwest Bancshares, Inc. and subsidiaries (the Company) as of December 31, 2022 and 2021, the related consolidated statements of income, comprehensive income, changes in shareholders’ equity, and cash flows for each of the years in the three-year period ended December 31, 2022, and the related notes (collectively, the consolidated financial statements). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2022 and 2021, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2022, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company’s internal control over financial reporting as of December 31, 2022, based on criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission, and our report dated February 24, 2023 expressed an unqualified opinion on the effectiveness of the Company’s internal control over financial reporting.
Basis for Opinion
These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of a critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
Allowance for credit losses for loans evaluated on a collective basis
As discussed in Notes 1 and 4 to the consolidated financial statements, the Company’s allowance for credit losses for loans held for investment was $118.0M as of December 31, 2022, a portion of which included the measurement of expected credit losses on a collective (pool) basis for those loans that share similar risk characteristics (the collective ACL). The expected credit loss methodologies apply either a probability of default and loss given default loss assumption or a portfolio-level net charge-off rate assumption to loan level exposures on an undiscounted basis over the contractual term of the loans, adjusted for prepayments. The Company uses a twenty-four month reasonable and supportable forecast period, which is based on a probability-weighted multiple macroeconomic scenarios approach and reverts to historical average loss rates over a twelve-month period for the remaining life of the loans. The following collective ACL methodologies were developed for each significant loan portfolio segment: (1) the allowance for credit losses within the mortgage, home equity, and vehicle loan portfolios are calculated at the loan-level using projected default, prepayment, and severity rates as well as macroeconomic forecasts determined at the pool level; (2) the allowance for credit losses for the commercial real estate small business and commercial small business loan portfolios are calculated at the portfolio-level using a regression model to project portfolio-level net charge-off rates as well as macroeconomic forecasts determined at the pool level; and (3) the allowance for credit losses for the commercial real estate and commercial loan portfolios are calculated at the loan-level using projected default and severity rates as well as macroeconomic forecasts determined at the pool level. A portion of the collective ACL is comprised of adjustments to historical loss information for asset-specific risk characteristics to reflect the extent they do not exist in the
59
Table of Contents
historical loss information. These adjustments are based on qualitative factors not reflected in the quantitative models but are likely to impact the measurement of estimated credit losses.
We identified the assessment of the collective ACL as a critical audit matter. A high degree of audit effort, including specialized skills and knowledge, and subjective and complex auditor judgment was involved in the assessment of the collective ACL due to significant measurement uncertainty. Specifically, the assessment encompassed the evaluation of the collective ACL methodologies, including the models and methods used to estimate (1) the default, severity, prepayments, and projected portfolio-level net charge-off rates, and their significant assumptions, including the macroeconomic forecast scenarios and economic assumptions, and the reasonable and supportable forecast periods, and (2) the qualitative factors and their significant assumptions, including adjustments to account for current and expected macroeconomic conditions. The assessment also included an evaluation of the conceptual soundness and performance of the models. In addition, auditor judgment was required to evaluate the sufficiency of audit evidence obtained.
The following are the primary procedures we performed to address this critical audit matter. We evaluated the design and tested the operating effectiveness of certain internal controls related to the Company’s collective ACL estimate, including controls over the:
• development of the collective ACL methodologies
• continued use and conceptual soundness of the default, severity, prepayments, and projected portfolio-level net charge-off rates (model assumptions)
• performance monitoring of the models
• determination and measurement of the significant assumptions used in the models
• determination of the qualitative factors, including the significant assumptions used in the measurement of the qualitative factors
• analysis of the collective ACL results, trends, and ratios.
We evaluated the Company’s process to develop the collective ACL estimate by testing certain sources of data, factors, and assumptions that the Company used, and considered the relevance and reliability of such data, factors, and assumptions. In addition, we involved credit risk professionals with specialized skills and knowledge, who assisted in:
• evaluating the Company’s collective ACL methodologies for compliance with U.S. generally accepted accounting principles
• evaluating judgments made by the Company relative to the development and performance testing of the model assumptions by comparing them to relevant Company-specific metrics and trends and the applicable industry and regulatory practices
• assessing the conceptual soundness and performance testing of the model assumptions by inspecting the model documentation to determine whether the models are suitable for their intended use
• evaluating the economic forecast scenarios and underlying assumptions by comparing it to the Company’s business environment and relevant industry practices
• evaluating the length of the historical observation period and reasonable and supportable forecast by comparing them to specific portfolio risk characteristics and trends
• evaluating the methodology used to develop the qualitative factors and the effect of certain factors on the collective ACL compared with relevant credit risk factors and consistency with credit trends.
We also assessed the sufficiency of the audit evidence obtained related to the collective ACL by evaluating the cumulative results of the audit procedures, qualitative aspects of the Company’s accounting practices, and potential bias in the accounting estimate.
/s/ KPMG LLP
We have served as the Company’s auditor since 1963.
Pittsburgh, Pennsylvania
February 24, 2023
60
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(in thousands, excluding share data)
December 31,
2022 2021
Assets
Cash and cash equivalents $ 139,365 1,279,259
Marketable securities available-for-sale (amortized cost of $ 1,431,728 and $ 1,565,002 , respectively)
1,218,108 1,548,592
Marketable securities held-to-maturity (fair value of $ 751,384 and $ 751,513 , respectively)
881,249 768,154
Total cash and cash equivalents and marketable securities 2,238,722 3,596,005
Loans held-for-sale 9,913 25,056
Loans held for investment 10,910,539 9,991,336
Allowance for credit losses ( 118,036 ) ( 102,241 )
Loans receivable, net 10,802,416 9,914,151
FHLB stock, at cost 40,143 14,184
Accrued interest receivable 35,528 25,599
Real estate owned, net 413 873
Premises and equipment, net 145,909 156,524
Bank-owned life insurance 255,062 256,213
Goodwill 380,997 380,997
Other intangible assets, net 8,560 12,836
Other assets 205,574 144,126
Total assets $ 14,113,324 14,501,508
Liabilities and shareholders’ equity
Liabilities:
Deposits $ 11,464,548 12,301,165
Borrowed funds 681,166 139,093
Subordinated debt 113,840 123,575
Junior subordinated debentures 129,314 129,054
Advances by borrowers for taxes and insurance 47,613 44,582
Accrued interest payable 3,231 1,804
Other liabilities 182,126 178,664
Total liabilities 12,621,838 12,917,937
Shareholders’ equity:
Preferred stock, $ 0.01 par value: 50,000,000 authorized, no shares issued
— —
Common stock, $ 0.01 par value: 500,000,000 shares authorized, 127,028,848 and 126,612,183 shares issued and outstanding, respectively
1,270 1,266
Additional paid-in capital 1,019,647 1,010,405
Retained earnings 641,727 609,529
Accumulated other comprehensive loss ( 171,158 ) ( 37,629 )
Total shareholders’ equity 1,491,486 1,583,571
Total liabilities and shareholders’ equity $ 14,113,324 14,501,508
See accompanying notes to Consolidated Financial Statements.
61
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(in thousands, excluding share data)
Years ended December 31,
2022 2021 2020
Interest income:
Loans receivable $ 407,828 390,343 410,907
Mortgage-backed securities 30,804 21,463 17,416
Taxable investment securities 3,070 2,616 1,985
Tax-free investment securities 2,767 2,485 2,060
FHLB stock dividends 730 407 981
Interest-earning deposits 3,599 1,194 719
Total interest income 448,798 418,508 434,068
Interest expense:
Deposits 14,120 19,122 35,896
Borrowed funds 13,997 8,124 6,444
Total interest expense 28,117 27,246 42,340
Net interest income 420,681 391,262 391,728
Provision for credit losses 17,860 ( 11,883 ) 83,975
Net interest income after provision for credit losses 402,821 403,145 307,753
Noninterest income:
(Loss)/gain on sale of investments ( 8 ) ( 176 ) 236
Gain on sale of loans — — 1,302
Service charges and fees 55,188 51,837 55,613
Trust and other financial services income 27,765 27,921 20,922
Insurance commission income — 3,633 9,132
Gain/(loss) on real estate owned, net 603 442 ( 106 )
Income from bank-owned life insurance 7,129 6,050 5,190
Mortgage banking income 4,865 15,892 31,391
Gain on sale of insurance business — 25,327 —
Other operating income 15,307 11,963 8,585
Total noninterest income 110,849 142,889 132,265
Noninterest expense:
Compensation and employee benefits 188,359 193,887 178,375
Premises and occupancy costs 29,618 31,073 30,622
Office operations 13,318 13,769 15,728
Collections expense 1,808 1,932 3,275
Processing expenses 52,496 55,763 50,050
Marketing expenses 9,095 8,237 7,695
Federal deposit insurance premiums 4,778 4,975 4,767
Professional services 14,703 17,621 12,482
Amortization of intangible assets 4,277 5,553 6,856
Real estate owned expense 223 298 359
Merger, asset disposition and restructuring expense 5,617 3,453 20,789
Other expenses 15,686 8,349 16,494
Total noninterest expense 339,978 344,910 347,492
Income before income taxes 173,692 201,124 92,526
Provision for income taxes:
Federal 30,910 35,306 14,896
State 9,116 11,495 2,776
Total provision for income taxes 40,026 46,801 17,672
Net income $ 133,666 154,323 74,854
Basic earnings per share $ 1.05 1.22 0.62
Diluted earnings per share $ 1.05 1.21 0.62
See accompanying notes to Consolidated Financial Statements.
62
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(in thousands)
Years ended December 31,
2022 2021 2020
Net income $ 133,666 154,323 74,854
Other comprehensive income net of tax:
Net unrealized holding (losses)/gains on marketable securities:
Unrealized holding (losses)/gains, net of tax of $ 45,321 , $ 10,333 , and $( 5,607 ), respectively
( 151,888 ) ( 28,873 ) 13,711
Reclassification adjustment for gains included in net income, net of tax of $ 0 , $ 92 , and $ 6 , respectively
( 1 ) ( 287 ) ( 15 )
Net unrealized holding (losses)/gains on marketable securities ( 151,889 ) ( 29,160 ) 13,696
Change in fair value of interest rate swaps:
Unrealized holding losses on interest rate swaps, net of tax of $ 0 , $ 0 , and $ 209 , respectively
— — ( 946 )
Reclassification adjustment for losses included in net income, net of tax of $ 0 , $ 0 , and $( 209 ), respectively
— — 946
Net change in fair value of interest rate swaps — — —
Defined benefit plan:
Net gain/(loss), net of tax $( 7,182 ), $( 9,144 ), $ 4,169 , respectively
18,884 23,748 ( 11,301 )
Reclassification adjustments for prior period service costs and actuarial (gains)/losses included in net income, net of tax of $ 202 , $( 515 ), and $( 395 ), respectively
( 524 ) 1,332 997
Net gain/(loss) on defined benefit plans 18,360 25,080 ( 10,304 )
Other comprehensive (loss)/income ( 133,529 ) ( 4,080 ) 3,392
Total comprehensive income $ 137 150,243 78,246
See accompanying notes to Consolidated Financial Statements.
63
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(in thousands, excluding per share data)
Common
stock Additional paid-in
capital Retained
earnings Accumulated
other
comprehensive
income/(loss) Total
shareholders’
equity
Balance at December 31, 2019 $ 1,069 805,750 583,407 ( 36,941 ) 1,353,285
Comprehensive income:
Net income — — 74,854 — 74,854
Other comprehensive income, net of tax of $( 1,827 )
— — — 3,392 3,392
Total comprehensive income — — 74,854 3,392 78,246
Acquisition of Mutual Bank 206 213,200 — — 213,406
Reclassification due to adoption of ASU No. 2016-13 — — ( 9,649 ) — ( 9,649 )
Exercise of stock options 1 1,478 — — 1,479
Share repurchases ( 7 ) ( 9,269 ) — — ( 9,276 )
Stock-based compensation expense 3 4,236 — — 4,239
Stock-based compensation forfeited ( 2 ) 2 — — —
Other — 105 — — 105
Dividends paid ($ 0.76 per share)
— — ( 93,132 ) — ( 93,132 )
Balance at December 31, 2020 1,270 1,015,502 555,480 ( 33,549 ) 1,538,703
Comprehensive income:
Net income — — 154,323 — 154,323
Other comprehensive income, net of tax of $ 766
— — — ( 4,080 ) ( 4,080 )
Total comprehensive income — — 154,323 ( 4,080 ) 150,243
Exercise of stock options 12 13,999 — — 14,011
Share repurchases ( 18 ) ( 23,836 ) — — ( 23,854 )
Stock-based compensation expense 3 4,739 — — 4,742
Stock-based compensation forfeited ( 1 ) 1 — — —
Dividends paid ($ 0.79 per share)
— — ( 100,274 ) — ( 100,274 )
Balance at December 31, 2021 1,266 1,010,405 609,529 ( 37,629 ) 1,583,571
Comprehensive income:
Net income — — 133,666 — 133,666
Other comprehensive income, net of tax of $ 38,341
— — — ( 133,529 ) ( 133,529 )
Total comprehensive income — — 133,666 ( 133,529 ) 137
Exercise of stock options 4 5,169 — — 5,173
Stock-based compensation expense 1 4,073 — — 4,074
Stock-based compensation forfeited ( 1 ) — — — ( 1 )
Dividends paid ($ 0.80 per share)
— — ( 101,468 ) — ( 101,468 )
Balance at December 31, 2022 $ 1,270 1,019,647 641,727 ( 171,158 ) 1,491,486
See accompanying notes to Consolidated Financial Statements.
64
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
Years ended December 31,
2022 2021 2020
Operating activities:
Net income $ 133,666 154,323 74,854
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for credit losses 17,860 ( 11,883 ) 83,975
Net (gain)/loss on sale of assets 42 ( 1,201 ) ( 3,249 )
Mortgage banking activity ( 3,512 ) ( 20,120 ) ( 25,798 )
Gain on sale of insurance business — ( 25,327 ) —
Net depreciation, amortization and accretion 6,448 6,633 4,738
(Increase)/decrease in other assets ( 33,751 ) 22,163 ( 16,097 )
Increase in other liabilities 30,230 4,025 47,018
Net amortization on marketable securities 4,808 7,757 3,797
Noncash compensation expense related to stock benefit plans 4,074 4,742 4,239
Noncash write-down of real estate owned 54 173 321
Deferred income tax (benefit)/expense ( 5,504 ) 12,314 ( 8,084 )
Origination of loans held-for-sale ( 362,867 ) ( 752,831 ) ( 729,939 )
Proceeds from sale of loans held-for-sale 383,883 804,690 704,660
Net cash provided by operating activities 175,431 205,458 140,435
Investing activities:
Purchase of marketable securities held-to-maturity ( 212,892 ) ( 658,817 ) ( 164,629 )
Purchase of marketable securities available-for-sale ( 102,178 ) ( 705,146 ) ( 830,487 )
Proceeds from maturities and principal reductions of marketable securities held-to-maturity 98,701 68,495 3,760
Proceeds from maturities and principal reductions of marketable securities available-for-sale 231,728 449,372 392,511
Proceeds from sale of marketable securities available-for-sale — 59,579 1,096
Proceeds of bank-owned life insurance 5,096 3,984 596
Loan originations ( 4,585,563 ) ( 3,961,816 ) ( 4,655,969 )
Loan purchases ( 371,121 ) — —
Proceeds from loan maturities and principal reductions 4,047,147 4,490,089 4,383,933
Proceeds from sale of loans held for investment — — 50,791
Net (proceeds)/redemptions of FHLB stock ( 25,959 ) 7,564 6,107
Proceeds from sale of real estate owned 1,633 2,700 1,651
Proceeds from sale of real estate owned for investment, net 305 305 607
Purchases of premises and equipment ( 4,320 ) ( 17,517 ) ( 12,254 )
Proceeds from sale of insurance business — 28,238 —
Acquisitions, net of cash received — — 261,712
Net cash used in investing activities ( 917,423 ) ( 232,970 ) ( 560,575 )
65
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
NORTHWEST BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
Years ended December 31,
2022 2021 2020
Financing activities:
Net (decrease)/increase in deposits $ ( 836,617 ) 701,932 1,390,187
Proceeds from long-term borrowings — — 123,211
Repayments of long-term borrowings ( 10,094 ) ( 22,105 ) ( 206,908 )
Net increase/(decrease) in short-term borrowings 542,073 1,432 ( 108,675 )
Increase/(decrease) in advances by borrowers for taxes and insurance 3,031 ( 648 ) ( 1,315 )
Cash dividends paid on common stock ( 101,468 ) ( 100,274 ) ( 93,132 )
Proceeds from stock options exercised 5,173 14,011 1,479
Purchase of common stock for retirement — ( 23,854 ) ( 9,276 )
Net cash (used)/provided by financing activities ( 397,902 ) 570,494 1,095,571
Net (decrease)/increase in cash and cash equivalents $ ( 1,139,894 ) 542,982 675,431
Cash and cash equivalents at beginning of period $ 1,279,259 736,277 60,846
Net (decrease)/increase in cash and cash equivalents ( 1,139,894 ) 542,982 675,431
Cash and cash equivalents at end of period $ 139,365 1,279,259 736,277
Cash paid during the period for:
Interest on deposits and borrowings (including interest credited to deposit accounts of
$ 13,399 , $ 18,711 , and $ 34,313 , respectively)
$ 26,690 27,496 41,428
Income taxes 39,365 33,576 29,767
Business acquisitions:
Fair value of assets acquired $ — — 2,090,599
Northwest Bancshares, Inc. common stock issued — — ( 213,406 )
Net cash paid — — —
Liabilities assumed $ — — 1,877,193
Noncash activities:
Loan foreclosures and repossessions $ 4,076 4,897 5,643
Sale of real estate owned financed by the Company 175 54 126
See accompanying notes to Consolidated Financial Statements.
66
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
(1) Summary of Significant Accounting Policies
(a) Nature of Operations
Northwest Bancshares, Inc., a Maryland corporation headquartered in Columbus, Ohio, is the b ank holding company for its wholly owned subsidiary, Northwest Bank. Northwest Bank, a Pennsylvania chartered savings bank, offering a complete line of business and personal banking products, as well as treasury management solutions and wealth management services through its 150 banking locations in Pennsylvania, New York, Ohio, and Indiana. We have determined that we have one reportable business segment.
(b) Principles of Consolidation
The Consolidated Financial Statements include the accounts of the Company and its wholly owned subsidiaries after elimination of all intercompany accounts and transactions.
(c) Cash and Cash Equivalents
For purposes of the statements of financial condition and cash flows, cash and cash equivalents include cash and amounts due from banks, interest-bearing deposits in other financial institutions, federal funds sold, and other short-term investments with original maturities of three months or less.
(d) Marketable Securities
We classify marketable securities at the time of purchase as held-to-maturity, available-for-sale, or trading. Securities for which management has the intent and ability to hold until maturity are classified as held-to-maturity and are carried at cost, adjusted for amortization of premiums and accretion of discounts on a level yield basis (amortized cost). If it is management’s intent at the time of purchase to hold securities for an indefinite period of time and/or to use such securities as part of its asset/liability management strategy, the securities are classified as available-for-sale and are carried at fair value, with unrealized gains and losses reported as accumulated other comprehensive income/(loss), a separate component of shareholders’ equity, net of tax. Securities classified as available-for-sale include securities that may be sold in response to changes in interest rates, resultant prepayment risk, or other market factors. Securities that are bought and held principally for the purpose of selling them in the near term are classified as trading and are reported at fair value, with changes in fair value included in earnings. The cost of securities sold is determined on a specific identification basis. We held no securities classified as trading at or during the years ended December 31, 2022 and 2021. Fair values are determined as described in Note 15. Throughout the year we validate the prices received from third parties by comparing them to prices provided by a different independent pricing service. We have reviewed the detailed valuation methodologies provided to us by our pricing services.
On a quarterly basis, we measure expected credit losses on held-to-maturity debt securities on a collective basis by major security type and all of our held-to-maturity debt securities are residential mortgage-backed securities. Accrued interest receivable on held-to-maturity debt securities total ed $ 2.8 million and $ 2.2 million at December 31, 2022 and December 31, 2021, respectively, and is excluded from estimated credit losses. All of our r esidential mortgage-backed securities are issued by U.S. government entities and agencies. These securities are either explicitly or implicitly guaranteed by the U.S. government, are highly rated by major rating agencies and have a long history of no credit losses.
For available-for-sale debt securities in an unrealized loss position, on at least a quarterly basis, we review our investments for impairment. An investment security is deemed impaired if the fair value of the investment is less than its amortized cost. We consider both our intent to sell and the likelihood that we will not have to sell the investment securities before recovery of their amortized cost basis during our evaluation. If we intend to sell the investment security or if it is more likely than not that we will be required to sell the investment security, the entire impairment is recorded in earnings. For available-for-sale debt securities that do not meet this criteria, we evaluate whether the decline in fair value has resulted from credit losses or other factors. In making this assessment we consider the issuer of the securities and their creditworthiness, any changes to the rating of the security and any adverse conditions specifically related to the security, among other factors. Also, we may evaluate the business and financial outlook of the issuer, as well as broader economic performance indicators. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security is compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is
67
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
recorded for the credit loss, limited by the amount that the fair value is less than amortized cost. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income.
Changes in the allowance for credit losses are recorded as provision for (or reversal of) credit loss expense. Losses are charged against the allowance when we believe the uncollectibility of an available-for-sale security is confirmed or when there is an intent or requirement to sell the security.
Accrued interest receivable on available-for-sale debt securities totale d $ 2.0 million and $ 1.9 million at December 31, 2022 and December 31, 2021, respectively , and is excluded from the estimate of credit losses.
A debt security is placed on nonaccrual status at the time any principal or interest payments become 90 days past due. The receivable for interest income that is accrued but not collected is reversed against interest income when the debt security is placed on nonaccrual status.
(e) Loans Receivable
Our portfolio segments are based on the class of financing receivable. Additionally, the class of financing receivables are based on several factors including the method for monitoring and assessing credit risk and the risk characteristics of the financing receivables. Based on evaluation of the nature of our financing receivables, along with the nature and extent of exposure to credit risk arising from these receivables, our portfolio segments were determined to be Personal Banking and Business Banking loans.
• Personal Banking loans consist of the following classes of financing receivables:
◦ Residential mortgage loans - fixed and adjustable rate mortgage loans
◦ Home equity loans - first and second mortgage loans and home equity lines of credit
◦ Vehicle loans - direct and indirect automobile and motorcycle loans
◦ Consumer loans - unsecured lines of credit, credit card loans, and other consumer loans
• Business Banking loans consist of the following classes of financing receivables:
◦ Commercial real estate - multi-family commercial real estate loans are secured by multi-family residences, such as rental properties and loans secured by nonresidential properties such as hotels, commercial offices, medical buildings, manufacturing facilities and retail establishments, excluding owner-occupied loans, and including small business commercial real estate loans
◦ Commercial real estate - owner-occupied loans - commercial real estate loans secured by residential or non-residential properties
◦ Commercial loans - other commercial loans, including small business commercial loans and equipment finance loans
Loans are reported at amortized cost. Amortized cost is the principal balance outstanding, net of any deferred purchased premiums an d discounts, deferred origination fees or costs and the allowance for credit losses. Accrued interest receivable totaled $ 30.4 million and $ 21.3 million at December 31, 2022 and December 31, 2021, respectively, and was reported in accrued interest receivable on the Consolidated Statements of Financial Condition. Accrued interest receivable is excluded from the amortized cost basis of loans and from the estimate of allowance for credit losses. Interest income on loans is credited to income as earned. Interest earned on loans for which no payments were received during the month is accrued at month end.
Generally accrued interest on loans more than 90 days delinquent is reversed and such loans are placed on nonaccrual status, except for credit card loans which are not placed in nonaccrual status based on delinquency. All loans are placed on nonaccrual status when principal or interest is 90 days or more delinquent or when there is reasonable doubt that interest or principal will not be collected in accordance with the contractual terms. Interest receipts on all nonaccrual loans are recognized as interest income when it has been determined that all principal and interest will be collected or are applied to principal when collectability of contractual principal is in doubt. Nonaccrual loans generally are restored to an accrual basis when principal and interest become current and a period of performance has been established in accordance with the contractual terms, typically six months.
A loan is considered to be a troubled debt restructuring loan (“TDR”) when the borrower is experiencing financial difficulties and the restructuring constitutes a concession. TDRs may include modifications of terms of loans, receipts of assets from borrowers in partial or full satisfaction of loans, or a combination thereof. A modified loan is determined to be a TDR based on the contractual
68
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
terms as specified by the original loan agreement or the most recent modification. Once classified as a TDR, a loan is removed from such classification under three circumstances: (1) the loan is paid off, (2) the loan is charged off, or (3) if, at the beginning of the current fiscal year, the loan has performed in accordance with the modified terms for a minimum of six consecutive months and at the time of modification the loan’s interest rate represented a then current market interest rate for a loan of similar risk.
Loan delinquency is measured based on the number of days since the payment due date. Past due status is measured using the loan’s contractual maturity date.
Personal Banking loans are charged-off or charged down when they become 180 da ys delinquent, unless the borrower has filed for bankruptcy. Business Banking loans are charged-off or charged down when, in our opinion, they are no longer collectible or when it has been determined that the collateral value no longer supports the carrying value of the loan for loans that are collateral dependent.
Loan fees and certain direct loan origination costs are deferred and the net deferred fee or cost is then recognized using the level-yield method over the contractual life of the loan as an adjustment to interest income.
We identify certain residential mortgage loans which will be sold prior to maturity, as loans held-for-sale. These loans are recorded at fair value less estimated cost to sell. At December 31, 2022 and 2021, there were $ 9.9 million and $ 25.1 million of residential mortgage loans classified as held-for-sale, respectively.
Acquired loans that are not considered purchased with credit deterioration (“PCD”) are initially measured at fair value with no carryover of the related allowance for credit losses. Determining the fair value of the loans involves estimating the amount and timing of principal and interest cash flows expected to be collected on the loans and discounting those cash flows at a market rate of interest.
Acquired loans may be classified as PCD loans upon acquisition if they have experienced more than insignificant credit deterioration since origination. Loans are considered to have experienced more than insignificant credit deterioration if they are greater than 30 days past due, classified special mention or worse or on nonaccrual status. An allowance for credit losses on day 1 is determined using the same methodology as other loans held for investment. The initial allowance for credit losses determined on a collective basis is allocated to individual loans. The allowance is recognized on day 1 by adding it to the fair value of the loan, which is the “Day 1 amortized cost”. There is no credit loss expense recognized on PCD loans because the initial allowance is established by grossing-up the amortized cost of the PCD loan. The difference between the initial amortized cost basis and the par value of the loan is a noncredit discount or premium, which is amortized into interest income over the life of the loan. Subsequent changes to the allowance for credit losses are recorded through provision expense.
(f) Allowance for Credit Losses and Provision for Credit Losses
The allowance for credit losses is deducted from, or added to, the loan’s amortized cost basis to present the net amount expected to be collected on our lending portfolios. We estimate the allowance balance using relevant available information, from internal and external sources, relating to past events, current conditions and reasonable and supportable forecasts. Loans are charged off against the allowance when we believe that a loan balance is confirmed to be uncollectible. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off.
Expected credit losses are estimated over the contractual term of the loans, adjusted for prepayments. The contractual term excludes expected extensions, renewals and modifications unless we had a reasonable expectation at the reporting date that a TDR will be executed for an individual borrower or the extension or renewal option is included in the contract and is not unconditionally cancellable by the Company.
Credit card receivables do not have stated maturities. In determining the estimated life of a credit card receivable, we first estimate the future cash flows expected to be received and then apply those expected future cash flows to the credit card balance.
The allowance for credit losses is measured on a collective (“pool”) basis when similar risk characteristics exist. For the purpose of calculating portfolio-level reserves, we have grouped our loans into seven segments: residential mortgage loans, home equity loans, vehicle loans, consumer loans, commercial real estate loans, commercial real estate owner-occupied and commercial loans. The allowance for credit losses is measured at the pool level utilizing loan-level inputs wherever possible. We use a twenty-four month forecasting period and revert to historical average loss rates thereafter. The reasonable and supportable forecast is based on a
69
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
probability-weighted multiple economic scenario approach and obtained from a third party vendor. Reversion to the mean takes place over a twelve-month period. Our loss rate models utilize a linear reversion method. For our probability of default (“PD”)/loss given default (“LGD”) models we revert the PD utilizing exponential reversion, which is an accelerated method, and the LGD utilizing a linear reversion method. Historical average loss rates are calculated using historica l data beginning in 2009 through the current period. As part of the analysis as of December 31, 2022, we considered the most recent economic conditions and forecasts available.
Mortgage and Home Equity Loans
The allowance for credit losses within the mortgage and home equity loan pools is calculated using a non-discounted cash flow method through a PD and LGD model developed by an external third-party. These classes are further divided into smaller pools of loans with similar risk characteristics such as: lines versus loans, fixed versus variable, senior lien position versus junior lien position, among other things.
For each pool, the models project default rates, prepayment rates, and severity rates. The models accept as inputs key risk drivers such as: current balance, original credit bureau score, original loan-to-value ratio, type of collateral, location of collateral, delinquency status, loan age, among other characteristics. They also utilize macroeconomic forecasts of home price indices, unemployment rates, gross domestic product, and others.
Vehicle Loans
The allowance for credit losses within the vehicle loan pool is calculated using a non-discounted cash flow model through a PD and LGD model developed by an external third-party. These classes are further divided into smaller pools of loans with similar risk characteristics such as: cars, trucks and powersport vehicles and recreational vehicles. Monthly probabilities of default and prepayments are estimated for each loan, along with estimates of exposure at default and loss given default. The model accepts as inputs key risk drivers such as loan, borrower, and collateral characteristics. It also uses macroeconomic forecasts of used car price indices, gross domestic product, unemployment rates and others.
Consumer Loans
The allowance for credit losses within the consumer loan portfolio is calculated at the portfolio-level using a non-discounted cash flow method through a suite of loss rate models developed internally with the assistance of an external third-party. This class of financing receivables is further divided into credit cards, unsecured lines of credit and other consumer loans.
The allowance for credit losses for credit cards and unsecured lines of credit is calculated using two transition matrix models to project portfolio-level net charge-off rates. Both models use current balance and delinquency status as key risk drivers. These models are not natively sensitive to macroeconomic conditions. The necessary adjustments to account for current and expected macroeconomic conditions is captured via our qualitative adjustment framework.
For other consumer loans, a regression model is used to project portfolio-level net charge-off rates. This model uses borrower information and macroeconomic forecasts as key inputs.
Commercial Real Estate Loans
The commercial real estate loan class is further segmented into smaller pools of loans with similar risk characteristics, commercial real estate loans and small business commercial real estate loans.
The allowance for credit losses for the commercial real estate loan portfolio is calculated at the pool level using a non-discounted cash flow method through a PD/LGD model developed by an external third-party. This model projects default and severity rates. The model accepts as inputs key risk drivers such as: current balance, original loan-to-value-ratio, type of collateral, location of collateral, delinquency status, loan age, obligor financial statement information, and expected prepayment rates, among other characteristics. It also utilizes macroeconomic forecasts of commercial real estate price indices, unemployment rates, gross domestic product and others.
The allowance for credit losses is calculated for commercial real estate small business loans at the portfolio-level using a non-discounted cash flow method through a loss rate model developed internally with the assistance of an external third-party. A
70
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
regression model is used to project portfolio-level net charge-off rates. This model uses loan characteristics and macroeconomic forecasts as key inputs.
Commercial Loans and Commercial Real Estate - Owner Occupied Loans
The commercial loan class is further segmented into smaller pools of loans with similar risk characteristics, commercial loans, commercial small business loans and commercial equipment finance loans.
The allowance for credit losses for the commercial loan portfolio and the commercial real estate - owner occupied loan portfolio is calculated at the pool level using a non-discounted cash flow method through a PD/LGD model developed by an external third-party. The commercial loan portfolio and the commercial real estate owner occupied loan portfolio models project default and severity rates. The model accepts as inputs key risk drivers such as the obligor financial statement information, collateral type, the obligor’s primary industry, expected prepayment rates, among other characteristics. It also utilizes macroeconomic forecasts of unemployment rates, gross domestic product, corporate bond spreads, and others.
The allowance for credit losses for commercial small business loans is calculated at the portfolio-level using a non-discounted cash flow method through a loss rate model developed internally with the assistance of an external third-party. A regression model is used to project portfolio-level net charge-off rates. This model uses loan characteristics and macroeconomic forecasts as key inputs.
The allowance for credit losses for commercial equipment finance loans is calculated at the portfolio-level using a weighted-average remaining maturity method through an internally developed model. This model uses loan characteristics including, delinquency status and years to maturity. This model is not natively sensitive to macroeconomic conditions. The necessary adjustments to account for current and expected macroeconomic conditions is captured via our qualitative adjustment framework.
Loans that do not share risk characteristics are evaluated on an individual basis. Loans evaluated individually are not also included in the collective evaluation. When we determine that foreclosure is probable or when the borrower is experiencing financial difficulty at the reporting date and repayment is expected to be provided substantially through the operation or sale of the collateral, expected credit losses are based on the fair value of the collateral at the reporting date, adjusted for selling costs. If this criteria is not met, a discounted cash flow method is used to determine the allowance for credit losses. All changes in the discounted cash flow method over time are reported in the allowance for credit losses.
The allowance calculation is also supplemented with qualitative reserves that takes into consideration the current portfolio and specific risk characteristics, such as changes in underwriting standards, portfolio mix, delinquency level, or term, as well as changes in environmental conditions, among other factors, that have occurred but are not yet reflected in the quantitative model component.
The allowance for credit losses on a TDR is measured using the same method as all other loans held for investment, except when the value of the concession cannot be measured using a method other than the discounted cash flow method. When the value of a concession is measured using the discounted cash flow method, the allowance for credit losses is determined by discounting the expected future cash flows at the original interest rate of the loan.
For off-balance-sheet credit exposures, we estimate expected credit losses over the contractual period in which we are exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable. The liability for credit losses on off-balance-sheet credit exposures is adjusted through a provision for credit loss expense and is included within other expense on the Consolidated Statements of Income. We estimate the liability balance using relevant available information, from internal and external sources, relating to past events, current conditions and reasonable and supportable forecasts. The estimate includes a consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life. Off-balance-sheet exposures that are not unconditionally cancellable have been identified for the mortgage, home equity, commercial real estate, and commercial loan portfolios.
(g) Real Estate Owned
Real estate owned is comprised of property either acquired through foreclosure or voluntarily conveyed by borrowers. These assets are recorded on the date acquired at the lower of the loan balance or fair value of the collateral, less estimated disposition costs, with the fair value being determined by an appraisal. Any initial write-down is charged to the allowance for credit losses.
71
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
Subsequently, foreclosed assets are valued at the lower of the amount recorded at acquisition date or the current fair value, less estimated disposition costs. Any subsequent write-down or gains or losses realized from the disposition of such property are credited or charged to noninterest income.
(h) Restricted Investment in FHLB Stock
Federal law requires a member institution of the FHLB system to hold stock of its district FHLB according to a predetermined formula. FHLB stock is carried at cost and evaluated for impairment based on the ultimate recoverability of the par value. FHLB stock can only be purchased, redeemed and transferred at par value. Dividends are reported in interest income in the Consolidated Statements of Income.
(i) Premises and Equipment
Premises and equipment are carried at cost, less accumulated depreciation and amortization. Depreciation is accumulated on a straight-line basis over the estimated useful lives of the related assets. Estimated lives range from three to 39 years . Amortization of leasehold improvements is accumulated on a straight-line basis over the terms of the related leases or the useful lives of the related assets, whichever is shorter.
(j) Goodwill
Goodwill is generated from the premium paid for an acquisition and is allocated to reporting units, which are either our reportable segments or one level below. Reporting units are identified based upon analyzing each individual operating segment. A reporting unit is defined as a distinct, separately identifiable component of an operating segment for which complete, discrete financial information is available that management regularly reviews.
Goodwill is not subject to amortization but is tested for impairment at least annually and possibly more frequently if certain events occur or changes in circumstances arise. In testing goodwill for impairment, we have the option to first assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying value. If, after assessing all events and circumstances, we determine it is not more likely than not that the fair value of a reporting unit is less than its carrying value, then performing the two-step impairment test would be unnecessary. However, if we conclude otherwise, it would then be required to perform the first step of the goodwill impairment test and continue to the second step, if necessary. Step 1 requires the fair value of each reporting unit be compared to its carrying amount, including goodwill. Determining the fair value of a reporting unit requires a high degree of subjective judgment, including developing cash flow projections, selecting appropriate discount rates, identifying relevant market comparables, incorporating general economic and market conditions and selecting an appropriate control premium. We have established June 30 of each year as the date for conducting our annual goodwill impairment assessment. Quarterly, we evaluate if there are any triggering events that would require an update to our previous assessment.
We conducted our annual impairment assessment as o f June 30, 2022 b y first performing a qualitative assessment of goodwill to determine if it was more likely than not that the fair value was less than the carrying value. In performing a qualitative analysis, factors considered include, but are not limited to, macroeconomic conditions, industry and market conditions and overall financial performance. The results of the qualitative assessme nt for 2022 i ndicated that it was not more likely than not that the fair value of the reporting unit was less than the carrying value. Consequently, no additional quantitative impairment test was required and no impairment was recorded in 2022. Future events could cause us to conclude that goodwill has become impaired, which would result in recording an impairment loss. There were no changes in our operations that would cause us to update the assessment performed as of June 30, 2022 and 2021. Accordingly, we have determined that goodwill is not impaired as of December 31, 2022 and 2021.
(k) Core Deposit and Other Identifiable Intangibles
Through the assistance of an independent third party, we analyze and prepare a core deposit study for all bank acquisitions or other identifiable intangible asset study, such as customer lists, for all non-bank acquisitions. The core deposit study reflects the cumulative present value benefit of acquiring deposits versus an alternative source of funding. The other identifiable intangible asset study reflects the cumulative present value benefit of acquiring the income stream from an existing customer base versus developing new business relationships. Based upon analysis, the amount of the premium related to the core deposits or other identifiable intangibles of the business purchased is calculated along with the estimated life of the intangible. The intangible, which is recorded in other intangible assets, is then amortized to expense on an accelerated basis over an approximate life of typically betwe en seven to eleven years .
72
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
(l) Bank-Owned Life Insurance
We own insurance on the lives of a certain group of current and former employees and directors. The policies were purchased to help offset the increase in the costs of various benefit plans, including healthcare, as well as the directors deferred compensation plan. The cash surrender value of these policies is included as an asset on the Consolidated Statements of Financial Condition and any increases in the cash surrender value are recorded as tax-free noninterest income on the Consolidated Statements of Income. In the event of the death of an insured individual covered by these policies, after distribution to the insured’s beneficiaries, if any, we receive a tax-free death benefit, which is recorded as noninterest income.
(m) Deposits
Interest on deposits is accrued and charged to expense monthly and is paid or credited in accordance with the terms of the accounts.
(n) Revenue Recognition
Revenue that is not associated with our financial assets and financial liabilities is recognized when performance obligations under the terms of a contract with our customers are satisfied. Revenue is measured as the amount of consideration we expect to receive in exchange for transferring goods or providing services. The majority of our revenue continues to be recognized at the point in time when the services are provided to our customers.
(o) Pension Plans
We maintain multiple noncontributory defined benefit pension plans (“Pension Plan”) for substantially all of our employees. The net periodic pension cost has been calculated using service cost, interest cost, expected returns on plan assets and net amortization. The other components of the net periodic benefit cost are included in other expense on the Consolidated Statement of Income and are reported separately from the service costs.
Pension expense and obligations depend on assumptions used in calculating such amounts. These assumptions include discount rates, anticipated salary increases, interest costs, expected return on plan assets, mortality rates, and other factors. In determining the projected benefit obligations for pension benefits at December 31, 2022 and 2021, we u sed a discount rate of 4.99 % and 2.75 %, respectively. We use the FTSE (previously Citigroup) Pension Liability Index rates matching the duration of our benefit payments as of the measurement date, December 31, to determine the discount rate.
(p) Income Taxes
We join with our wholly owned subsidiaries in filing a consolidated federal income tax return. In accordance with an intercompany tax allocation agreement, the applicable federal income tax expense or benefit is allocated to each subsidiary based upon taxable income or loss calculated on a separate company basis. Each subsidiary is responsible for payment of its own federal income tax liability or receives reimbursement of federal income tax benefit. In addition, deferred taxes are calculated and maintained on a separate company basis.
We account for income taxes under the asset and liability method. The objective of the asset and liability method is to establish deferred tax assets and liabilities for temporary differences between the financial reporting and tax basis of our assets and liabilities based on the tax rates expected to be in effect when such amounts are realized or settled. The effect on deferred tax assets and liabilities with regard to a change in tax rates is recognized in the tax provision in the period the change is enacted. If current available information raises doubt as to the realization of the deferred tax assets, a valuation allowance is established.
(q) Stock-Related Compensation
Stock-based compensation awards granted, comprised of performance and time-based restricted stock units, stock options, and restricted stock awards, are valued at fair value and compensation cost is recognized on a straight-line basis over the requisite service or performance period of each award. For service-based awards compensation will be recognized pro rata over the periods in which the shares vest. F or performance-based awards, compensation expense is recognized evenly over the performance period, based on the probability of the achievements of the performance conditions set forth in the plans. Forfeitures are recognized as they occur. For restricted stock awards, the recipients are entitled to all shareholder rights, except that the shares may not be sold, pledged, or
73
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
otherwise disposed of and are required to be held in a trust. For restricted stock units and performance stock units, the recipients are not entitled to any of the shareholder rights.
We determine the fair value of each option award, estimated on the grant date, using the Black-Scholes-Merton option-pricing model. The Black-Scholes-Merton option-pricing model uses variables including expected volatilities, expected term, risk-free discount rate and annual rate of quarterly dividends. Expected volatilities are based on historical volatility of the Company’s stock. The expected terms are based upon actual exercise and forfeiture experience of previous option grants. The risk-free rate is based on yields on U.S. Treasury securities of a similar maturity to the expected term of the options. During the year ended December 31, 2022, we awarded no stock options to employees or directors. New shares are issued when options are exercised. Option awards are generally granted with an exercise price equal to the closing market price of the Company’s stock on the day before the grant date.
Stock-based employee compensation expense related to common share awards of $ 2.8 million, $ 4.1 million and $ 3.5 million was included in income before income taxes during the years ended December 31, 2022, 2021 and 2020, respectively. The effect on net income for the years ended December 31, 2022, 2021 and 2020 was a reduction of $ 2.0 million, $ 2.9 million and $ 2.5 million, respectively. Total compensation expense for unvested stock options of $ 909,000 has yet to be recognized as of December 31, 2022. The weighted average period over which this remaining stock option expense will be recognized is approximately 3.80 years. For additional information regarding grants of stock options and common shares, see Note 14.
(r) Derivative Financial Instruments
We recognize all derivative financial instruments as either assets or liabilities in the balance sheet and measure those instruments at fair value. The accounting for changes in the fair value of a derivative depends on the intended use of the derivative and the resulting designation. To qualify for hedge accounting rules, a hedging relationship must be highly effective in offsetting the risk designation as being hedge. The hedging relationship must be formally documented at inception and assess the hedging relationship at least on a quarterly basis to ensure the hedging instrument continues to be highly effective over the life of the hedging relationship. Those methods must be consistent with our approach to managing risk.
At times, we utilize interest rate swap agreements as part of the management of interest rate risk to hedge the interest rate risk on floating rate borrowings. Amounts receivable or payable are recognized as accrued under the terms of the agreements and the differential is recorded as an adjustment to interest expense. The interest rate swaps are designated as cash flo w hedges, with the derivative’s unrealized gain or loss recorded as a component of other comprehensive income which is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. A hedging relationship that is determined to not be highly effective no longer qualifies for hedge accounting and must be de-designated. Any gain or loss is recognized immediately in earnings.
(s) Off-Balance-Sheet Instruments
In the normal course of business, we extend credit in the form of loan commitments, undisbursed lines of credit, and standby letters of credit. These off-balance-sheet instruments involve, to various degrees, elements of credit and interest rate risk not reported in the Consolidated Statements of Financial Condition. We utilize the same underwriting standards for these instruments as other extensions of credit.
(t) Leases
At inception, the Company determines if an arrangement contains a lease and whether that lease meets the classification of a finance or operating lease. Operating lease right of use (“ROU ” ) assets represent our right to use an underlying asset during the lease term and operating lease liabilities represent our obligation to make lease payments arising from the lease. ROU assets and operating lease liabilities are recognized at lease commencement based on the present value of the remaining lease payments. ROU assets are further adjusted for lease incentives and initial direct costs.
The Company has operating leases for certain branch and office facilities or land with lease terms up to 35 years. These leases generally contain renewal options for periods ranging from one to ten years . These options are included in the lease term when it is reasonably certain that the options will be exercised.
74
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
Some of the Company’s lease arrangements contain lease components (e.g., minimum rent payments) and non-lease components (e.g., common area maintenance, taxes, etc.). For all leases, the Company elected the option of not separating lease and non-lease components and instead we account for them as a single lease component.
Certain lease agreements include rental payments that are adjusted periodically for an index or rate. The leases are initially measured using the projected adjustment for the index or rate in effect at the commencement date. The Company’s lease agreements do not contain any material residual value guarantees or material restrictive covenants.
Generally, the Company cannot practically determine the interest rate implicit in the lease. Therefore, the Company uses its incremental borrowing rate as the discount rate for the lease. The Company’s incremental borrowing rate for a lease is the rate of interest it would have to pay on a collateralized basis to borrow an amount equal to the lease payments under similar terms.
(u) Use of Estimates
The preparation of financial statements, in conformity with accounting principles generally accepted in the United States of America, requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amount of revenues and expenses during the reporting period. The estimate and assumptions that we deem important to our financial statements relate to the allowance for credit losses. This estim ate and assumptions are based on management’s best estimates and judgment and we evaluate them using historical experience and other factors, including the current economic environment. We adjust our estimates and assumptions when facts and circumstances dictate. As future events cannot be determined, actual results could differ significantly from our estimates.
(v) Reclassification of Prior Years’ Statements
Certain items previously reported have been reclassified to conform with the current year’s reporting format.
(2) Leases
Lease expense for these leases is recognized on a straight-line basis over the lease term, with variable lease payments recognized in the period those payments are incurred. The components of lease cost recognized within our Consolidated Statements of Income were as follows:
For the years ended December 31,
2022 2021 2020
Operating lease costs (office operations) $ 6,201 5,802 6,139
Variable lease costs (office operations) 677 662 680
Total operating lease costs $ 6,878 6,464 6,819
Amounts reported in the Consolidated Statements of Financial Condition were as follows:
For the years ended December 31,
2022 2021
Operating leases:
Operating lease ROU assets (other assets) $ 54,925 54,887
Operating lease liabilities (other liabilities) 57,737 57,726
75
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
Other information related to leases were as follows:
For the years ended December 31,
2022 2021
Supplemental cash flow information
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flow from operating leases $ 6,207 6,143
ROU assets obtained in exchange for lease obligations 5,588 12,866
Weighted average remaining lease term 15.6 years 15.9 years
Weighted average discount rate 3.2 % 3.1 %
Amounts disclosed for ROU assets obtained in exchange for lease obligations include amounts added to the carrying amount of ROU assets resulting from lease modifications and reassessments.
Maturities of lease liabilities by fiscal year for our operating leases are as follows:
As of December 31, 2022
2023 $ 6,007
2024 5,300
2025 4,975
2026 4,878
2027 4,692
Thereafter 49,294
Total lease payments 75,146
Less amount of lease payments representing interest 17,409
Total present value of lease payments $ 57,737
Rental expense for the years ended December 31, 2022, 2021 and 2020 was $ 6.9 million, $ 6.5 million and $ 6.8 million, respectively.
76
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
(3) Marketable Securities
Marketable securities available-for-sale at December 31, 2022 are as follows:
Amortized cost Gross unrealized
holding gains Gross unrealized
holding losses Fair value
Debt issued by the U.S. government and agencies:
Due after one year through five years $ 20,000 — ( 1,799 ) 18,201
Due after ten years 53,152 — ( 10,761 ) 42,391
Debt issued by government sponsored enterprises:
Due after one year through five years 993 — ( 49 ) 944
Due after five years through ten years 45,814 — ( 7,557 ) 38,257
Municipal securities:
Due within one year 506 — ( 1 ) 505
Due after one year through five years 986 21 ( 13 ) 994
Due after five years through ten years 36,332 — ( 2,290 ) 34,042
Due after ten years 89,631 8 ( 13,414 ) 76,225
Corporate debt issues:
Due after five years through ten years 13,540 — ( 562 ) 12,978
Residential mortgage-backed securities:
Fixed rate pass-through 227,122 35 ( 31,171 ) 195,986
Variable rate pass-through 8,837 10 ( 184 ) 8,663
Fixed rate agency CMOs 906,962 — ( 145,284 ) 761,678
Variable rate agency CMOs 27,853 31 ( 640 ) 27,244
Total residential mortgage-backed securities 1,170,774 76 ( 177,279 ) 993,571
Total marketable securities available-for-sale $ 1,431,728 105 ( 213,725 ) 1,218,108
Marketable securities held-to-maturity at December 31, 2022 are as follows:
Amortized cost Gross unrealized
holding gains Gross unrealized
holding losses Fair value
Debt issued by the U.S. government and agencies:
Due after one year through five years $ 29,478 — ( 3,676 ) 25,802
Due after five years through ten years 94,977 — ( 18,157 ) 76,820
Residential mortgage-backed securities:
Fixed rate pass-through 163,196 — ( 24,684 ) 138,512
Variable rate pass-through 542 — ( 12 ) 530
Fixed rate agency CMOs 592,527 — ( 83,325 ) 509,202
Variable rate agency CMOs 529 — ( 11 ) 518
Total residential mortgage-backed securities 756,794 — ( 108,032 ) 648,762
Total marketable securities held-to-maturity $ 881,249 — ( 129,865 ) 751,384
77
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
Marketable securities available-for-sale at December 31, 2021 are as follows:
Amortized cost Gross unrealized
holding gains Gross unrealized
holding losses Fair value
Debt issued by the U.S. government and agencies:
Due after one year through five years $ 20,000 — ( 68 ) 19,932
Due after ten years 57,681 — ( 1,722 ) 55,959
Debt issued by government-sponsored enterprises:
Due within one year 177 — — 177
Due after one year through five years 991 73 — 1,064
Due after five years through ten years 46,411 1 ( 1,568 ) 44,844
Municipal securities:
Due within one year 946 13 — 959
Due after one year through five years 1,261 22 ( 3 ) 1,280
Due after five years through ten years 23,692 661 ( 146 ) 24,207
Due after ten years 99,558 2,884 ( 187 ) 102,255
Residential mortgage-backed securities:
Fixed rate pass-through 265,604 2,389 ( 2,525 ) 265,468
Variable rate pass-through 11,306 294 ( 9 ) 11,591
Fixed rate agency CMOs 997,680 2,284 ( 18,965 ) 980,999
Variable rate agency CMOs 39,695 224 ( 62 ) 39,857
Total residential mortgage-backed securities 1,314,285 5,191 ( 21,561 ) 1,297,915
Total marketable securities available-for-sale $ 1,565,002 8,845 ( 25,255 ) 1,548,592
Marketable securities held-to-maturity at December 31, 2021 are as follows:
Amortized cost Gross unrealized
holding gains Gross unrealized
holding losses Fair value
Debt issued by the U.S. government and agencies:
Due after one year through five years $ 16,478 — ( 206 ) 16,272
Due after five years through ten years 107,973 — ( 4,613 ) 103,360
Residential mortgage-backed securities:
Fixed rate pass-through 183,092 58 ( 2,161 ) 180,989
Variable rate pass-through 667 24 — 691
Fixed rate agency CMOs 459,345 251 ( 10,011 ) 449,585
Variable rate agency CMOs 599 17 — 616
Total residential mortgage-backed securities 643,703 350 ( 12,172 ) 631,881
Total marketable securities held-to-maturity $ 768,154 350 ( 16,991 ) 751,513
The following table shows the contractual maturity of our residential mortgage-backed securities available-for-sale at December 31, 2022:
Amortized cost Fair value
Residential mortgage-backed securities:
Due within one year $ 132 130
Due after one year through five years 32,192 29,538
Due after five years through ten years 46,188 43,438
Due after ten years 1,092,262 920,465
Total residential mortgage-backed securities $ 1,170,774 993,571
78
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
The following table shows the contractual maturity of our residential mortgage-backed securities held-to-maturity at December 31, 2022:
Amortized cost Fair value
Residential mortgage-backed securities:
Due after one year through five years $ 20,612 17,568
Due after five years through ten years 20,250 15,879
Due after ten years 715,932 615,315
Total residential mortgage-backed securities $ 756,794 648,762
The following table presents information regarding the issuers and the carrying values of our residential mortgage-backed securities at December 31, 2022 and 2021:
December 31,
2022 2021
Residential mortgage-backed securities:
FNMA $ 651,404 704,070
GNMA 438,193 577,684
FHLMC 660,762 659,433
Other (including non-agency) 6 431
Total residential mortgage-backed securities $ 1,750,365 1,941,618
Marketable securities having a carrying value of $ 241.5 million at December 31, 2022 were pledged under collateral agreements. During the year ended December 31, 2022, there were no sold marketable securities classified as available-for-sale. During the year ended December 31, 2021, we sold marketable securities classified as available-for-sale for $ 59.6 million, with gross realized gains of $ 410,000 and gross realized losses of $ 396,000 . During the year ended December 31, 2020, we sold marketable securities classified as available-for-sale for $ 1.1 million, with gross realized gains of $ 64,000 and no gross realized losses. During the years ended December 31, 2022, 20 21 and 2020, we did no t recognize allowance for credit losses in our investment portfolio.
The following table shows the fair value and gross unrealized losses on available for sale investment securities and held to maturity investment securities, for which an allowance for credit losses has not been recorded, aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position at December 31, 2022:
Less than 12 months 12 months or more Total
Fair value Unrealized
loss Fair value Unrealized
loss Fair value Unrealized
loss
U.S. government sponsored enterprises $ 1,735 ( 82 ) 200,679 ( 41,917 ) 202,414 ( 41,999 )
Corporate debt issues 12,979 ( 562 ) — — 12,979 ( 562 )
Municipal securities 60,676 ( 4,047 ) 44,493 ( 11,671 ) 105,169 ( 15,718 )
Residential mortgage-backed securities 373,186 ( 22,796 ) 1,264,042 ( 262,515 ) 1,637,228 ( 285,311 )
Total temporarily impaired securities $ 448,576 ( 27,487 ) 1,509,214 ( 316,103 ) 1,957,790 ( 343,590 )
The following table shows the fair value and gross unrealized losses on investment securities, for which an allowance for credit losses has not been recorded, aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position at December 31, 2021:
Less than 12 months 12 months or more Total
Fair value Unrealized
loss Fair value Unrealized
loss Fair value Unrealized
loss
U.S. government sponsored enterprises $ 132,782 ( 3,504 ) 106,160 ( 4,673 ) 238,942 ( 8,177 )
Municipal securities 25,118 ( 336 ) — — 25,118 ( 336 )
Residential mortgage-backed securities 1,428,582 ( 26,516 ) 184,389 ( 7,217 ) 1,612,971 ( 33,733 )
Total temporarily impaired securities $ 1,586,482 ( 30,356 ) 290,549 ( 11,890 ) 1,877,031 ( 42,246 )
The Company does not believe that the available-for-sale debt securities that were in an unrealized loss position as of December 31, 2022, which were comprised of 647 individual securities, represents a credit loss impairment. All of these securities were issued by U.S. government agencies, U.S. government-sponsored enterprises, local municipalities, or represent corporate debt.
79
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
The securities issued by the U.S. government agencies or U.S. government-sponsored enterprises are either explicitly or implicitly guaranteed by the U.S. government, are highly rated by major rating agencies and have a long history of no credit losses. The corporate debt issues and securities issued by local municipalities were all highly rated by major rating agencies and have no history of credit losses. The unrealized losses were primarily attributable to changes in the interest rate environment and not due to the credit quality of these investment securities. The Company does not have the intent to sell these investment securities and it is likely that we will not be required to sell these securities before their anticipated recovery, which may be at maturity.
All of the Company ’ s held-to-maturity debt securities are issued by U.S. government-sponsored agencies or U.S. government-sponsored enterprises. These securities are either explicitly or implicitly guaranteed by the U.S. government, are highly rated by major rating agencies and have a long history of no credit losses. The decline in fair value of the held-to-maturity debt securities were primarily attributable to changes in the interest rate environment and not due to the credit quality of these investment securities, therefore, the Company did not record an allowance for credit losses for these securities as of December 31, 2022.
The following table presents the credit quality for our held-to-maturity securities, based on the latest information available as of December 31, 2022 (in thousands). The credit ratings are sourced from nationally recognized rating agencies, which include Moody ’ s and S&P, they are presented based on asset type. All of our held-to-maturity securities were current in their payment of principal and interest as of December 31, 2022.
AA+ Total
Held-to-maturity securities:
Debt issued by the U.S. government-sponsored agencies $ 124,455 124,455
Residential mortgage-backed securities 756,794 756,794
Total marketable securities held-to-maturity $ 881,249 881,249
(4) Loans Receivable
The following table shows a summary of our loans receivable at amortized cost basis at December 31, 2022 and December 31, 2021 (in thousands):
December 31, 2022 December 31, 2021
Originated (1) Acquired (2) Total Originated (1) Acquired (2) Total
Personal Banking:
Residential mortgage loans (3) $ 3,327,879 170,720 3,498,599 2,783,459 211,161 2,994,620
Home equity loans 1,131,641 166,033 1,297,674 1,107,202 212,729 1,319,931
Vehicle loans 1,965,385 91,398 2,056,783 1,384,246 99,985 1,484,231
Consumer loans 104,284 7,588 111,872 307,961 46,556 354,517
Total Personal Banking 6,529,189 435,739 6,964,928 5,582,868 570,431 6,153,299
Commercial Banking:
Commercial real estate loans 2,135,607 312,421 2,448,028 2,202,027 423,454 2,625,481
Commercial real estate loans - owner occupied 341,704 33,823 375,527 321,253 68,750 390,003
Commercial loans 1,082,914 49,055 1,131,969 765,877 81,732 847,609
Total Commercial Banking 3,560,225 395,299 3,955,524 3,289,157 573,936 3,863,093
Total loans receivable, gross 10,089,414 831,038 10,920,452 8,872,025 1,144,367 10,016,392
Allowance for credit losses ( 107,379 ) ( 10,657 ) ( 118,036 ) ( 86,750 ) ( 15,491 ) ( 102,241 )
Total loans receivable, net (4) $ 9,982,035 820,381 10,802,416 8,785,275 1,128,876 9,914,151
(1) Includes originated and purchased loan pools purchased in an asset acquisition.
(2) Includes loans subject to purchase accounting in a business combination.
(3) Includes $ 9.9 million and $ 25.1 million of loans held-for-sale at December 31, 2022 and December 31, 2021, respectively.
(4) Includes $ 76.1 million and $ 62.8 million of net unearned income, unamortized premiums and discounts and deferred fees and costs at December 31, 2022 and December 31, 2021, respectively.
During the year ended December 31, 2022, the Company purchased a total of $ 182.8 million small business equipment finance loan pools and a total of $ 188.3 million one- to four-family jumbo mortgage loan pools.
80
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
As of December 31, 2022 and 2021, we serviced loans for others approximating $ 1.549 billion and $ 1.622 billion, respectively. These loans serviced for others are not our assets and are not included in our financial statements.
As of December 31, 2022 and 2021, approximately 41 % of our loan portfolio was secured by properties located in Pennsylvania. We do not believe we have significant concentrations of credit risk to any one group of borrowers given our underwriting and collateral requirements.
Loans receivable as of December 31, 2022 and 2021 include $ 3.333 billion and $ 3.277 billion, respectively, of adjustable rate loans and $ 7.511 billion and $ 6.739 billion, respectively, of fixed rate loans.
The following table provides information related to the allowance for credit losses by portfolio segment and by class of financing receivable for the year ended December 31, 2022 (in thousands):
Balance as of December 31, 2022 Current
period provision Charge-offs Recoveries Balance as of December 31, 2021
Allowance for Credit Losses
Personal Banking:
Residential mortgage loans $ 19,261 13,129 ( 2,033 ) 792 7,373
Home equity loans 5,902 540 ( 1,469 ) 1,531 5,300
Vehicle loans 23,059 8,863 ( 3,621 ) 2,334 15,483
Consumer loans 665 1,013 ( 4,785 ) 1,553 2,884
Total Personal Banking 48,887 23,545 ( 11,908 ) 6,210 31,040
Commercial Banking:
Commercial real estate loans 44,506 ( 12,633 ) ( 7,366 ) 10,364 54,141
Commercial real estate loans - owner occupied 4,004 36 — 85 3,883
Commercial loans 20,639 6,912 ( 1,657 ) 2,207 13,177
Total Commercial Banking 69,149 ( 5,685 ) ( 9,023 ) 12,656 71,201
Total $ 118,036 17,860 ( 20,931 ) 18,866 102,241
Allowance for Credit Losses -
off-balance-sheet exposure
Personal Banking:
Residential mortgage loans $ 4 2 — — 2
Home equity loans 74 35 — — 39
Total Personal Banking 78 37 — — 41
Commercial Banking:
Commercial real estate loans 5,382 4,501 — — 881
Commercial real estate loans - owner occupied 287 145 — — 142
Commercial loans 5,288 3,894 — — 1,394
Total Commercial Banking 10,957 8,540 — — 2,417
Total off-balance-sheet exposure $ 11,035 8,577 — — 2,458
81
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
The following table provides information related to the allowance for credit losses by portfolio segment and by class of financing receivable for the year ended December 31, 2021 (in thousands):
Balance as of December 31, 2021 Current
period provision Charge-offs Recoveries Balance as of December 31, 2020
Allowance for Credit Losses
Personal Banking:
Residential mortgage loans $ 7,373 2,844 ( 3,672 ) 935 7,266
Home equity loans 5,300 1,788 ( 3,380 ) 900 5,992
Vehicle loans 15,483 2,754 ( 4,632 ) 2,536 14,825
Consumer loans 2,884 3,070 ( 5,417 ) 2,360 2,871
Total Personal Banking 31,040 10,456 ( 17,101 ) 6,731 30,954
Commercial Banking:
Commercial real estate loans 54,141 ( 15,496 ) ( 11,933 ) 2,189 79,381
Commercial real estate loans - owner occupied 3,883 ( 5,852 ) ( 890 ) 107 10,518
Commercial loans 13,177 ( 991 ) ( 4,213 ) 4,807 13,574
Total Commercial Banking 71,201 ( 22,339 ) ( 17,036 ) 7,103 103,473
Total $ 102,241 ( 11,883 ) ( 34,137 ) 13,834 134,427
Allowance for Credit Losses -
off-balance-sheet exposure
Personal Banking:
Residential mortgage loans $ 2 — — — 2
Home equity loans 39 4 — — 35
Total Personal Banking 41 4 — — 37
Commercial Banking:
Commercial real estate loans 881 ( 2,568 ) — — 3,449
Commercial real estate loans - owner occupied 142 ( 184 ) — — 326
Commercial loans 1,394 ( 1,157 ) — — 2,551
Total Commercial Banking 2,417 ( 3,909 ) — — 6,326
Total off-balance-sheet exposure $ 2,458 ( 3,905 ) — — 6,363
82
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
The following table provides information related to the allowance for credit losses by portfolio segment and by class of financing receivable for the year ended December 31, 2020, and includes the cumulative effect of adopting ASU 2016-13 (in thousands):
Balance as of December 31, 2020 Current
period provision Charge-offs Recoveries Initial ACL
on loans purchased with credit deterioration Cumulative effect of ASU 2016-13* Balance as of December 31, 2019
Allowance for Credit Losses
Personal Banking:
Residential mortgage loans $ 7,266 ( 3,289 ) ( 917 ) 362 1,095 7,441 2,574
Home equity loans 5,992 ( 3,357 ) ( 608 ) 766 216 5,786 3,189
Vehicle loans 14,825 11,416 ( 6,827 ) 1,867 235 842 7,292
Consumer loans 2,871 4,126 ( 5,831 ) 1,542 157 ( 2,424 ) 5,301
Total Personal Banking 30,954 8,896 ( 14,183 ) 4,537 1,703 11,645 18,356
Commercial Banking:
Commercial real estate loans 79,381 58,483 ( 4,240 ) 1,287 5,720 2,288 15,843
Commercial real estate loans - owner occupied 10,518 2,588 ( 83 ) 27 963 1,278 5,745
Commercial loans 13,574 14,008 ( 16,212 ) 1,741 459 ( 4,419 ) 17,997
Total Commercial Banking 103,473 75,079 ( 20,535 ) 3,055 7,142 ( 853 ) 39,585
Total 134,427 83,975 ( 34,718 ) 7,592 8,845 10,792 57,941
Allowance for Credit Losses -
off-balance-sheet exposure
Personal Banking:
Residential mortgage loans 2 2 — — — — —
Home equity loans 35 5 — — — ( 293 ) 323
Consumer loans — — — — — ( 402 ) 402
Total Personal Banking 37 7 — — — ( 695 ) 725
Commercial Banking:
Commercial real estate loans 3,449 1,438 — — — 1,934 77
Commercial real estate loans - owner occupied 326 235 — — — 88 3
Commercial loans 2,551 1,459 — — — 923 169
Total Commercial Banking 6,326 3,132 — — — 2,945 249
Total off-balance sheet exposure $ 6,363 3,139 — — — 2,250 974
* Includes the impact of the initial allowance on PCD loans of $ 517,000
During the year ended December 31, 2020, we sold $ 50.0 million of loans that were classified as held-for-investment, for a gain of $ 1.3 million, which is reported in gain on sale of loans on the Consolidated Statements of Income.
83
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
The following table provides information related to the loan portfolio by portfolio segment and by class of financing receivable at December 31, 2022 (in thousands):
Total loans
receivable Allowance for
credit losses Nonaccrual
loans (1) Loans 90 days past due and accruing TDRs Allowance
related to
TDRs Additional
commitments
to customers
with loans
classified as
TDRs
Personal Banking:
Residential mortgage loans $ 3,498,599 19,261 7,574 — 6,279 1,069 —
Home equity loans 1,297,674 5,902 4,145 — 1,470 546 —
Vehicle loans 2,056,783 23,059 3,771 2 — — —
Consumer loans 111,872 665 256 405 — — —
Total Personal Banking 6,964,928 48,887 15,746 407 7,749 1,615 —
Commercial Banking:
Commercial real estate loans 2,448,028 44,506 62,239 — 31,980 638 400
Commercial real estate loans - owner occupied 375,527 4,004 624 — 94 31 —
Commercial loans 1,131,969 20,639 2,627 337 858 116 4
Total Commercial Banking 3,955,524 69,149 65,490 337 32,932 785 404
Total $ 10,920,452 118,036 81,236 744 40,681 2,400 404
(1) Includes $ 29.2 million of nonaccrual TDRs.
The following table provides information related to the loan portfolio by portfolio segment and by class of financing receivable at December 31, 2021 (in thousands):
Total loans
receivable Allowance for
credit losses Nonaccrual
loans (1) Loans 90 days past due and accruing TDRs Allowance
related to
TDRs Additional
commitments
to customers
with loans
classified as
TDRs
Personal Banking:
Residential mortgage loans $ 2,994,620 7,373 10,402 — 6,749 1,442 —
Home equity loans 1,319,931 5,300 5,758 — 1,781 718 —
Vehicle loans 1,484,231 15,483 3,263 — — — —
Consumer loans 354,517 2,884 675 331 — — —
Total Personal Banking 6,153,299 31,040 20,098 331 8,530 2,160 —
Commercial Banking:
Commercial real estate loans 2,625,481 54,141 129,666 — 17,025 2,024 400
Commercial real estate loans - owner occupied 390,003 3,883 1,233 — 159 24 —
Commercial loans 847,609 13,177 7,474 — 4,574 609 60
Total Commercial Banking 3,863,093 71,201 138,373 — 21,758 2,657 460
Total $ 10,016,392 102,241 158,471 331 30,288 4,817 460
(1) Includes $ 17.2 million of nonaccrual TDRs.
84
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
The following table presents the amortized cost of our loans on nonaccrual status as of the beginning and end of the year ended December 31, 2022 (in thousands):
Nonaccrual
loans at
January 1, 2022 December 31, 2022
Nonaccrual loans with an allowance Nonaccrual
loans with
no allowance Total Nonaccrual
loans at the end of the period Loans 90 days
past due
and accruing
Personal Banking:
Residential mortgage loans $ 10,402 7,574 — 7,574 —
Home equity loans 5,758 3,887 258 4,145 —
Vehicle loans 3,263 2,175 1,596 3,771 2
Consumer loans 675 256 — 256 405
Total Personal Banking 20,098 13,892 1,854 15,746 407
Commercial Banking:
Commercial real estate loans 129,666 22,182 40,057 62,239 —
Commercial real estate loans - owner occupied 1,233 624 — 624 —
Commercial loans 7,474 2,024 603 2,627 337
Total Commercial Banking 138,373 24,830 40,660 65,490 337
Total $ 158,471 38,722 42,514 81,236 744
During the year ended December 31, 2022, we recognized $ 678,000 of interest income on nonaccrual and troubled debt restructuring loans.
The following table presents the amortized cost of our loans on nonaccrual status as of the beginning and end of the year ended December 31, 2021, (in thousands):
Nonaccrual loans at January 1, 2021 December 31, 2021
Nonaccrual loans with an allowance Nonaccrual loans with no allowance Total Nonaccrual
loans at the end of the period Loans 90 days past and accruing
Personal Banking:
Residential mortgage loans $ 15,924 10,402 — 10,402 —
Home equity loans 9,123 5,551 207 5,758 —
Vehicle loans 5,533 3,251 12 3,263 —
Consumer loans 1,031 674 1 675 331
Total Personal Banking 31,611 19,878 220 20,098 331
Commercial Banking:
Commercial real estate loans 44,092 65,529 64,137 129,666 —
Commercial real estate loans - owner occupied 3,642 1,233 — 1,233 —
Commercial loans 23,487 3,941 3,533 7,474 —
Total Commercial Banking 71,221 70,703 67,670 138,373 —
Total $ 102,832 90,581 67,890 158,471 331
During the year ended December 31, 2021, we recognized $ 803,000 of interest income on nonaccrual and troubled debt restructuring loans.
85
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
The following table presents the amortized cost basis of collateral-dependent loans by class of loans as of December 31, 2022 (in thousands):
Real estate Equipment Total
Personal Banking:
Residential mortgage loans $ 569 — 569
Home equity loans 100 — 100
Total Personal Banking 669 — 669
Commercial Banking:
Commercial real estate loans 57,056 — 57,056
Commercial loans 175 210 385
Total Commercial Banking 57,231 210 57,441
Total $ 57,900 210 58,110
The following table presents the amortized cost basis of collateral-dependent loans by class of loans as of December 31, 2021 (in thousands):
Real estate Equipment Total
Personal Banking:
Residential mortgage loans $ 580 — 580
Home equity loans 99 — 99
Total Personal Banking 679 — 679
Commercial Banking:
Commercial real estate loans 119,825 1,705 121,530
Commercial loans 3,973 1,926 5,899
Total Commercial Banking 123,798 3,631 127,429
Total $ 124,477 3,631 128,108
86
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
Our loan portfolios include loans that have been modified in a TDR, where concessions have been granted to borrowers who have experienced financial difficulties. These concessions typically result from our loss mitigation activities and could include: extending the note’s maturity date, permitting interest only payments, reducing the interest rate to a rate lower than current market rates for new debt with similar risk, reducing the principal payment, principal forbearance or other actions. These concessions are applicable to all loan segments and classes. Certain TDRs are classified as nonperforming at the time of restructuring and may be returned to performing status after considering the borrower’s sustained repayment performance for a period of at least six months.
When we modify loans in a TDR, we evaluate any possible impairment similar to other impaired loans based on the present value of expected future cash flows, discounted at the contractual interest rate of the original loan agreement, the loan’s observable market price or the current fair value of the collateral, less selling costs, for collateral dependent loans. If we determine that the value of the modified loan is less than the recorded investment in the loan (net of previous charge-offs, deferred loan fees or costs and unamortized premiums or discounts), impairment is recognized through an allowance estimate or a charge-off to the allowance. In periods subsequent to modification, we evaluate all TDRs, including those that have payment defaults, for possible impairment in accordance with ASC 310-10. As a result, loans modified in a TDR may have the financial effect of increasing the specific allowance associated with the loan.
Loans modified in a TDR are closely monitored for delinquency as an early indicator of possible future default. If loans modified in a TDR subsequently default, we evaluate the loan for possible further impairment. The allowance may be increased, adjustments may be made in the allocation of the allowance, partial charge-offs may be taken to further write-down the carrying value of the loan, or the loan may be charged-off completely.
In March 2020 and August 2020, joint statements were issued by federal and state regulatory agencies, after consultation with the FASB, to clarify that short-term loan modifications are not TDRs if made on a good-faith basis in response to COVID-19 to borrowers who were current prior to any relief. Under this guidance, six months is provided as an example of short-term, and current is defined as less than 30 days past due at the time the modification program is implemented. The guidance also provides that these modified loans generally will not be classified as nonaccrual during the term of the modification. For borrowers who are 30 days or more past due when enrolling in a loan modification program related to the COVID-19 pandemic , we evaluate the loan modifications under our existing TDR framework, and where such a loan modification would result in a concession to a borrower experiencing financial difficulty, the loan will be accounted for as a TDR and will generally not accrue interest. This TDR relief under the CARES Act was extended by the Consolidated Appropriations Act, 2021 (“CAA”), signed into law on December 27, 2020. Under the CAA, such relief came to an end on January 1, 2022. Certain loan modifications made during the prior year were done in accordance with Section 4013 of the CARES Act and the Interagency Statement on Loan Modifications and Reporting for Financial Institutions Working with Customers Affected by the Coronavirus. Accordingly, these loans were not categorized as TDRs.
87
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
The following table provides a roll forward of troubled debt restructurings for the periods indicated (dollars in thousands):
For the years ended December 31,
2022 2021
Number of
contracts Amount Number of
contracts Amount
Beginning TDR balance: 134 $ 30,288 170 $ 32,135
New TDRs 14 30,894 9 7,253
Re-modified TDRs 11 8,391 9 7,370
Net paydowns — ( 11,870 ) — ( 3,420 )
Charge-offs:
Residential mortgage loans 2 ( 63 ) — —
Home equity loans — — 1 ( 29 )
Commercial real estate loans 1 ( 150 ) 2 ( 53 )
Commercial real estate loans - owner occupied — — 1 ( 105 )
Commercial loans 1 ( 130 ) 6 ( 170 )
Paid-off loans:
Residential mortgage loans 4 ( 361 ) 10 ( 1,216 )
Home equity loans 3 ( 89 ) 6 ( 147 )
Commercial real estate loans 6 ( 4,324 ) 11 ( 3,064 )
Commercial real estate loans - owner occupied 1 ( 44 ) 3 ( 198 )
Commercial loans 7 ( 3,470 ) 5 ( 698 )
Ending TDR balance: 123 $ 40,681 134 $ 30,288
Accruing TDRs $ 11,442 $ 13,072
Nonaccrual TDRs 29,239 17,216
The following tables provide information related to TDRs (including re-modified TDRs) by portfolio segment and by class of financing receivable during the periods indicated (in thousands):
For the year ended December 31, 2022
Number of
contracts Recorded
investment
at the time of
modification Current
recorded
investment Current
allowance
Personal Banking:
Residential mortgage loans 4 $ 530 522 37
Home equity loans 6 183 171 42
Total Personal Banking 10 713 693 79
Commercial Banking:
Commercial real estate loans 9 34,716 20,954 66
Commercial loans 6 3,856 263 20
Total Commercial Banking 15 38,572 21,217 86
Total 25 $ 39,285 21,910 165
88
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
For the year ended December 31, 2021
Number of
contracts Recorded
investment
at the time of
modification Current
recorded
investment Current
allowance
Personal Banking:
Residential mortgage loans 1 $ 125 114 15
Home equity loans 3 155 34 34
Total Personal Banking 4 280 148 49
Commercial Banking:
Commercial real estate loans 8 12,006 10,572 1,453
Commercial loans 6 4,147 3,903 451
Total Commercial Banking 14 16,153 14,475 1,904
Total 18 $ 16,433 14,623 1,953
For the year ended December 31, 2020
Number of
contracts Recorded
investment
at the time of
modification Current
recorded
investment Current
allowance
Personal Banking:
Residential mortgage loans 1 $ 90 88 5
Home equity loans 2 86 79 9
Total Personal Banking 3 176 167 14
Commercial Banking:
Commercial real estate loans 9 7,365 7,615 311
Commercial real estate loans - owner occupied 1 58 48 8
Commercial loans 5 2,944 408 40
Total Commercial Banking 15 10,367 8,071 359
Total 18 $ 10,543 8,238 373
The following table provides information as of December 31, 2022 for TDRs (including re-modified TDRs) by type of modification, by portfolio segment and class of financing receivable for modifications during the year ended December 31, 2022 (in thousands):
Type of modification
Number of contracts Rate Payment Maturity date Total
Personal Banking:
Residential mortgage loans 4 $ — 379 143 522
Home equity loans 6 — 23 148 171
Total Personal Banking 10 — 402 291 693
Commercial Banking:
Commercial real estate loans 9 129 98 20,727 20,954
Commercial loans 6 — — 263 263
Total Commercial Banking 15 129 98 20,990 21,217
Total 25 $ 129 500 21,281 21,910
89
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
The following table provides information as of December 31, 2021 for TDRs (including re-modified TDRs) by type of modification, by portfolio segment and class of financing receivable for modifications during the year ended December 31, 2021 (in thousands):
Type of modification
Number of contracts Rate Payment Maturity date Other Total
Personal Banking:
Residential mortgage loans
1 $ 114 — — — 114
Home equity loans
3 — 30 4 — 34
Total Personal Banking 4 114 30 4 — 148
Commercial Banking:
Commercial real estate loans
8 2,077 — 8,424 71 10,572
Commercial loans
6 171 — 3,732 — 3,903
Total Commercial Banking 14 2,248 — 12,156 71 14,475
Total 18 $ 2,362 30 12,160 71 14,623
The following table provides information as of December 31, 2020 for TDRs (including re-modified TDRs) by type of modification, by portfolio segment and class of financing receivable for modifications during the year ended December 31, 2020 (in thousands):
Type of modification
Number of contracts Rate Payment Maturity date Other Total
Personal Banking:
Residential mortgage loans
1 $ — — 88 — 88
Home equity loans
2 65 — 14 — 79
Total Personal Banking 3 65 — 102 — 167
Commercial Banking:
Commercial real estate loans
9 — — 7,335 280 7,615
Commercial real estate - owner occupied 1 — — 48 — 48
Commercial loans
5 — 111 217 80 408
Total Commercial Banking 15 — 111 7,600 360 8,071
Total 18 $ 65 111 7,702 360 8,238
The following table provides information related to re-modified trouble debt restructurings by portfolio segment and class of financing receivable for modifications during the year ended December 31, 2022 (in thousands):
Type of re-modification
Number of
re-modified TDRs Payment Maturity date Total
Personal Banking:
Residential mortgage loans
1 — 129 129
Home equity loans
1 — — —
Total Personal Banking 2 — 129 129
Commercial Banking:
Commercial real estate loans
4 53 196 249
Commercial loans
5 — 210 210
Total Commercial Banking 9 53 406 459
Total 11 53 535 588
90
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
The following table provides information related to re-modified trouble debt restructurings by portfolio segment and class of financing receivable for modifications during the year ended December 31, 2021 (in thousands):
Type of re-modification
Number of
re-modified TDRs Rate Maturity date Other Total
Personal Banking:
Residential mortgage loans
1 $ 114 — — 114
Home equity loans
1 — — — —
Total Personal Banking 2 114 — — 114
Commercial Banking:
Commercial real estate loans
7 2,077 5,108 71 7,256
Total Commercial Banking 7 2,077 5,108 71 7,256
Total 9 $ 2,191 5,108 71 7,370
The following table provides information related to re-modified trouble debt restructurings by portfolio segment and class of financing receivable for modifications during the year ended December 31, 2020 (in thousands):
Type of re-modification
Number of
re-modified TDRs Maturity date Other Total
Commercial Banking:
Commercial real estate loans
3 6,652 — 6,652
Commercial real estate loans - owner occupied 1 48 — 48
Commercial loans
1 — 80 80
Total Commercial Banking 5 6,700 80 6,780
Total 5 6,700 80 6,780
No TDRs modified within the previous twelve months of December 31, 2022 or December 31, 2020 subsequently defaulted.
The following table provides information related to troubled debt restructurings modified within the previous twelve months
of December 31, 2021 that subsequently defaulted:
Number of
contracts Recorded
investment
at the time of
modification Current
recorded
investment Current
allowance
Commercial Banking:
Commercial real estate loans 1 $ 4,167 3,823 —
Total Commercial Banking 1 4,167 3,823 —
Total 1 $ 4,167 3,823 —
91
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
The following table provides information related to the amortized cost basis of loan payment delinquencies at December 31, 2022 (in thousands):
30-59 days
delinquent 60-89 days
delinquent 90 days or
greater
delinquent Total
delinquency Current Total loans
receivable 90 days or
greater
delinquent
and accruing
Personal Banking:
Residential mortgage loans
$ 29,487 5,563 5,574 40,624 3,457,975 3,498,599 —
Home equity loans
6,657 975 2,257 9,889 1,287,785 1,297,674 —
Vehicle loans
8,677 2,770 2,471 13,918 2,042,865 2,056,783 2
Consumer loans
758 300 608 1,666 110,206 111,872 405
Total Personal Banking 45,579 9,608 10,910 66,097 6,898,831 6,964,928 407
Commercial Banking:
Commercial real estate loans
3,947 2,377 7,589 13,913 2,434,115 2,448,028 —
Commercial real estate loans - owner occupied
61 — 278 339 375,188 375,527 —
Commercial loans
2,648 1,115 1,829 5,592 1,126,377 1,131,969 337
Total Commercial Banking 6,656 3,492 9,696 19,844 3,935,680 3,955,524 337
Total loans $ 52,235 13,100 20,606 85,941 10,834,511 10,920,452 744
The following table provides information related to the amortized cost basis loan payment delinquencies at December 31, 2021 (in thousands):
30-59 days
delinquent 60-89 days
delinquent 90 days or
greater
delinquent Total
delinquency Current Total loans
receivable 90 days or
greater
delinquent
and accruing
Personal Banking:
Residential mortgage loans $ 20,567 5,433 7,641 33,641 2,960,979 2,994,620 —
Home equity loans 3,153 949 4,262 8,364 1,311,567 1,319,931 —
Vehicle loans 5,331 1,487 1,635 8,453 1,475,778 1,484,231 —
Consumer loans 1,205 519 765 2,489 352,028 354,517 331
Total Personal Banking 30,256 8,388 14,303 52,947 6,100,352 6,153,299 331
Commercial Banking:
Commercial real estate loans
16,938 699 23,489 41,126 2,584,355 2,625,481 —
Commercial real estate loans - owner occupied 127 70 574 771 389,232 390,003 —
Commercial loans 193 727 1,105 2,025 845,584 847,609 —
Total Commercial Banking 17,258 1,496 25,168 43,922 3,819,171 3,863,093 —
Total loans $ 47,514 9,884 39,471 96,869 9,919,523 10,016,392 331
92
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
Credit Quality Indicators: For Commercial Banking loans we categorize loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. We analyze loans individually by classifying the loans by credit risk. Credit relationships greater than or equal to $ 1.0 million classified as special mention or substandard are reviewed quarterly for deterioration or improvement to determine if the loan is appropriately classified. We use the following definitions for risk ratings other than pass:
Special Mention — Loans designated as special mention have specific, well-defined risk issues, which create a high level of uncertainty regarding the long-term viability of the business. Loans in this class are considered to have high-risk characteristics. A special mention loan exhibits material negative financial trends due to company-specific or systemic conditions. If these potential weaknesses are not mitigated, they threaten the borrower’s capacity to meet its debt obligations. Special mention loans still demonstrate sufficient financial flexibility to react to and positively address the root cause of the adverse financial trends without significant deviations from their current business strategy. Their potential weaknesses deserve our close attention and warrant enhanced monitoring.
Substandard — Loans classified as substandard are inadequately protected by the current net worth and payment capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that we will sustain some loss if the deficiencies are not corrected.
Doubtful — Loans classified as doubtful have all the weaknesses inherent in those classified as substandard. In addition, those weaknesses make collection or liquidation in full highly questionable and improbable. A loan classified as doubtful exhibits discernible loss potential, but a complete loss seems very unlikely. The possibility of a loss on a doubtful loan is high, but because of certain important and reasonably specific pending factors that may strengthen the loan, its classification as an estimated loss is deferred until a more exact status can be determined.
Loss — Loans classified as loss are considered uncollectible and of such value that the continuance as a loan is not warranted. A loss classification does not mean that the loan has no recovery or salvage value; instead, it means that it is not practical or desirable to defer writing off all or a portion of a basically worthless loan even though partial recovery may be possible in the future.
For Personal Banking loans a pass risk rating is maintained until they are greater than 90 days past due, and risk rating reclassification is based primarily on past due status of the loan. The risk rating categories can generally be described by the following groupings:
Pass — Loans classified as pass are homogeneous loans that are less than 90 days past due from the required payment date at month-end.
Substandard — Loans classified as substandard are homogeneous loans that are greater than 90 days past due from the required payment date at month-end, loans classified as TDRs, or homogenous retail loans that are greater than 180 days past due from the requirement payment date at month-end that has been written down to the value of underlying collateral, less costs to sell.
Doubtful — Loans classified as doubtful are homogeneous loans that are greater than 180 days past due from the required payment date at month-end and not written down to the value of underlying collateral. These loans are generally charged-off in the month in which the 180 day period elapses.
93
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
Based on the most recent analysis performed, the amortized cost basis by risk category of loans by class of loans by origination year is as follows as of December 31, 2022 (in thousands):
2022 2021 2020 2019 2018 Prior Revolving loans Revolving loans converted to term loans Total loans
receivable
Personal Banking:
Residential mortgage loans
Pass $ 659,930 837,823 546,604 265,520 131,599 1,043,394 — — 3,484,870
Substandard 422 187 474 796 531 11,319 — — 13,729
Total residential mortgage loans 660,352 838,010 547,078 266,316 132,130 1,054,713 — — 3,498,599
Home equity loans
Pass 114,598 126,608 173,044 110,495 50,314 198,971 475,229 42,887 1,292,146
Substandard — 46 — 127 324 3,066 683 1,282 5,528
Total home equity loans 114,598 126,654 173,044 110,622 50,638 202,037 475,912 44,169 1,297,674
Vehicle loans
Pass 966,432 611,310 227,897 135,134 70,071 42,166 — — 2,053,010
Substandard 292 1,096 667 689 657 372 — — 3,773
Total vehicle loans 966,724 612,406 228,564 135,823 70,728 42,538 — — 2,056,783
Consumer loans
Pass 19,302 9,874 4,327 3,557 2,409 5,094 65,610 1,037 111,210
Substandard 24 9 37 9 3 48 432 100 662
Total consumer loans 19,326 9,883 4,364 3,566 2,412 5,142 66,042 1,137 111,872
Total Personal Banking 1,761,000 1,586,953 953,050 516,327 255,908 1,304,430 541,954 45,306 6,964,928
Business Banking:
Commercial real estate loans
Pass 322,050 346,355 369,868 244,188 209,500 696,628 24,954 13,314 2,226,857
Special Mention — 17,216 16,782 87 1,000 15,887 157 15 51,144
Substandard — 4,561 3,617 48,879 41,521 70,384 459 606 170,027
Total commercial real estate loans 322,050 368,132 390,267 293,154 252,021 782,899 25,570 13,935 2,448,028
Commercial real estate loans - owner occupied
Pass 62,905 51,673 17,989 49,600 43,570 123,278 2,477 1,460 352,952
Special Mention 126 — 18 — 2,297 1,106 385 — 3,932
Substandard — — — 5,085 2,440 9,250 — 1,868 18,643
Total commercial real estate loans - owner occupied 63,031 51,673 18,007 54,685 48,307 133,634 2,862 3,328 375,527
Commercial loans
Pass 481,797 90,320 52,833 46,966 17,250 53,107 354,402 4,032 1,100,707
Special Mention 628 2,190 506 1,704 227 — 2,129 — 7,384
Substandard 1,833 603 908 2,097 1,605 735 12,941 3,156 23,878
Total commercial loans 484,258 93,113 54,247 50,767 19,082 53,842 369,472 7,188 1,131,969
Total Business Banking 869,339 512,918 462,521 398,606 319,410 970,375 397,904 24,451 3,955,524
Total loans $ 2,630,339 2,099,871 1,415,571 914,933 575,318 2,274,805 939,858 69,757 10,920,452
For the year ended December 31, 2022, $ 20.7 million of revolving loans were converted to term loans.
94
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
The following table summarizes amortized cost basis loan balances by year of origination, class of loans, and risk category as of December 31, 2021 (in thousands):
2021 2020 2019 2018 2017 Prior Revolving loans Revolving loans converted to term loans Total loans receivable
Personal Banking:
Residential mortgage loans
Pass $ 644,862 602,429 304,275 156,639 171,240 1,098,635 — — 2,978,080
Substandard 138 489 377 538 882 14,116 — — 16,540
Total residential mortgage loans 645,000 602,918 304,652 157,177 172,122 1,112,751 — — 2,994,620
Home equity loans
Pass 150,847 210,224 138,661 65,011 61,692 209,959 435,660 40,766 1,312,820
Substandard — — 441 60 455 3,820 1,275 1,060 7,111
Total home equity loans 150,847 210,224 139,102 65,071 62,147 213,779 436,935 41,826 1,319,931
Vehicle loans
Pass 801,084 292,804 205,653 119,304 34,546 27,576 — — 1,480,967
Substandard 387 365 1,141 745 379 247 — — 3,264
Total vehicle loans 801,471 293,169 206,794 120,049 34,925 27,823 — — 1,484,231
Consumer loans
Pass 117,856 81,266 47,195 20,595 9,794 12,202 63,025 1,578 353,511
Substandard 213 161 105 64 26 50 357 30 1,006
Total consumer loans 118,069 81,427 47,300 20,659 9,820 12,252 63,382 1,608 354,517
Total Personal Banking 1,715,387 1,187,738 697,848 362,956 279,014 1,366,605 500,317 43,434 6,153,299
Business Banking:
Commercial real estate loans
Pass 306,689 433,219 335,541 263,524 221,450 683,537 26,288 10,179 2,280,427
Special Mention 803 1,808 52,513 3,296 1,394 8,529 729 23 69,095
Substandard — 34,153 44,712 46,045 56,077 89,311 492 5,169 275,959
Total commercial real estate loans 307,492 469,180 432,766 312,865 278,921 781,377 27,509 15,371 2,625,481
Commercial real estate loans - owner occupied
Pass 69,084 19,452 51,997 60,824 57,676 94,687 2,822 2,707 359,249
Special Mention — — — 769 1,959 1,444 856 — 5,028
Substandard — — 3,575 2,887 7,840 10,602 — 822 25,726
Total commercial real estate loans - owner occupied 69,084 19,452 55,572 64,480 67,475 106,733 3,678 3,529 390,003
Commercial loans
Pass 224,367 110,171 73,276 27,668 20,748 76,987 262,805 12,301 808,323
Special Mention 197 661 812 1,195 50 581 2,234 — 5,730
Substandard 329 4,767 5,102 4,437 1,529 2,116 6,667 8,609 33,556
Total commercial loans 224,893 115,599 79,190 33,300 22,327 79,684 271,706 20,910 847,609
Total Business Banking 601,469 604,231 567,528 410,645 368,723 967,794 302,893 39,810 3,863,093
Total loans $ 2,316,856 1,791,969 1,265,376 773,601 647,737 2,334,399 803,210 83,244 10,016,392
For the year ended December 31, 2021, $ 27.3 million of revolving loans were converted to term loans.
95
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
Our exposure to credit loss in the event of nonperformance by the other party to off-balance-sheet financial instruments is represented by the contract amount of the financial instrument. We use the same credit policies in making commitments for off- balance-sheet financial instruments as we do for on-balance-sheet instruments. Financial instruments with off-balance-sheet risk as of December 31, 2022 and 2021 are presented in the following table:
Years ended December 31,
2022 2021
Loans commitments $ 248,636 355,682
Undisbursed lines of credit 1,094,535 1,054,184
Standby letters of credit 45,140 45,521
Total $ 1,388,311 1,455,387
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 payment of a fee. We evaluate each customer’s creditworthiness on a case-by-case basis. The amount of collateral we obtain upon extension of credit is based on management’s credit evaluation of the counterparty. Collateral held varies but generally may include cash, marketable securities, real estate and other property.
Outstanding loan commitments at December 31, 2022 for fixed rate loans were $ 81.4 million. The interest rates on these commitments approximate market rates at December 31, 2022. Outstanding loan commitments at December 31, 2022 for adjustable rate loans were $ 167.2 million. The fair values of these commitments are affected by fluctuations in market rates of interest.
We issue standby letters of credit in the normal course of business. Standby letters of credit are conditional commitments issued to guarantee the performance of a customer to a third party. Standby letters of credit generally are contingent upon the failure of the customer to perform according to the terms of the underlying contract with the third party. We are required to perform under a standby letter of credit when drawn upon by the guaranteed third party in the case of nonperformance by our customer. The credit risk associated with standby letters of credit is essentially the same as that involved in extending loans to customers and is subject to normal credit policies. Collateral may be obtained based on management’s credit assessment of the customer. As of December 31, 2022, the maximum potential amount of future payments we could be required to make under these standby letters of credit is $ 45.1 million, of which $ 31.3 million is fully collateralized. A liability (which represents deferred income) of $ 792,000 and $ 500,000 has been recognized for the obligations as of December 31, 2022 and 2021, respectively, and there are no recourse provisions that would enable us to recover any amounts from third parties.
In addition, we maintain a $ 5.0 million credit limit with a correspondent bank for private label credit card facilities for certain existing commercial clients of the Bank, of which $ 777,000 of the credit limit was allocated to credit cards that have been issued. These issued credit cards had an outstanding balance of $ 110,000 at December 31, 2022. The clients of the Bank are responsible for repaying any balances due on these credit cards directly to the correspondent bank; however, if the customer fails to repay their balance, the Bank could be required to satisfy the obligation to the correspondent bank and initiate collection from our customer as part of the existing credit facility of that customer.
Mortgage servicing assets are recognized as separate assets when servicing rights are created through loan originations and the underlying loan is sold. Upon sale, the mortgage servicing right (“MSR”) is established, which represents the then-fair value of future net cash flows expected to be realized for performing the servicing activities. The fair value of the MSRs are estimated by calculating the present value of estimated future net servicing cash flows, taking into consideration actual and expected mortgage loan prepayment rates, discount rates, servicing costs and other economic factors, which are determined based on current market conditions. In determining the fair value of the MSRs, stochastic modeling is performed using variables such as the forward yield curve, prepayment rates, annual service cost, average life expectancy and option adjusted spreads. MSRs are amortized against mortgage banking income in proportion to, and over the period of, the estimated future net servicing income of the underlying mortgage loans. MSRs are recorded in other assets on the Consolidated Statements of Financial Condition.
Capitalized MSRs are evaluated quarterly for impairment based on the estimated fair value of those rights. The MSRs are stratified by certain risk characteristics, primarily loan term and note rate. If impairment exists within a risk stratification tranche, a valuation allowance is established through a charge to income equal to the amount by which the carrying value exceeds the fair value. If it is later determined all or a portion of the temporary impairment no longer exists for a particular tranche, the valuation allowance is reduced or eliminated. We do not directly hedge against realized or potential future impairment losses on our MSRs.
96
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
The following table shows changes in MSRs as of and for the years ended December 31, 2022 and 2021:
Servicing rights Valuation allowance Net carrying
value and fair value
Balance at December 31, 2020
$ 8,657 ( 492 ) 8,165
Additions 4,604 481 5,085
Amortization ( 3,095 ) — ( 3,095 )
Balance at December 31, 2021
10,166 ( 11 ) 10,155
Additions 1,282 4 1,286
Amortization ( 3,646 ) — ( 3,646 )
Balance at December 31, 2022
$ 7,802 ( 7 ) 7,795
(5) Accrued Interest Receivable
Accrued interest receivable as of December 31, 2022 and 2021 is presented in the following table:
December 31,
2022 2021
Investment securities $ 1,722 1,591
FHLB dividends 391 89
Mortgage-backed securities 3,020 2,589
Loans receivable 30,395 21,330
Total $ 35,528 25,599
(6) FHLB Stock
Northwest Bank is a member of the FHLB of Pittsburgh and a former member of the FHLB of Indianapolis. As a member of the FHLB of Pittsburgh, we are required to maintain an investment in the capital stock of the FHLB of Pittsburgh in accordance with their 2015 Capital Plan, at cost, in two subclasses based on the following ranges: Membership stock purchase (Subclass B-1) ranging from 0.05 % to 1.0 % of the member asset value as defined by the FHLB, currently at 0.10 %; and Activity-based stock purchase (Subclass B-2) ranging from 2.0 % to 6.0 % of outstanding advances, currently at 4.0 %; 0.0 % to 6.0 % of acquired member assets, currently at 4.0 %; 0.0 % to 4.0 % of certain letters of credit, currently at 0.75 %; and 0.0 % to 6.0 % of outstanding advance commitments settling more than 30 days after trade, currently at 0.0 %.
As a former member of the FHLB of Indianapolis, we are required to maintain an investment in the capital stock of the FHLB of Indianapolis in accordance with their capital plan that became effective on September 26, 2020. This plan requires the Company, as a former member, to maintain its activity-based stock requirements (B-2 stock) ranging from 1.0 % to 6.0 % of advances, currently at 4.5 %; 1.0 % to 6.0 % for lines of credit, currently at 4.5 %; 0.10 % to 6.0 % for letters of credit, currently at 0.10 %; 1.0 % to 6.0 % of derivative contracts, currently at 4.5 %; 0.0 % to 6.0 % for mandatory Mortgage Purchase Program ( when servicing rights are created through loan originations and the underlying loan is sold. Upon sale, the mortgage servicing right (“ MPP ” ), currently at 0.0 %, 0.0 % to 6.0 % for optional MPP, currently at 4.5 %; and 1.0 % to 6.0 % for Community Investment Program ( when servicing rights are created through loan originations and the underlying loan is sold. Upon sale, the mortgage servicing right (“ CIP ” ) advances, currently at 4.5 %. Class B stock may be redeemed upon five year 's prior written notice from the member in accordance with Section VI.B of the capital plan. Class B stock is also subject to repurchase by the FHLB of Indianapolis, in its discretion, whether or not requested by the member. Our class B shares are scheduled to be redeemed on April 24, 2025 unless they are repurchased by the FHLB of Indianapolis prior to that date.
Our investment in the capital stock of the FHLB of Pittsburgh at December 31, 2022 and December 31, 2021 was $ 37.0 million and $ 10.4 million, respectively. In addition, our investment of capital stock of the FHLB of Indianapolis at December 31, 2022 was $ 3.1 million and $ 3.8 million at December 31, 2021. We received dividends on capital stock during the years ended December 31, 2022 and 2021 of $ 730,000 and $ 407,000 , respectively. Future dividends may be established at different rates for the two subclasses of capital stock.
97
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
(7) Premises and Equipment
Premises and equipment at December 31, 2022 and 2021 are summarized by major classification in the following table:
December 31,
2022 2021
Land and land improvements $ 24,368 25,449
Office buildings and improvements 139,180 152,654
Furniture, fixtures and equipment 138,590 138,242
Leasehold improvements 23,559 20,288
Total, at cost 325,697 336,633
Less accumulated depreciation and amortization ( 179,788 ) ( 180,109 )
Premises and equipment, net $ 145,909 156,524
Depreciation and amortization expense for the years ended December 31, 2022, 2021 and 2020 was $ 11.6 million, $ 12.1 million and $ 11.9 million, respectively.
(8) Goodwill and Other Intangible Assets
The following table provides information for intangible assets subject to amortization for the years ended December 31, 2022 and 2021:
December 31,
2022 2021
Amortizable intangible assets:
Core deposit intangibles - gross $ 74,899 74,899
Less: accumulated amortization ( 66,367 ) ( 62,158 )
Core deposit intangibles - net $ 8,532 12,741
Customer and Contract intangible assets - gross $ 12,775 12,775
Customer list intangible assets disposed of due to sale of insurance business — ( 1,547 )
Less: accumulated amortization ( 12,747 ) ( 11,133 )
Customer and Contract intangible assets - net 28 95
Total intangible assets - net $ 8,560 12,836
The following information shows the actual aggregate amortization expense for the years ended December 31, 2022, 2021 and 2020 as well as the estimated aggregate amortization expense, based upon current levels of intangible assets, for each of the five succeeding fiscal years:
For the year ended December 31, 2020 $ 6,856
For the year ended December 31, 2021 5,553
For the year ended December 31, 2022 4,277
For the year ending December 31, 2023 3,270
For the year ending December 31, 2024 2,452
For the year ending December 31, 2025 1,662
For the year ending December 31, 2026 871
For the year ending December 31, 2027 305
98
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
The following table provides information for the changes in the carrying amount of goodwill:
Total
Balance at December 31, 2020 $ 382,279
Purchase accounting adjustment 77
Goodwill disposed of due to sale of insurance business ( 1,359 )
Balance at December 31, 2021 380,997
Balance at December 31, 2022 $ 380,997
We performed our annual goodwill impairment test as of June 30, 2022 in accordance with ASC 350, Intangibles - Goodwill and Other, and concluded that goodwill was not impaired. As of December 31, 2022, 2021 and 2020, there were no events or changes in circumstances that would cause us to update that goodwill impairment test and we have concluded there is no impairment of goodwill.
(9) Deposits
Deposit balances at December 31, 2022 and 2021 are shown in the table below:
December 31,
2022 2021
Noninterest-bearing demand deposits $ 2,993,243 3,099,526
Interest-bearing demand deposits 2,686,431 2,940,442
Money market deposit accounts 2,457,569 2,629,882
Savings deposits 2,275,020 2,303,760
Time deposits 1,052,285 1,327,555
Total deposits $ 11,464,548 12,301,165
The aggregate amount of time deposits with a minimum denomination of $100,000 at December 31, 2022 and 2021 was $ 355.0 million and $ 439.5 million, respectively.
Generally, deposits in excess of $250,000 are not federally insured. At December 31, 2022 and 2021, we had $ 4.031 billion and $ 4.194 billion of deposits in accounts exceeding $250,000, respectively.
The following table summarizes the contractual maturity of time deposits at December 31, 2022 and 2021:
December 31,
2022 2021
Due within 12 months $ 754,564 890,101
Due between 12 and 24 months 186,803 288,284
Due between 24 and 36 months 46,500 80,251
Due between 36 and 48 months 26,734 33,843
Due between 48 and 60 months 33,691 29,692
After 60 months 3,993 5,384
Total time deposits $ 1,052,285 1,327,555
The following table summarizes the interest expense incurred on the respective deposits for the years ended December 31, 2022, 2021 and 2020:
Years ended December 31,
2022 2021 2020
Interest-bearing demand deposits $ 1,517 1,660 3,358
Money market deposit accounts 3,381 2,597 7,021
Savings deposits 2,339 2,413 2,614
Time deposits 6,883 12,452 22,903
Total interest expense on deposits $ 14,120 19,122 35,896
99
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
(10) Borrowed Funds
(a) Borrowings
Borrowed funds at December 31, 2022 and 2021 are presented in the following table:
December 31,
2022 2021
Amount Average rate Amount Average rate
Term notes payable to the FHLB of Pittsburgh, due within one year $ 500,000 4.55 % $ — — %
Notes payable to the FHLB of Pittsburgh, due within one year 51,300 4.45 % — — %
Collateralized borrowings, due within one year 105,766 0.27 % 139,093 0.19 %
Collateral received, due within one year 24,100 4.17 % — — %
Total borrowed funds $ 681,166 $ 139,093
Borrowings from the Federal Home Loan Banks (“FHLB”) of Pittsburgh, if any, are secured by our residential first mortgage and other qualifying loans. Certain of these borrowings are subject to restrictions or penalties in the event of prepayment.
The revolving line of credit with the FHLB of Pittsburgh carries a commitment of $ 250.0 million. The rate is adjusted daily by the FHLB of Pittsburgh, and any borrowings on this line may be repaid at any time without penalty. At December 31, 2022 and December 31, 2021, the balance of the revolving line of credit was $ 51.3 million and $ 0 , respectively.
At December 31, 2022 and December 31, 2021, collateralized borrowings due within one year were $ 105.8 million and $ 139.1 million, respectively. These borrowings are collateralized by cash or various securities held in safekeeping by the FHLB. The market value of these securities exceeds the value of the collateralized borrowings . The average amount of collateralized borrowings outstanding in the years ended December 31, 2022 and 2021 was $ 115.4 million and $ 132.1 million, respectively. The maximum amount of collateralized borrowings outstanding during the years ended December 31, 2022 and 2021 was $ 135.7 million and $ 139.6 million, respectively.
At December 31, 2022 and December 31, 2021, collateral received was $ 24.1 million and $ 0 , respectively. This represents collateral posted to us from our derivative counterparties.
At December 31, 2022 and December 31, 2021, term notes payable to the FHLB of Pittsburgh due within one year were $ 500.0 million and $ 0 , respectively. This total is made up of five advances: $ 100.0 million at 4.54 % maturing January 6, 2023; $ 100.0 million at 4.53 % maturing January 13, 2023; $ 100.0 million at 4.57 % maturing January 19, 2023; $ 100.0 million at 4.54 % maturing January 20, 2023; and $ 100.0 million at 4.58 % maturing January 27, 2023.
On September 9, 2020, the Company issued $ 125.0 million of 4.00 % fixed-to-floating rate subordinated notes with a maturity date of September 15, 2030. The subordinated notes, which qualify as Tier 2 capital, bear interest at an annual rate of 4.00 %, payable semi-annually in arrears commencing on March 15, 2021, and a floating rate of interest equivalent to the 3-month Secured Overnight Financing Rate (“SOFR”) plus 3.89 % payable quarterly in arrears commencing on December 15, 2025. During the year-ended December 31, 2022 the Company repurchased $ 10.2 million of subordinated notes leaving $ 114.8 million of subordinated notes outstanding. The subordinated debt issuance costs of approximately $ 1.8 million are being amortized over five years on a straight-line basis into interest expense. At December 31, 2022 and December 31, 2021, subordinated debentures, net of issuance costs, were $ 113.8 million and $ 123.6 million, respectively.
(b) Trust Preferred Securities
The Company has seven statutory business trusts: Northwest Bancorp Capital Trust III, a Delaware statutory business trust, Northwest Bancorp Statutory Trust IV, a Connecticut statutory business trust, LNB Trust II, a Delaware statutory business trust, Union National Capital Trust I (“UNCT I”), a Delaware statutory business trust, Union National Capital Trust II (“UNCT II”), a Delaware statutory business trust, MFBC Statutory Trust I, a Delaware statutory trust, and Universal Preferred Trust, a Delaware statutory trust (the “Trusts”). The Trusts exist solely to issue preferred securities to third parties for cash, issue common securities to the Company in exchange for capitalization of the Trusts, invest the proceeds from the sale of trust securities in an equivalent amount of debentures of the Company, and engage in other activities that are incidental to those previously listed.
100
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
The Trusts have invested the proceeds of the offerings in junior subordinated deferrable interest debentures issued by the Company. The structure of these debentures mirrors the structure of the trust-preferred securities. These subordinated debentures are the sole assets of the Trusts. As the shareholders of the trust preferred securities are the primary beneficiaries of the Trusts, the Trusts are not consolidated in our financial statements.
The following table sets forth a summary of the cumulative trust preferred securities and the junior subordinated debt held by the Trust as of December 31, 2022 and 2021.
Maturity date Interest rate Capital debt
securities December 31,
2022 2021
Northwest Bancorp Capital Trust III December 30, 2035 3-month LIBOR plus 1.38 %
$ 50,000 51,547 51,547
Northwest Bancorp Statutory Trust IV December 15, 2035 3-month LIBOR plus 1.38 %
50,000 51,547 51,547
LNB Trust II June 15, 2037 3-month LIBOR plus 1.48 %
7,875 8,119 8,119
Union National Capital Trust I (1) January 23, 2034 3-month LIBOR plus 2.85 %
8,000 7,975 7,950
Union National Capital Trust II (1) November 23, 2034 3-month LIBOR plus 2.00 %
3,000 2,768 2,741
MFBC Statutory Trust I (1) September 15, 2035 3-month LIBOR plus 1.70 %
5,000 3,684 3,580
Universal Preferred Trust (1) October 7, 2035 3-month LIBOR plus 1.69 %
5,000 3,674 3,570
$ 128,875 129,314 129,054
(1) Net of discounts due to the fair value adjustment made at the time of acquisition .
Cash distributions on the trust securities are made on a quarterly basis to the extent interest on the debentures is received by the Trusts. We have the right to defer payment of interest on the subordinated debentures at any time, or from time-to-time, for periods not exceeding five years . If interest payments on the subordinated debentures are deferred, the distributions on the trust securities also are deferred. To date there have been no interest deferrals. Interest on the subordinated debentures and distributions on the trust securities is cumulative. Our obligation constitutes a full, irrevocable, and unconditional guarantee on a subordinated basis of the obligations of the trust under the preferred securities.
The Trusts must redeem the preferred securities when the debentures are paid at maturity or upon an earlier redemption of the debentures to the extent the debentures are redeemed. All or part of the debentures may be redeemed at any time. Also, the debentures may be redeemed at any time if existing laws or regulations, or the interpretation or application of these laws or regulations, change causing:
• the interest on the debentures to no longer be deductible by the Company for federal income tax purposes;
• the trust to become subject to federal income tax or to certain other taxes or governmental charges;
• the trust to register as an investment company; or
• the preferred securities do not qualify as Tier I capital.
We may, at any time, dissolve any of the Trusts and distribute the debentures to the trust security holders, subject to receipt of any required regulatory approval(s).
101
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
(11) Income Taxes
Total income tax was allocated for the years ended December 31, 2022, 2021 and 2020 as follows:
Years ended December 31,
2022 2021 2020
Income tax expense $ 40,026 46,801 17,672
Shareholders’ equity for unrealized gain/(loss) on securities available-for-sale ( 45,321 ) ( 10,425 ) 5,061
Shareholders’ equity for pension adjustment 6,980 9,659 ( 3,774 )
Unallocated income tax $ 1,685 46,035 18,959
Income tax expense applicable to income before taxes consists of:
Years ended December 31,
2022 2021 2020
Current tax provision/(benefit):
Federal $ 36,235 24,554 23,968
State 9,295 9,933 1,788
Total current tax provision/(benefit) 45,530 34,487 25,756
Deferred tax provision/(benefit):
Federal ( 5,325 ) 10,752 ( 9,072 )
State ( 179 ) 1,562 988
Total deferred tax provision/(benefit) ( 5,504 ) 12,314 ( 8,084 )
Total income tax expense $ 40,026 46,801 17,672
A reconciliation of the expected federal statutory income tax rate to the effective rate, expressed as a percentage of pretax income for the years ended December 31, 2022, 2021 and 2020, is as follows:
Years ended December 31,
2022 2021 2020
Expected tax rate 21.0 % 21.0 % 21.0 %
Tax-exempt interest income ( 1.1 ) % ( 0.9 ) % ( 1.7 ) %
State income tax, net of federal benefit 4.0 % 4.5 % 2.2 %
Bank-owned life insurance ( 0.9 ) % ( 0.6 ) % ( 1.1 ) %
Stock-based compensation 0.1 % ( 0.1 ) % 0.2 %
Dividends on stock plans ( 0.5 ) % ( 0.4 ) % ( 0.9 ) %
Low income housing and historic tax credits ( 0.2 ) % ( 0.2 ) % ( 0.9 ) %
Other 0.6 % — % 0.3 %
Effective tax rate 23.0 % 23.3 % 19.1 %
102
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
The tax effects of temporary differences that give rise to significant portions of the deferred tax assets and deferred tax liabilities at December 31, 2022 and 2021 are presented below:
December 31,
2022 2021
Deferred tax assets:
Deferred compensation expense $ 4,804 4,230
Bad debts 27,105 23,273
Other reserves 3,554 1,333
Accrued post-retirement benefit cost 502 900
Stock benefit plans 652 623
Pension and post-retirement benefits 2,767 9,747
Unrealized loss on the fair value of securities available-for-sale 49,414 4,093
Deferred income 95 341
Lease liability 13,101 12,958
Purchase accounting 696 432
Net operating loss 1,592 2,140
Other 1,877 922
Total deferred tax assets 106,159 60,992
Deferred tax liabilities:
Pension expense 6,231 6,993
Intangible assets 17,400 16,543
Mortgage servicing rights 1,768 2,278
Fixed assets 6,518 5,287
Net deferred loan costs 3,055 2,338
Right of use asset 12,463 12,322
Interest rate derivatives 123 341
Other 2,369 2,503
Total deferred tax liabilities 49,927 48,605
Net deferred tax asset $ 56,232 12,387
We have $ 2.9 million of federal net operating loss carryovers subject to the annual limitation under Internal Revenue Code Section 382 at December 31, 2022. The carryovers begin to expire in 2030 and are expected to be fully realized. We have $ 32.0 million of Indiana net operating loss carryovers subject to annual limitation as Indiana conforms to the Internal Revenue Code Section 382 at December 31, 2022. The carryovers begin to expire in 2026. Due to limitation, we do not expect to realize $ 7.6 million of the Indiana net operating loss carryover. This is netted against the net operating loss deferred tax asset in the preceding table.
We recorded a valuation allowance against state deferred tax assets of a Northwest subsidiary since the subsidiary is not expected to utilize its deferred tax assets in the foreseeable future. This valuation allowance is netted against other deferred tax assets in the preceding table.
Other than stated above, we have determined that no valuation allowance is necessary for the deferred tax assets because it is more likely than not that these assets will be realized through future reversals of existing temporary differences and through future taxable income. We will continue to review the criteria related to the recognition of deferred tax assets on a regular basis.
We utilize a comprehensive approach to recognize, measure, present and disclose in our financial statements uncertain tax positions that the company has taken or expects to take on a tax return. We recognize interest accrued and penalties (if any) related to unrecognized tax benefits in income tax expense. The accrual for interest and penalties was not material for all years presented.
103
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
The following table presents changes in unrecognized tax benefits at December 31, 2022, 2021 and 2020:
Year ended December 31,
2022 2021 2020
Unrecognized tax benefits:
Balance, beginning of year $ 241 331 —
Increases related to prior year tax positions 252 37 336
Decreases related to prior year tax positions ( 28 ) ( 173 ) ( 5 )
Increases related to current year tax positions 8 46 —
Balance, end of year $ 473 241 331
It is reasonably possible that over the next twelve months the amount of unrecognized tax benefits may change from the reevaluation of uncertain tax positions arising in examinations, in appeals, or in the courts, or from the closure of tax statutes. We do not expect any significant changes in unrecognized tax benefits during the next twelve months.
We are subject to routine audits of our tax returns by the Internal Revenue Service as well as all states in which we conduct business. We are subject to audit by the Internal Revenue Service for the tax periods ended after December 31, 2018 and generally subject to audit by any state in which we conduct business for the tax periods ended after December 31, 2018. We are under audit by the state of New York for tax years 2016 through 2018. We do not expect any material adjustments from this audit. No findings have been issued at this time.
(12) Shareholders’ Equity
Retained earnings are partially restricted in connection with regulations related to the insurance of deposit accounts, which requires Northwest to maintain certain statutory reserves. Northwest may not pay dividends on or repurchase any of its common stock if the effect thereof would reduce retained earnings below the level of adequate capitalization as defined by federal and state regulators.
In tax years prior to fiscal 1997, Northwest was permitted, under the Internal Revenue Code (“IRC”), to deduct an annual addition to a reserve for bad debts in determining taxable income, subject to certain limitations. Bad debt deductions for income tax purposes are included in taxable income of later years only if the bad debt reserve is used subsequently for purposes other than to absorb bad debt losses. Because Northwest does not intend to use the reserve for purposes other than to absorb losses, no deferred income taxes have been provided prior to fiscal 1987. Retained earnings at December 31, 2022 and 2021 include approximately $ 39.1 million representing such bad debt deductions for which no deferred income taxes have been provided.
(13) Earnings Per Share
Basic earnings per common share (“EPS”) is computed by dividing net income available to common shareholders by the weighted average number of common shares outstanding for the period, without considering any dilutive items. Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the Company. During the year ended December 31, 2022, 1,950,847 stock options were not included in the computation of diluted earnings per share because the stock options’ exercise price was more than the average market price of the common shares of $ 13.79 . During the year ended December 31, 2021, 2,146,897 stock options were not included in the computation of diluted earnings per share because the stock options’ exercise price was more than the average market price of the common shares of $ 13.80 . During the year ended December 31, 2020, 4,677,841 stock options were not included in the computation of diluted earnings per share because the stock options’ exercise price was more than the average market price of the common shares of $ 11.54 .
104
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
The following table sets forth the computation of basic and diluted earnings per share for the years ended December 31, 2022, 2021 and 2020.
Years ended December 31,
2022 2021 2020
Net income $ 133,666 154,323 74,854
Less: Dividends and undistributed earnings allocated to participating securities 585 1,010 —
Net income available to common shareholders $ 133,081 153,313 74,854
Weighted average common shares outstanding (1) 126,167,892 126,181,586 120,244,474
Add: Participating shares outstanding (1) 556,201 828,251 —
Total weighted average common shares and dilutive potential shares (1) 126,724,093 127,009,837 120,244,474
Basic earnings per share (1) $ 1.05 1.22 0.62
Diluted earnings per share (1) $ 1.05 1.21 0.62
(1) Not in thousands.
(14) Employee Benefit Plans
(a) Pension Plans
We maintain noncontributory defined benefit pension plans covering substantially all employees and members of our board of directors. Retirement benefits are based on certain compensation levels, age, and length of service. Contributions are based on an actuarially determined amount to fund not only benefits attributed to service to date but also for those expected to be earned in the future. In addition, we have an unfunded Supplemental Executive Retirement Plan (“SERP”) to compensate those executive participants eligible for the defined benefit pension plan whose benefits are limited by Section 415 of the IRC.
We also sponsor a retirement savings plan in which substantially all employees participate. We provide a matching contribution of 100 % of each employee’s contribution to a maximum of 4 % of the employee’s compensation.
Effective August 1, 2020, the Pension Plan was amended to include a soft freeze. The soft freeze will allow those employees in an eligible position that were hired, rehired, or acquired on or before July 31, 2020, to continue to vest and accrue additional benefits for each year they are credited with 1,000 hours or more. Employees that are hired, rehired, acquired, or transfer to an eligible job classification on or after August 1, 2020 are not eligible to participate in the Pension Plan.
Total expense for all retirement plans, including defined benefit pension plans, was approximately $ 4.5 million, $ 10.1 million and $ 8.2 million, for the years ended December 31, 2022, 2021 and 2020, respectively.
105
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
Components of net periodic pension cost and other amounts recognized in other comprehensive income:
The following table sets forth components of net periodic pension cost and other amounts recognized in other comprehensive income for the years ended December 31, 2022, 2021 and 2020.
Years ended December 31,
2022 2021 2020
Defined benefit pension plan:
Service cost $ 10,396 11,440 8,391
Interest cost 6,683 6,070 6,855
Expected return on plan assets ( 15,454 ) ( 13,859 ) ( 12,362 )
Amortization of prior service cost ( 2,257 ) ( 2,322 ) ( 2,322 )
Amortization of the net loss 1,525 4,156 3,695
Net periodic pension cost, defined benefit pension plans 893 5,485 4,257
Other changes in defined benefit pension plan recognized in other comprehensive income:
Net (gain)/loss ( 28,222 ) ( 36,552 ) 11,521
Amortization of prior service cost 2,257 2,322 2,323
Total recognized in other comprehensive income ( 25,965 ) ( 34,230 ) 13,844
Total recognized in net periodic pension cost and other comprehensive income $ ( 25,072 ) ( 28,745 ) 18,101
The estimated net gain and prior service credit for the defined benefit pension plan that will be amortized from accumulated other comprehensive income into net periodic cost ending December 31, 2023 is $ 1.6 million and $ 1.5 million, respectively.
The following table sets forth information for the defined benefit pension plans’ funded status at December 31, 2022 and 2021:
December 31,
2022 2021
Change in benefit obligation:
Benefit obligation at beginning of year $ 246,934 258,589
Service cost 10,396 11,440
Interest cost 6,683 6,070
Actuarial gain ( 70,121 ) ( 19,834 )
Benefits paid ( 9,133 ) ( 9,331 )
Benefit obligation at end of year 184,759 246,934
Change in plan assets:
Fair value of plan assets at beginning of year 239,438 216,872
Actual return on plan assets ( 27,970 ) 26,421
Employer contributions 456 5,476
Benefits paid ( 9,133 ) ( 9,331 )
Fair value of plan assets at end of period 202,791 239,438
Funded status at end of year $ 18,032 ( 7,496 )
The following table sets forth the assumptions used to develop the net periodic pension cost:
Years ended December 31,
2022 2021 2020
Discount rate 2.75 % 2.39 % 3.14 %
Expected long-term rate of return on assets 6.50 % 6.50 % 6.50 %
Rate of increase in compensation levels 3.00 % 3.00 % 3.00 %
106
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
The following table sets forth the assumptions used to determine benefit obligations at the end of each period:
Years ended December 31,
2022 2021 2020
Discount rate 4.99 % 2.75 % 2.39 %
Expected long-term rate of return on assets 6.50 % 6.50 % 6.50 %
Rate of increase in compensation levels 3.00 % 3.00 % 3.00 %
The expected long-term rate of return on assets is based on the expected return of each of the asset categories, weighted based on the median of the target allocation for each category. We use the FTSE (previously Citigroup) Pension Liability Index rates matching the duration of our benefit payments as of the measurement date to determine the discount rate.
The accumulated benefit obligation for the funded defined benefit pension plan was $ 182.3 million, $ 243.6 million, and $ 254.2 million at December 31, 2022, 2021 and 2020, respectively. The accumulated benefit obligation for all unfunded defined benefit plans was $ 2.5 million, $ 3.3 million, and $ 4.4 million at December 31, 2022, 2021 and 2020, respectively.
The following table sets forth certain information related to our pension plans:
December 31,
2022 2021
Projected benefit obligation $ 184,759 246,934
Accumulated benefit obligation 184,759 246,934
Fair value of plan assets 202,791 239,438
Because of the current funding status, we do not anticipate a funding requirement during the year ending December 31, 2023.
The investment policy as established by the Plan Administrative Committee, to be followed by the Trustee, is to invest assets based on the target allocations shown in the table below. To meet target allocation ranges set forth by the Plan Administrative Committee, periodically, the assets are reallocated by the Trustee. The investment policy is reviewed periodically to determine if the policy should be changed. Pension assets are conservatively invested with the goal of providing market or better returns with below market risks. Assets are invested in a balanced portfolio composed primarily of equities, fixed income, and cash or cash equivalent investments. The Trustee tries to maintain an approximate asset mix position of 20 % to 50 % bonds and 30 % to 60 % equities.
A maximum of 10 % may be invested in any one stock, including the stock of Northwest Bancshares, Inc. The objective of holding equity securities is to provide capital appreciation consistent with the ownership of the common stocks of medium to large companies. Acceptable bond investments are direct or agency obligations of the U.S. Government or investment grade corporate bonds. The average maturity of the bond portfolio shall not exceed ten years .
The following table sets forth the weighted average asset allocation of defined benefit plans:
December 31,
Target allocation 2022 2021
Debt securities 20 – 50 %
26 % 25 %
Equity securities 30 – 60 %
65 % 66 %
Other 5 – 50 %
9 % 9 %
Total 100 % 100 %
107
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
All of the assets held by the defined benefit pension plan are measured and recorded at estimated fair value on our balance sheet on a recurring basis as Level 1 assets, as defined by the fair value hierarchy defined in Note 15. The following table sets forth the pension plan assets as of December 31, 2022 and 2021.
December 31,
2022 2021
Defined benefit pension assets:
Common stock $ 61,552 61,968
Mutual funds 121,826 154,676
Money market funds 9,208 11,946
Other 10,205 10,672
Total defined benefit pension plan assets (1) $ 202,791 239,262
(1) The defined benefit pension plan statement of net assets also includes accrued interest and dividends resulting in net assets available for benefits of $ 203.0 million and $ 239.4 million, respectfully.
The benefits expected to be paid in each year from 2023 to 2027 are $ 8.7 million, $ 9.0 million, $ 9.6 million, $ 9.9 million and $ 10.4 million, respectively. The aggregate benefits expected to be paid in the five years from 2028 to 2032 are $ 60.2 million. The expected benefits to be paid are based on the same assumptions used to measure our benefit obligations at December 31, 2022 and include estimated future employee service.
(b) Post-retirement Healthcare Plan
In addition to pension benefits, we provide post-retirement healthcare benefits for certain employees who were employed as of October 1, 1993 and were at least 55 years of age on that date. We use the accrual method of accounting for post-retirement benefits other than pensions.
Components of net periodic benefit cost and other amounts recognized in other comprehensive income:
The following table sets forth the net periodic benefit cost for the post-retirement healthcare benefits plan for the years ended December 31, 2022, 2021 and 2020:
Years ended December 31,
2022 2021 2020
Interest cost $ 40 42 26
Amortization of net loss 6 14 18
Net period benefit cost $ 46 56 44
The following table sets forth other changes in the post-retirement healthcare plan’s plan assets and benefit obligations recognized in other comprehensive income:
Years ended December 31,
2022 2021 2020
Net loss/(gain) $ 183 ( 66 ) ( 51 )
Total recognized in other comprehensive income $ 183 ( 66 ) ( 51 )
Total recognized in net periodic benefit cost and other comprehensive loss $ 229 ( 10 ) ( 7 )
The estimated net loss for the post-retirement healthcare benefit plan that will be amortized from accumulated other comprehensive income into net periodic benefit cost over the year ending December 31, 2023 is $ 39,000 .
108
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
The following table sets forth the funded status of the post-retirement healthcare benefit plan at December 31, 2022 and 2021:
December 31,
2022 2021
Change in benefit obligation:
Benefit obligation at beginning of year $ 1,560 1,807
Interest cost 40 42
Actuarial loss/(gain) 189 ( 53 )
Benefits paid ( 268 ) ( 236 )
Benefit obligation at end of year $ 1,521 1,560
Change in plan assets:
Employer contributions $ 268 236
Benefits paid ( 268 ) ( 236 )
Funded status at year end $ ( 1,521 ) ( 1,560 )
The assumptions used to develop the preceding information for post-retirement healthcare benefits are as follows:
Years ended December 31,
2022 2021 2020
Discount rate 2.75 % 2.39 % 3.14 %
Monthly cost of healthcare insurance per beneficiary (1) $ 415 343 370
Annual rate of increase in healthcare costs 5.00 % 5.00 % 4.00 %
(1) Not in thousands.
If the assumed rate of increase in healthcare costs was increased by one percentage point to 6 % from the level presented above, the interest cost component of net periodic post-retirement healthcare benefit cost would increase by $ 3,600 and the accumulated post-retirement benefit obligation for healthcare benefits would increase by $ 72,600 .
The following table sets forth information for plans with an accumulated benefit obligation in excess of plan assets:
December 31,
2022 2021
Projected benefit obligation $ 1,521 1,560
Accumulated benefit obligation 1,521 1,560
(c) Common Stock Awards
On April 18, 2018, shareholders approved the Northwest Bancshares, Inc. 2018 Equity Incentive Plan with 1,500,000 common shares authorized for award. From this plan, we awarded employees 261,091 common shares and outside directors 21,600 common shares with a grant date fair value of $ 9.71 per share (total market value of $ 2.7 million at issuance) on May 20, 2020. We also awarded employees 293,755 common shares and outside directors 27,000 common shares with a grant date fair value of $ 13.68 per share (total market value of $ 4.4 million at issuance) on May 25, 2021. Also during 2021, we awarded discretionary grants of 13,452 common shares with a weighted average grant date fair value of $ 13.76 . During 2022, we awarded discretionary grants of 12,521 common shares with a weighted average grant date fair value of $ 13.98 . These shares vest over a five or seven year period, depending on the date of grant, with the first vesting occurring on the date of grant. Total common shares forfeited from the 2018 plan were 224,814 , of which 61,547 shares were forfeited during the year ended December 31, 2022. Forfeited shares may be awarded to other eligible recipients in future grants until the plan termination date in 2028. At December 31, 2022, there was compensation expense of $ 5.4 million to be recognized for unvested restricted common shares, with an expense recognition period remaining of three years .
109
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
On May 18, 2022, shareholders approved the Northwest Bancshares, Inc. 2022 Equity Incentive Plan with 3,500,000 shares authorized for award. From this plan, we awarded employees 150,027 restricted stock units (“RSUs”) with a weighted average discounted grant date fair value of $ 11.00 (total market value of $ 1.7 million at issuance) on May 18, 2022. The RSUs vest over a three-year period with the first vesting occurring one year from the grant date. The company awarded directors 41,206 restricted stock awards (“RSAs”) with a grant date fair value of $ 12.55 (total market value of $ 517,000 at issuance), which fully vest one-year from the grant date, on May 18, 2022. We also awarded employees 150,027 performance share units (“PSUs”) with a discounted grant date fair value of $ 10.26 (total market value of $ 1.5 million at issuance) on May 18, 2022. The number of PSUs earned will be based on attainment of certain performance criteria over a three-year period, with the actual number of shares issuable ranging between 0 % and 150 % of the number of PSUs granted. The PSUs have a three-year cliff vesting, from the date of grant, and any PSU’s earned will be issued after the vesting period. Also during 2022, we awarded RSU discretionary grants of 13,115 shares with a weighted average discounted grant date fair value of $ 12.69 . Total shares forfeited from the 2022 plan were 26,282 as of December 31, 2022. At December 31, 2022, there was compensation expense of $ 1.2 million to be recognized recognized for awarded but unvested RSUs and $ 1.0 million to be recognized for awarded but unvested PSUs, with an expense recognition period remaining of 2.5 years. At December 31, 2022, there was compensation expense of $ 180,000 to be recognized for awarded but unvested RSAs, with an expense recognition period remaining of one year .
(d) Stock Option Plans
The Northwest Bancshares, Inc. 2018 Equity Incentive Plan also authorized the granting of 3,500,000 stock options authorized for award. On May 20, 2020, we granted employees 556,476 stock options and outside directors 57,600 stock options with an exercise price of $ 9.71 per share. On May 25, 2021, we granted employees 621,972 stock options and outside directors 72,000 stock options with an exercise price of $ 13.68 per share. There were no stock options granted during the year-ended December 31, 2022. These awarded stock options vest over a five-year period with the first vesting occurring on the grant date with a ten-year exercise period from the grant date.
The following table summarizes the activity in our option plans during the years ended December 31, 2022, 2021 and 2020 (amounts in this table are not in thousands):
Years ended December 31,
2022 2021 2020
Number Weighted average
exercise price Number Weighted average
exercise price Number Weighted average
exercise price
Balance at beginning of year 4,380,310 $ 14.05 5,243,172 $ 13.72 5,101,351 $ 14.28
Granted (1) — — 693,972 13.68 614,076 9.71
Exercised (2) ( 465,920 ) 12.14 ( 1,219,581 ) 12.28 ( 131,309 ) 11.81
Forfeited/expired ( 256,810 ) 14.64 ( 337,253 ) 14.59 ( 340,946 ) 14.39
Balance at end of year 3,657,580 14.25 4,380,310 14.05 5,243,172 13.72
Exercisable at end of year 2,556,235 14.43 2,618,733 14.15 3,350,356 13.53
(1) Weighted average fair value of options at grant date: N/A, $ 0.64 and $ 0.13 , respectively.
(2) The total intrinsic value of options exercised was $ 839,000 , $ 2.3 million and $ 444,000 , respectively.
110
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
The aggregate intrinsic value of all options expected to vest and fully vested options at December 31, 2022 is $ 145,000 and ($ 1.1 ) million, respectively. The following table summarizes the number of options outstanding, number of options exercisable, and weighted average remaining life of all option grants as of December 31, 2022 (amounts in this table are not in thousands):
Exercise
price
$ 9.71
Exercise
price
$ 12.37
Exercise
price
$ 12.44
Exercise
price
$ 13.15
Exercise
price
$ 13.68
Options outstanding:
Number of options 442,133 267,197 171,998 237,004 588,401
Weighted average remaining contract life (years) 7.5 2.5 0.5 1.5 8.5
Options exercisable:
Number of options 213,249 224,951 171,998 219,395 257,543
Weighted average remaining term - vested (years) 7.5 2.5 0.5 1.5 8.5
Exercise
price
$ 14.15
Exercise
price
$ 15.57
Exercise
price
$ 16.59
Exercise
price
$ 17.27
Total
Average
$ 14.25
Options outstanding:
Number of options 384,878 490,787 626,953 448,229 3,657,580
Weighted average remaining contract life (years) 3.5 4.5 5.5 6.5 5.2
Options exercisable:
Number of options 302,162 355,907 504,215 306,815 2,556,235
Weighted average remaining term - vested (years) 3.5 4.5 5.5 6.5 3.8
(15) Disclosures About Fair Value of Financial Instruments
We are required to disclose fair value information about financial instruments whether or not recognized in the Consolidated Statement of Financial Condition. Fair value information of certain financial instruments and all nonfinancial instruments is not required to be disclosed. Accordingly, the aggregate fair value amounts presented do not represent the underlying value of the Company.
Financial assets and liabilities recognized or disclosed at fair value on a recurring basis and certain financial assets and liabilities on a non-recurring basis are accounted for using a three-level hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. This hierarchy gives the highest priority to quoted prices with readily available independent data in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable market inputs (Level 3). When various inputs for measurement fall within different levels of the fair value hierarchy, the lowest level input that has a significant impact on fair value measurement is used.
Financial assets and liabilities are categorized based upon the following characteristics or inputs to the valuation techniques:
• Level 1 - Financial assets and liabilities for which inputs are observable and are obtained from reliable quoted prices for identical assets or liabilities in actively traded markets. This is the most reliable fair value measurement and includes, for example, active exchange-traded equity securities.
• Level 2 - Financial assets and liabilities for which values are based on quoted prices in markets that are not active or for which values are based on similar assets or liabilities that are actively traded. Level 2 also includes pricing models in which the inputs are corroborated by market data, for example, matrix pricing.
• Level 3 - Financial assets and liabilities for which values are based on prices or valuation techniques that require inputs that are both unobservable and significant to the overall fair value measurement. Level 3 inputs include the following:
• Quotes from brokers or other external sources that are not considered binding;
• Quotes from brokers or other external sources where it cannot be determined that market participants would in fact transact for the asset or liability at the quoted price; and
111
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
• Quotes and other information from brokers or other external sources where the inputs are not deemed observable.
We are responsible for the valuation process and as part of this process may use data from outside sources in establishing fair value. We perform due diligence to understand the inputs used or how the data was calculated or derived. We also corroborate the reasonableness of external inputs in the valuation process.
The carrying amounts reported in the Consolidated Statement of Financial Condition approximate fair value for the following
financial instruments: cash and cash equivalents, marketable securities available-for-sale, residential mortgage loans held-for-sale, accrued interest receivable, interest rate lock commitments, forward commitments, interest rate swaps, savings and checking deposits, foreign exchange swaps, risk participation agreements, and accrued interest payable.
Marketable Securities
Where available, market values are based on quoted market prices, dealer quotes, and prices obtained from independent pricing services.
Debt securities — available-for-sale - Generally, debt securities are valued using pricing for similar securities, recently executed transactions and other pricing models utilizing observable inputs. The valuation for most debt securities is classified as Level 2. Securities within Level 2 include corporate bonds, municipal bonds, mortgage-backed securities and U.S. government obligations. Certain debt securities which were AAA rated at purchase do not have an active market and as such we have used an alternative method to determine the fair value of these securities. The fair value has been determined using a discounted cash flow model using market assumptions, which generally include cash flow, collateral and other market assumptions. As such, securities which otherwise would have been classified as Level 2 securities if an active market for those assets or similar assets existed are included herein as Level 3 assets.
Debt securities — held-to-maturity - The fair value of debt securities held-to-maturity is determined in the same manner as debt securities available-for-sale.
Loans Receivable
Loans with comparable characteristics including collateral and re-pricing structures are segregated for valuation purposes. Each loan pool is separately valued utilizing a discounted cash flow analysis. Projected monthly cash flows are discounted to present value using a market rate for comparable loans, which is not considered an exit price. Characteristics of comparable loans include remaining term, coupon interest, and estimated prepayment speeds. Delinquent loans are separately evaluated given the impact delinquency has on the projected future cash flow of the loan including the approximate discount or market rate, which is not considered an exit price.
Loans Held-for-Sale
The estimated fair value of loans held-for-sale is based on market bids obtained from potential buyers.
FHLB Stock
Due to the restrictions placed on the transferability of FHLB stock, it is not practical to determine the fair value. FHLB stock is recorded at cost.
Deposit Liabilities
The estimated fair value of deposits with no stated maturity, which includes demand deposits, money market, and other savings accounts, is the amount payable on demand. Although market premiums paid for depository institutions reflect an additional value for these low-cost deposits, adjusting fair value for any value expected to be derived from retaining those deposits for a future period of time or from the benefit that results from the ability to fund interest-earning assets with these deposit liabilities is prohibited. The fair value estimates of deposit liabilities do not include the benefit that results from the low-cost funding provided by these deposits compared to the cost of borrowing funds in the market. Fair values for time deposits are estimated using a discounted cash flow calculation that applies contractual cost currently being offered in the existing portfolio to current market rates being offered
112
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
locally for deposits of similar remaining maturities. The valuation adjustment for the portfolio consists of the present value of the difference of these two cash flows, discounted at the assumed market rate of the corresponding maturity.
Borrowed Funds
Fixed rate advances are valued by comparing their contractual cost to the prevailing market cost. The carrying amount of repurchase agreements approximates their fair value.
Subordinated Debentures
The fair value of our subordinated debentures is calculated using the discounted cash flows at rates observable for other similarly traded liabilities.
Junior Subordinated Debentures
The fair value of junior subordinated debentures is calculated using the discounted cash flows at the prevailing rate of interest.
Interest Rate Lock Commitments and Forward Commitments
The fair value of interest rate lock commitments is based on the value of underlying loans held-for-sale which is based on quoted prices for similar loans in the secondary market. This value is then adjusted based on the probability of the loan closing (i.e., the “pull-through” amount, a significant unobservable input). The fair value of forward sale commitments is based on quoted prices from the secondary market based on the settlement date of the contracts.
Interest Rate and Foreign Exchange Swap Agreements and Risk Participation Agreements
The fair value of interest rate swaps is based upon the present value of the expected future cash flows using the LIBOR swap curve, the basis for the underlying interest rate. To price interest rate swaps, cash flows are first projected for each payment date using the fixed rate for the fixed side of the swap and the forward rates for the floating side of the swap. These swap cash flows are then discounted to time zero using LIBOR zero-coupon interest rates. The sum of the present value of both legs is the fair market value of the interest rate swap. These valuations have been derived from our third party vendor’s proprietary models rather than actual market quotations. The proprietary models are based upon financial principles and assumptions that we believe to be reasonable. The fair value of the foreign exchange swap is derived from proprietary models rather than actual market quotations. The proprietary models are based upon financial principles and assumptions we believe to be reasonable. Risk participation agreements are entered into when Northwest purchases a portion of a commercial loan that has an interest rate swap. Northwest assumes credit risk on its portion of the interest rate swap should the borrower fail to pay as agreed. The value of risk participation agreements is determined based on the value of the swap after considering the credit quality, probability of default, and loss given default of the borrower.
Off-Balance Sheet Financial Instruments
These financial instruments generally are not sold or traded, and estimated fair values are not readily available. However, the fair value of commitments to extend credit and standby letters of credit is estimated using the fees currently charged to enter into similar agreements. Commitments to extend credit are generally short-term in nature and, if drawn upon, are issued under current market terms. At December 31, 2022 and 2021, there was no significant unrealized appreciation or depreciation on these financial instruments.
113
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
The following table sets forth the carrying amount and estimated fair value of our financial instruments included in the Consolidated Statement of Financial Condition at December 31, 2022 and 2021:
December 31, 2022
Carrying amount Estimated fair value Level 1 Level 2 Level 3
Financial assets:
Cash and cash equivalents $ 139,365 139,365 139,365 — —
Securities available-for-sale 1,218,108 1,218,108 — 1,218,108 —
Securities held-to-maturity 881,249 751,384 — 751,384 —
Loans receivable, net 10,792,503 9,910,852 — — 9,910,852
Residential mortgage loans held-for-sale 9,913 9,913 — — 9,913
Accrued interest receivable 35,528 35,528 35,528 — —
Interest rate lock commitments 559 559 — — 559
Forward commitments 128 128 — 128 —
Interest rate swaps not designated as hedging instruments 26,642 26,642 — 26,642 —
FHLB stock 40,143 40,143 — — —
Total financial assets $ 13,144,138 12,132,622 174,893 1,996,262 9,921,324
Financial liabilities:
Savings and checking deposits $ 10,412,263 10,412,263 10,412,263 — —
Time deposits 1,052,285 1,059,790 — — 1,059,790
Borrowed funds 681,166 680,996 680,996 — —
Subordinated debt 113,840 102,554 — 102,554 —
Junior subordinated debentures 129,314 133,546 — — 133,546
Foreign exchange swaps 23 23 — 23 —
Interest rate swaps not designated as hedging instruments 45,464 45,464 — 45,464 —
Risk participation agreements 18 18 — 18 —
Accrued interest payable 3,231 3,231 3,231 — —
Total financial liabilities $ 12,437,604 12,437,885 11,096,490 148,059 1,193,336
114
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
December 31, 2021
Carrying amount Estimated fair value Level 1 Level 2 Level 3
Financial assets:
Cash and cash equivalents $ 1,279,259 1,279,259 1,279,259 — —
Securities available-for-sale 1,548,592 1,548,592 — 1,548,592 —
Securities held-to-maturity 768,154 751,513 — 751,513 —
Loans receivable, net 9,889,095 9,648,825 — — 9,648,825
Residential mortgage loans held-for-sale 25,056 25,056 — — 25,056
Accrued interest receivable 25,599 25,599 25,599 — —
Interest rate lock commitments 1,684 1,684 — — 1,684
Forward commitments 371 371 — 371 —
Interest rate swaps not designated as hedging instruments 31,254 31,254 — 31,254 —
FHLB stock 14,184 14,184 — — —
Total financial assets $ 13,583,248 13,326,337 1,304,858 2,331,730 9,675,565
Financial liabilities:
Savings and checking accounts $ 10,973,610 10,973,610 10,973,610 — —
Time deposits 1,327,555 1,339,308 — — 1,339,308
Borrowed funds 139,093 139,093 139,093 — —
Subordinated debt 123,575 129,138 — 129,138 —
Junior subordinated debentures 129,054 120,083 — — 120,083
Foreign exchange swaps 341 341 — 341 —
Interest rate swaps not designated as hedging instruments 31,357 31,357 — 31,357 —
Risk participation agreements 60 60 — 60 —
Accrued interest payable 1,804 1,804 1,804 — —
Total financial liabilities $ 12,726,449 12,734,794 11,114,507 160,896 1,459,391
Fair value estimates are made at a point-in-time, based on relevant market data and information about the instrument. The preceding methods and assumptions were used in estimating the fair value of financial instruments at December 31, 2022 and 2021.
115
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
The following table represents assets and liabilities measured at fair value on a recurring basis as of December 31, 2022:
Level 1 Level 2 Level 3 Total at
fair value
Debt securities:
U.S. government and agencies $ — 60,592 — 60,592
Government sponsored enterprises — 39,201 — 39,201
States and political subdivisions — 111,766 — 111,766
Corporate — 12,978 — 12,978
Total debt securities — 224,537 — 224,537
Residential mortgage-backed securities:
GNMA — 12,434 — 12,434
FNMA — 117,218 — 117,218
FHLMC — 74,991 — 74,991
Non-agency — 6 — 6
Collateralized mortgage obligations:
GNMA — 364,553 — 364,553
FNMA — 185,588 — 185,588
FHLMC — 238,781 — 238,781
Total mortgage-backed securities — 993,571 — 993,571
Interest rate lock commitments — — 559 559
Forward commitments — 128 — 128
Interest rate swaps not designated as hedging instruments — 26,642 — 26,642
Total assets $ — 1,244,878 559 1,245,437
Foreign exchange swaps $ — 23 — 23
Interest rate swaps not designated as hedging instruments — 45,464 — 45,464
Risk participation agreements — 18 — 18
Total liabilities $ — 45,505 — 45,505
116
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
The following table represents assets and liabilities measured at fair value on a recurring basis as of December 31, 2021:
Level 1 Level 2 Level 3 Total at
fair value
Debt securities:
U.S. government and agencies $ — 75,891 — 75,891
Government sponsored enterprises — 46,085 — 46,085
States and political subdivisions — 128,701 — 128,701
Total debt securities — 250,677 — 250,677
Residential mortgage-backed securities:
GNMA — 16,510 — 16,510
FNMA — 160,063 — 160,063
FHLMC — 100,055 — 100,055
Non-agency — 431 — 431
Collateralized mortgage obligations:
GNMA — 492,328 — 492,328
FNMA — 269,060 — 269,060
FHLMC — 259,468 — 259,468
Total mortgage-backed securities — 1,297,915 — 1,297,915
Interest rate lock commitments — — 1,684 1,684
Forward commitments — 371 — 371
Interest rate swaps not designated as hedging instruments — 31,254 — 31,254
Total assets $ — 1,580,217 1,684 1,581,901
Foreign exchange swaps $ — 341 — 341
Interest rate swaps not designated as hedging instruments — 31,357 — 31,357
Risk participation agreements — 60 — 60
Total liabilities $ — 31,758 — 31,758
The following table presents the changes in Level 3 assets and liabilities measured at fair value on a recurring basis for the year ended December 31, 2022 and 2021:
Years ended December 31,
2022 2021
Beginning balance January 1, $ 1,684 6,465
Net activity ( 1,125 ) ( 4,781 )
Ending balance December 31, $ 559 1,684
Certain assets and liabilities are measured at fair value on a nonrecurring basis after initial recognition such as loans individually assessed, real estate owned, and MSRs.
The following table represents the fair market measurement for only those nonrecurring assets that had a fair market value below the carrying amount as of December 31, 2022:
Level 1 Level 2 Level 3 Total assets
at fair value
Loans individually assessed $ — — 15,416 15,416
Mortgage servicing rights — — 95 95
Real estate owned, net — — 413 413
Total assets $ — — 15,924 15,924
117
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
The following table represents the fair market measurement for only those nonrecurring assets that had a fair market value below the carrying amount as of December 31, 2021:
Level 1 Level 2 Level 3 Total assets
at fair value
Loans individually assessed $ — — 46,968 46,968
Mortgage servicing rights — — 380 380
Real estate owned, net — — 873 873
Total assets $ — — 48,221 48,221
Individually Assessed Loans - A loan is considered to be individually assessed as described in Note 1(f). We classify loans individually assessed as nonrecurring Level 3.
Mortgage servicing rights - Mortgage servicing rights represent the value of servicing residential mortgage loans, when the mortgage loans have been sold into the secondary market and the associated servicing has been retained. The value is determined through a discounted cash flow analysis, which uses interest rates, prepayment speeds and delinquency rate assumptions as inputs. All of these assumptions require a significant degree of management judgment. Servicing rights and the related mortgage loans are segregated into categories or homogeneous pools based upon common characteristics. Adjustments are only made when the estimated discounted future cash flows are less than the carrying value, as determined by individual pool. As such, mortgage servicing rights are classified as nonrecurring Level 3.
Real Estate Owned - Real estate owned is comprised of property acquired through foreclosure or voluntarily conveyed by borrowers. These assets are recorded on the date acquired at the lower of the related loan balance or fair value, less estimated disposition costs, with the fair value being determined by appraisal. Subsequently, foreclosed assets are valued at the lower of the amount recorded at acquisition date or fair value, less estimated disposition costs. We classify real estate owned as nonrecurring Level 3.
The following table presents additional quantitative information about assets measured at fair value on a recurring and nonrecurring basis and for which we have utilized Level 3 inputs to determine fair value at December 31, 2022:
Fair value ($) Valuation
techniques Significant
unobservable inputs Range
(weighted average)
Loans individually assessed 15,416 Appraisal value (1) Estimated cost to sell 10 %
Discounted cash flow Discount rate 6.48 % ( 6.48 %)
Mortgage servicing rights 95 Discounted cash flow Annual service cost $ 85
Prepayment rate 6.6 % to 12.2 % ( 9.0 %)
Expected life (months) 58.2 to 105.0 (77.6)
Option adjusted spread 700 basis points
Forward yield curve 4.12 % to 5.04 %
Real estate owned, net 413 Appraisal value (1) Estimated cost to sell 10 %
Loans held for sale 9,913 Quoted prices for similar loans in active markets adjusted by an expected pull-through rate Estimated pull-through rate 100 %
(1) Fair value is generally determined through independent appraisals of the underlying collateral, which may include Level 3 inputs that are not identifiable.
(16) Regulatory Capital Requirements
We and our banking subsidiary are subject to various regulatory capital requirements administered by the federal and state banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary actions by the regulators that, if undertaken, could have a direct material effect on our financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, specific capital guidelines that involve quantitative measures of assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices must be met. The capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.
118
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
Applicable regulations limit an organization’s capital distributions and certain discretionary bonus payments if the organization does not hold a “capital conservation buffer” consisting of 2.5% of Total Tier 1 and Common Equity Tier 1 (“CET1”) capital to risk-weighted assets in addition to the amount necessary to meet its minimum risk-based capital requirements.
Quantitative measures established by regulation to ensure capital adequacy require us and our banking subsidiary to maintain minimum amounts and ratios (set forth in the table below) of Total, Tier 1, and CET1 capital (as defined in the regulations) to risk-weighted assets (as defined) and of Tier I capital to average assets (as defined). As of December 31, 2022 and 2021, we and our banking subsidiary exceeded all capital adequacy requirements to which we were subject.
We have elected to phase the estimated impact of CECL into regulatory capital in accordance with the interim final rule of the Board of Governors of the Federal Reserve System (FRB) and other U.S. banking agencies that became effective on March 31, 2020. As a result, we delayed recognizing the estimated impact of CECL on regulatory capital until after a two-year deferral period, which for us extended through December 31, 2021. Beginning on January 1, 2022, we were required to phase in 75% of the previously deferred estimated capital impact of CECL, with 50% to be phased in at the beginning of 2023, and 25% at the beginning of 2024, until fully phased in by the first quarter of 2025. Under the interim final rule, the estimated impact of CECL on regulatory capital that we will defer and later phase in is calculated as the entire day-one impact at adoption plus 25% of the subsequent change in allowance during the two-year deferral period.
As of December 15, 2022, the most recent assessment from FDIC, Northwest Bank exceeded all regulatory capital requirements and their regulatory capital ratios were above the minimum levels required to be considered “well-capitalized” for regulatory purposes . To be considered as “well capitalized,” Northwest Bank must maintain total risk-based, Tier 1 risk-based, CET 1 risk-based, and Tier 1 leverage ratios as set forth in the table. There are no conditions or events since that notification that management believes have changed the bank’s categories.
The actual, required, and well capitalized levels as of December 31, 2022 and 2021 were as follows:
At December 31, 2022
Actual Minimum capital
requirements (1) Well capitalized
requirements
Amount Ratio Amount Ratio Amount Ratio
Total capital (to risk weighted assets)
Northwest Bancshares, Inc. $ 1,745,701 16.363 % $ 1,120,216 10.500 % $ 1,066,872 10.000 %
Northwest Bank 1,568,202 14.712 % 1,119,214 10.500 % 1,065,918 10.000 %
Tier 1 capital (to risk weighted assets)
Northwest Bancshares, Inc. 1,516,621 14.216 % 906,841 8.500 % 853,498 8.000 %
Northwest Bank 1,452,962 13.631 % 906,030 8.500 % 852,734 8.000 %
CET 1 capital (to risk weighted assets)
Northwest Bancshares, Inc. 1,391,296 13.041 % 746,810 7.000 % 693,467 6.500 %
Northwest Bank 1,452,962 13.631 % 746,143 7.000 % 692,847 6.500 %
Tier 1 capital (leverage to average assets)
Northwest Bancshares, Inc. 1,516,621 10.817 % 560,816 4.000 % 701,020 5.000 %
Northwest Bank 1,452,962 10.365 % 560,706 4.000 % 700,882 5.000 %
(1) Amounts and ratios include the 2022 capital conservation buffer of 2.5 % with the exception of Tier 1 capital to average assets. For further information related to the capital conservation buffer, see “ Item 1. Business - Supervision and Regulation ” .
119
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
At December 31, 2021
Actual Minimum capital
requirements (1) Well capitalized
requirements
Amount Ratio Amount Ratio Amount Ratio
Total capital (to risk weighted assets)
Northwest Bancshares, Inc. $ 1,682,487 17.056 % $ 1,035,786 10.500 % $ 986,463 10.000 %
Northwest Bank 1,551,084 15.738 % 1,034,819 10.500 % 985,542 10.000 %
Tier 1 capital (to risk weighted assets)
Northwest Bancshares, Inc. 1,475,190 14.954 % 838,494 8.500 % 789,170 8.000 %
Northwest Bank 1,467,362 14.889 % 837,711 8.500 % 788,434 8.000 %
CET 1 capital (to risk weighted assets)
Northwest Bancshares, Inc. 1,350,125 13.687 % 690,524 7.000 % 641,201 6.500 %
Northwest Bank 1,467,362 14.889 % 689,879 7.000 % 640,602 6.500 %
Tier 1 capital (leverage to average assets)
Northwest Bancshares, Inc. 1,475,190 10.349 % 570,160 4.000 % 712,699 5.000 %
Northwest Bank 1,467,362 10.296 % 570,047 4.000 % 712,558 5.000 %
(1) Amounts and ratios include the 2021 capital conservation buffer of 2.5 % with the exception of Tier 1 capital to average assets. For further information related to the capital conservation buffer, see Item 1. Business - “ Supervision and Regulation”.
(17) Contingent Liabilities
We and our subsidiaries are subject to a number of asserted and unasserted claims encountered in the normal course of business. Management believes that the aggregate liability, if any, that may result from such potential litigation will not have a material adverse effect on our financial statements. However, we cannot presently determine whether or not any claims against us will have a material adverse effect on our results of operations in any future reporting period.
(18) Legal Proceedings
We establish accruals for legal proceedings when information related to the loss contingencies represented by those matters indicates both that a loss is probable and that the amount of loss can be reasonably estimated. As of December 31, 2022, we do not anticipate that the aggregate ultimate liability arising out of any pending or threatened legal proceedings will be material to our Consolidated Financial Statements. Any such accruals are adjusted thereafter as appropriate to reflect changes in circumstances. Due to the inherent subjectivity of assessments and unpredictability of outcomes of legal proceedings, any amounts accrued may not represent the ultimate loss to us from legal proceedings.
(19) Components of Accumulated Other Comprehensive Income
The following table sets forth the components of accumulated other comprehensive loss as of December 31, 2022 and 2021:
December 31,
2022 2021
Unrealized gain/(loss) on marketable securities available-for-sale $ ( 164,206 ) ( 12,317 )
Defined benefit pension plans ( 6,952 ) ( 25,312 )
Accumulated other comprehensive loss $ ( 171,158 ) ( 37,629 )
120
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
The following table shows the changes in accumulated other comprehensive loss by component for the year ended December 31, 2022:
Unrealized gains and losses on securities
available-for-sale Change in defined
benefit pension plans Total
Balance as of January 1, $ ( 12,317 ) ( 25,312 ) ( 37,629 )
Other comprehensive (loss)/income before reclassification adjustments (1) (2) ( 151,888 ) 18,884 ( 133,004 )
Amounts reclassified from accumulated other comprehensive income (3) (4) ( 1 ) ( 524 ) ( 525 )
Net other comprehensive income/(loss) ( 151,889 ) 18,360 ( 133,529 )
Balance as of December 31, $ ( 164,206 ) ( 6,952 ) ( 171,158 )
(1) Consists of unrealized holding losses, net of tax of $ 45,321 .
(2) Consists of unrealized gains, net of tax of $( 7,182 ).
(3) Consists of realized gains, net of tax of $ 0 .
(4) Consists of realized gains, net of tax of $ 202 .
The following table shows the changes in accumulated other comprehensive loss by component for the year ended December 31, 2021:
Unrealized gains and losses on securities available-for-sale Change in defined
benefit pension plans Total
Balance as of January 1, $ 16,843 ( 50,392 ) ( 33,549 )
Other comprehensive income/(loss) before reclassification adjustments (1) (2) ( 28,873 ) 23,748 ( 5,125 )
Amounts reclassified from accumulated other comprehensive income (3) (4) ( 287 ) 1,332 1,045
Net other comprehensive income/(loss) ( 29,160 ) 25,080 ( 4,080 )
Balance as of December 31, $ ( 12,317 ) ( 25,312 ) ( 37,629 )
(1) Consists of unrealized holding losses, net of tax of $ 10,333 .
(2) Consists of unrealized gains, net of tax of $( 9,144 ).
(3) Consists of realized gains, net of tax of $ 92 .
(4) Consists of realized losses, net of tax of $( 515 ).
The following table shows the changes in accumulated other comprehensive loss by component for the year ended December 31, 2020:
Unrealized gains and losses on securities
available-for-sale Change in fair value of
interest rate
swaps Change in defined benefit pension plans Total
Balance as of January 1, $ 3,147 — ( 40,088 ) ( 36,941 )
Other comprehensive income/(loss) before reclassification adjustments (1) (2) (3) 13,711 ( 946 ) ( 11,301 ) 1,464
Amounts reclassified from accumulated other comprehensive income (4) (5) (6) ( 15 ) 946 997 1,928
Net other comprehensive income/(loss) 13,696 — ( 10,304 ) 3,392
Balance as of December 31, $ 16,843 — ( 50,392 ) ( 33,549 )
(1) Consists of unrealized holding gains, net of tax of $( 5,607 ).
(2) Consists of unrealized holding losses, net of tax of $ 209 .
(3) Consists of unrealized losses, net of tax of $ 4,169 .
(4) Consists of realized gains, net of tax of $ 6 .
(5) Consists of realized losses, net of tax of $( 209 ).
(6) Consists of realized losses, net of tax of $( 395 ).
121
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
(20) Parent Company Only Financial Statements - Condensed
Statements of Financial Condition
December 31,
2022 2021
Assets
Cash and cash equivalents $ 174,102 128,001
Investment in bank subsidiary 1,656,159 1,674,360
Other assets 9,490 9,199
Total assets $ 1,839,751 1,811,560
Liabilities and shareholders’ equity
Liabilities:
Debentures payable $ 243,154 252,629
Other liabilities 2,109 1,814
Total liabilities 245,263 254,443
Shareholders’ equity 1,594,488 1,557,117
Total liabilities and shareholders’ equity $ 1,839,751 1,811,560
Statements of Income
Years ended December 31,
2022 2021 2020
Income:
Interest income $ 140 87 196
Other income 805 527 553
Dividends from bank subsidiary 161,000 73,000 —
Undistributed earnings from equity investment in bank subsidiary ( 18,187 ) 88,944 80,996
Total income 143,758 162,558 81,745
Expense:
Compensation and employee benefits 1,656 1,358 1,234
Other expenses 1,042 1,033 2,241
Interest expense 9,825 7,870 4,933
Total expense 12,523 10,261 8,408
Income before income taxes 131,235 152,297 73,337
Income tax benefit ( 2,431 ) ( 2,026 ) ( 1,517 )
Net income $ 133,666 154,323 74,854
122
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
Statements of Cash Flows
Years ended December 31,
2022 2021 2020
Operating activities:
Net income $ 133,666 154,323 74,854
Adjustments to reconcile net income to net cash provided by operating activities:
Undistributed earnings of subsidiary 18,187 ( 88,944 ) ( 80,996 )
Net change in other assets and liabilities ( 9,457 ) 597 128,287
Net cash provided by operating activities 142,396 65,976 122,145
Investing activities:
Net cash used in investing activities — — —
Financing activities:
Cash dividends paid on common stock ( 101,468 ) ( 100,274 ) ( 93,132 )
Repurchase of Northwest stock — ( 23,854 ) ( 9,276 )
Proceeds from stock options exercised 5,173 14,011 1,479
Net cash used in financing activities ( 96,295 ) ( 110,117 ) ( 100,929 )
Net increase/(decrease) in cash and cash equivalents $ 46,101 ( 44,141 ) 21,216
Cash and cash equivalents at beginning of period $ 128,001 172,142 150,926
Net increase/(decrease) in cash and cash equivalents 46,101 ( 44,141 ) 21,216
Cash and cash equivalents at end of period $ 174,102 128,001 172,142
123
Table of Contents
NORTHWEST BANCSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2022, 2021 and 2020
(All dollar amounts presented in tables are in thousands, except as indicated)
(21) Derivative Financial Instruments
We are a party to derivative financial instruments in the normal course of business to manage our own exposure to fluctuations in interest rates and to meet the needs of our customers. The primary derivatives that we use are interest rate swaps and caps and foreign exchange contracts, which are entered into with counterparties that meet established credit standards. We believe that the credit risk inherent in all of our derivative contracts is minimal based on our credit standards and the netting and collateral provisions of the interest rate swap agreements.
Derivatives Designated as Hedging Instruments
During March 2020, the Company entered into four separate pay-fixed interest rate swaps in order to synthetically convert short-term three month FHLB advances to fixed-rate term funding with an aggregate value of $ 100 million with maturities ranging from three to five years . Our risk management objective and strategy for these interest rate swaps at such time was to reduce our exposure to variability in interest-related cash outflows attributable to changes in the USD-LIBOR swap rate, the designated benchmark interest rate being hedged. Based upon our contemporaneous quantitative analysis at the inception of each interest rate swap, we have determined these interest rate swaps qualified for hedge accounting in accordance with ASC 815, Derivatives and Hedging .
As long as the hedge remains highly effective the changes in the fair value of derivatives designated and that qualify as cash flow hedges is recorded in accumulated other comprehensive income and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. A hedging relationship that is determined to not be highly effective no longer qualifies for hedge accounting and any gain or loss is recognized immediately in earnings. During the quarter of September 30, 2020, the Company discontinued these cash flow hedges and, as a result, reclassified a $ 1.3 million loss into earnings. As of December 31, 2022, the Company had no cash flow hedges.
Derivatives Not Designated as Hedging Instruments
We act as an interest rate or foreign exchange swap counterparty for certain commercial borrowers in the normal course of servicing our customers, which are accounted for at fair value. We manage our exposure to such interest rate or foreign exchange swaps by entering into corresponding and offsetting interest rate swaps with third parties that mirror the terms of the swaps we have with the commercial borrowers. These positions (referred to as “customer swaps”) directly offset each other and our exposure is the fair value of the derivatives due to changes in credit risk of our commercial borrowers and third parties. Customer swaps are recorded within other assets or other liabilities on the Consolidated Statement of Financial Condition at their estimated fair value. Changes to the fair value of assets and liabilities arising from these derivatives are included, net, in other operating income in the Consolidated Statement of Income.
We enter into interest rate lock commitments for residential mortgage loans which commit us to lend funds to a potential borrower at a specific interest rate within a specified period of time. Interest rate lock commitments that relate to the origination of mortgage loans that will be held-for-sale are considered derivative financial instruments under applicable accounting guidance. Interest rate lock commitments on loans held-for-sale are carried at fair value in other assets on the Consolidated Statement of Financial Condition. Northwest sells loans to the secondary market on a mandatory or best efforts basis. The loans sold on a mandatory basis commit us to deliver a specific principal amount of mortgage loans to an investor at a specified price, by a specified date, or the commitment must be paired off. These forward commitments entered into on a mandatory delivery basis meet the definition of a derivative financial instrument. All closed loans to be sold on a mandatory delivery basis are classified as held-for-sale on the Consolidated Statement of Financial Condition. Changes to the fair value of the interest rate lock commitments and the forward commitments are recorded in mortgage banking income in the Consolidated Statements of Income.
We enter into risk participation agreements with financial institution counterparties for interest rate swaps related to loans in which we are a participant. The risk participation agreements provide credit protection to the financial institution should the borrower fail to perform on its interest rate derivative contract with the financial institution.
124
Table of Contents
The following table presents information regarding our derivative financial instruments for the periods indicated:
Asset derivatives Liability derivatives
Notional amount Fair value Notional amount Fair value
At December 31, 2022
Derivatives not designated as hedging instruments:
Interest rate swap agreements $ 651,114 26,642 651,114 45,464
Foreign exchange swap agreements — — 2,328 23
Interest rate lock commitments 19,727 559 — —
Forward commitments 4,909 128 — —
Risk participation agreements — — 114,159 18
Total derivatives $ 675,750 27,329 767,601 45,505
At December 31, 2021
Derivatives not designated as hedging instruments:
Interest rate swap agreements $ 644,997 31,254 644,997 31,357
Foreign exchange swap agreements — — 17,124 341
Interest rate lock commitments 67,473 1,684 — —
Forward commitments 14,484 371 — —
Risk participation agreements — — 93,135 60
Total derivatives $ 726,954 33,309 755,256 31,758
The following table presents income or expenses recognized on derivatives for the periods indicated:
For the years ended December 31,
2022 2021 2020
Hedging derivatives:
Decrease in interest expense $ — — ( 35 )
Non-hedging swap derivatives:
(Decrease)/increase in other income ( 83 ) 1,033 ( 700 )
Increase in mortgage banking income 1,368 5,515 6,867
125
Table of Contents
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
Not applicable.