
Northwest Bancshares (NWBI) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
149.5M
Net Income
33.7M
22.52%
EPS (Diluted)
$0.26
Balance Sheet Metrics
Total Assets
14.5B
Total Liabilities
12.8B
Shareholders Equity
1.6B
Debt to Equity
7.87
Cash Flow Metrics
Operating Cash Flow
100.8M
Free Cash Flow
105.8M
Revenue & Profitability Trend
Northwest Bancshares Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 520.5M | 547.8M | 529.7M | 506.9M | 520.7M |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 234.9M | 214.4M | 202.2M | 207.1M | 206.6M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 234.9M | 214.4M | 202.2M | 207.1M | 206.6M |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 129.5M | 175.1M | 173.7M | 201.1M | 92.5M |
Income Tax | 29.3M | 40.1M | 40.0M | 46.8M | 17.7M |
Effective Tax Rate % | 22.6% | 22.9% | 23.0% | 23.3% | 19.1% |
Net Income | 100.3M | 135.0M | 133.7M | 154.3M | 74.9M |
Net Margin % | 19.3% | 24.6% | 25.2% | 30.4% | 14.4% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | $0.79 | $1.06 | $1.05 | $1.22 | $0.62 |
EPS (Diluted) | $0.79 | $1.06 | $1.05 | $1.21 | $0.62 |
Basic Shares Outstanding | 127085446 | 127317925 | 127300952 | 126494262 | 120244474 |
Diluted Shares Outstanding | 127085446 | 127317925 | 127300952 | 126494262 | 120244474 |
Income Statement Trend
Northwest Bancshares Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 288.4M | 122.3M | 139.4M | 1.3B | 736.3M |
Short-term Investments | 1.1B | 1.0B | 1.2B | 1.5B | 1.4B |
Accounts Receivable | 46.4M | 47.4M | 35.5M | 25.6M | 35.6M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | 764.8M | 767.3M | 770.6M | 774.8M | 784.5M |
Intangible Assets | 2.8M | 5.3M | 8.6M | 12.8M | 19.9M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 14.4B | - | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 6.9M | 13.7M | 3.2M | 1.8M | 2.1M |
Short-term Debt | 200.3M | 398.9M | 681.2M | 139.1M | 137.7M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 244.4M | 243.8M | 243.2M | 252.6M | 274.2M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 12.8B | - | - | - | - |
Equity | |||||
Common Stock | 1.3M | 1.3M | 1.3M | 1.3M | 1.3M |
Retained Earnings | 673.1M | 674.7M | 641.7M | 609.5M | 555.5M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.6B | 1.6B | 1.5B | 1.6B | 1.5B |
Key Metrics | |||||
Total Debt | 444.7M | 642.7M | 924.3M | 391.7M | 411.8M |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Northwest Bancshares Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 100.3M | 135.0M | 133.7M | 154.3M | 74.9M |
Depreciation & Amortization | 21.3M | 24.5M | 6.4M | 6.6M | 4.7M |
Stock-Based Compensation | 6.1M | 4.6M | 4.1M | 4.7M | 4.2M |
Working Capital Changes | 6.0M | -96.0M | -14.0M | 26.2M | 30.9M |
Operating Cash Flow | 71.9M | 67.2M | 142.2M | 235.9M | 55.6M |
Investing Activities | |||||
Capital Expenditures | -2.3M | -8.6M | -4.3M | -17.5M | -12.3M |
Acquisitions | - | 0 | 0 | 28.2M | 261.7M |
Investment Purchases | -437.5M | -23.5M | -315.1M | -1.4B | -995.1M |
Investment Sales | 423.0M | 270.2M | 330.4M | 577.4M | 397.4M |
Investing Cash Flow | -5.8M | 264.2M | -7.9M | -761.2M | -339.3M |
Financing Activities | |||||
Share Repurchases | - | 0 | 0 | -23.9M | -9.3M |
Dividends Paid | -101.9M | -101.7M | -101.5M | -100.3M | -93.1M |
Debt Issuance | - | - | 0 | 0 | 123.2M |
Debt Repayment | 0 | 0 | -10.1M | -22.1M | -206.9M |
Financing Cash Flow | -303.6M | -386.3M | 433.5M | -145.4M | -296.1M |
Free Cash Flow | 125.4M | 84.3M | 171.1M | 187.9M | 128.2M |
Net Change in Cash | -237.5M | -54.9M | 567.9M | -670.8M | -579.8M |
Cash Flow Trend
Northwest Bancshares Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
10.76
Forward P/E
11.81
Price to Book
0.94
Price to Sales
3.14
PEG Ratio
0.02
Profitability Ratios
Profit Margin
25.54%
Operating Margin
37.47%
Return on Equity
8.97%
Return on Assets
0.99%
Financial Health
Debt to Equity
0.29
Beta
0.68
Per Share Data
EPS (TTM)
$1.12
Book Value per Share
$12.84
Revenue per Share
$4.41
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
nwbi | 1.8B | 10.76 | 0.94 | 8.97% | 25.54% | 0.29 |
U.S. Bancorp | 71.9B | 11.06 | 1.32 | 11.67% | 27.00% | 1.34 |
Deutsche Bank AG | 70.4B | 12.74 | 0.89 | 8.14% | 20.55% | 6.12 |
Nicolet Bankshares | 1.9B | 14.91 | 1.63 | 11.89% | 37.26% | 0.11 |
OFG Bancorp | 1.9B | 10.12 | 1.44 | 15.20% | 31.43% | 0.38 |
City Holding Company | 1.8B | 14.69 | 2.31 | 16.84% | 40.61% | 0.69 |
Financial data is updated regularly. All figures are in the company's reporting currency.