Biggest changeFor the years ended December 31, 2023 2022 2021 Average balance Interest Average yield/cost (11) Average balance Interest Average yield/cost (11) Average balance Interest Average yield/cost (11) (Dollars in thousands) Interest-earning assets: Loans receivable (includes FTE adjustments of $2,477, $1,954, and $1,922, respectively) (1), (2), (3) $ 11,100,118 546,136 4.92 % $ 10,318,898 409,782 3.97 % $ 10,239,620 392,265 3.83 % Mortgage-backed securities (4) 1,822,375 32,886 1.80 % 1,968,528 30,804 1.56 % 1,704,006 21,463 1.26 % Investment securities (includes FTE adjustments of $704, $834, and $747, respectively) (4), (5) 357,436 6,312 1.77 % 381,518 6,671 1.75 % 350,806 5,848 1.67 % FHLB stock, at cost 39,467 2,868 7.27 % 17,065 730 4.27 % 20,229 407 2.01 % Interest-earning deposits 47,787 2,901 6.07 % 567,609 3,599 0.63 % 921,360 1,194 0.13 % Total interest-earning assets (includes FTE adjustments of $3,181, $2,788, and $2,669, respectively) 13,367,183 591,103 4.42 % 13,253,618 451,586 3.41 % 13,236,021 421,177 3.18 % Noninterest-earning assets (6) 902,626 924,080 1,072,313 Total assets $ 14,269,809 $ 14,177,698 $ 14,308,334 Interest-bearing liabilities: Savings deposits $ 2,148,127 8,822 0.41 % $ 2,336,217 2,343 0.10 % $ 2,232,454 2,440 0.11 % Interest-bearing demand deposits 2,556,281 11,606 0.45 % 2,810,889 1,517 0.05 % 2,862,677 1,660 0.06 % Money market deposit accounts 2,183,583 24,734 1.13 % 2,613,422 3,377 0.13 % 2,554,975 2,570 0.10 % Time deposits 1,913,372 60,181 3.15 % 1,161,432 6,883 0.59 % 1,463,522 12,452 0.85 % Borrowed funds (7) 691,636 32,903 4.76 % 212,026 4,531 2.14 % 135,285 616 0.46 % Subordinated debt 114,002 4,592 4.03 % 117,625 4,750 4.04 % 123,457 4,980 4.03 % Junior subordinated debentures 129,434 9,401 7.26 % 129,175 4,716 3.60 % 128,915 2,528 1.93 % Total interest-bearing liabilities 9,736,435 152,239 1.56 % 9,380,786 28,117 0.30 % 9,501,285 27,246 0.29 % Noninterest-bearing demand deposits (8) 2,785,279 3,070,892 2,999,392 Noninterest-bearing liabilities 237,810 207,316 250,075 Total liabilities 12,759,524 12,658,994 12,750,752 Shareholders’ equity 1,510,285 1,518,704 1,557,582 Total liabilities and shareholders’ equity $ 14,269,809 $ 14,177,698 $ 14,308,334 Net interest income 438,864 423,469 393,931 Net interest rate spread (9) 2.86 % 3.11 % 2.89 % Net interest-earning assets/net interest margin (10) $ 3,630,748 3.28 % $ 3,872,832 3.20 % $ 3,734,736 2.98 % Ratio of average interest-earning assets to average interest-bearing liabilities 1.37X 1.41X 1.39X (1) Average gross loans receivable includes loans held as available-for-sale and loans placed on nonaccrual status.
Biggest changeFor the years ended December 31, 2024 2023 2022 Average balance Interest Average yield/cost (11) Average balance Interest Average yield/cost (11) Average balance Interest Average yield/cost (11) (Dollars in thousands) Interest-earning assets: Loans receivable (includes FTE adjustments of $2,928, $2,477, and $1,954, respectively) (1), (2), (3) $ 11,285,219 618,704 5.48 % $ 11,100,118 546,136 4.92 % $ 10,318,898 409,782 3.97 % Mortgage-backed securities (4) 1,739,141 39,793 2.29 % 1,822,375 32,886 1.80 % 1,968,528 30,804 1.56 % Investment securities (includes FTE adjustments of $576, $704, and $834, respectively) (4), (5) 287,118 5,825 2.03 % 357,436 6,312 1.77 % 381,518 6,671 1.75 % FHLB stock, at cost 24,948 1,891 7.58 % 39,467 2,868 7.27 % 17,065 730 4.27 % Interest-earning deposits 126,097 6,487 5.15 % 55,998 2,901 5.11 % 567,609 3,599 0.63 % Total interest-earning assets (includes FTE adjustments of $3,504, $3,181, and $2,788, respectively) 13,462,523 672,700 5.00 % 13,375,349 591,103 4.42 % 13,253,618 451,586 3.41 % Noninterest-earning assets (6) 922,648 894,415 924,080 Total assets $ 14,385,171 $ 14,269,809 $ 14,177,698 Interest-bearing liabilities: Savings deposits $ 2,142,852 24,222 1.13 % $ 2,148,127 8,822 0.41 % $ 2,336,217 2,343 0.10 % Interest-bearing demand deposits 2,574,810 27,394 1.06 % 2,556,281 11,606 0.45 % 2,810,889 1,517 0.05 % Money market deposit accounts 1,966,732 34,564 1.76 % 2,183,583 24,734 1.13 % 2,613,422 3,377 0.13 % Time deposits 2,758,157 119,312 4.33 % 1,913,372 60,181 3.15 % 1,161,432 6,883 0.59 % Borrowed funds (7) 308,540 13,882 4.50 % 691,636 32,903 4.76 % 212,026 4,531 2.14 % Subordinated debt 114,355 4,592 4.02 % 114,002 4,592 4.03 % 117,625 4,750 4.04 % Junior subordinated debentures 129,695 9,652 7.32 % 129,434 9,401 7.14 % 129,175 4,716 3.60 % Total interest-bearing liabilities 9,995,141 233,618 2.34 % 9,736,435 152,239 1.56 % 9,380,786 28,117 0.30 % Noninterest-bearing demand deposits (8) 2,582,540 2,785,279 3,070,892 Noninterest-bearing liabilities 244,036 237,810 207,316 Total liabilities 12,821,717 12,759,524 12,658,994 Shareholders’ equity 1,563,454 1,510,285 1,518,704 Total liabilities and shareholders’ equity $ 14,385,171 $ 14,269,809 $ 14,177,698 Net interest income 439,082 438,864 423,469 Net interest rate spread (9) 2.66 % 2.86 % 3.11 % Net interest-earning assets/net interest margin (10) $ 3,467,382 3.26 % $ 3,638,959 3.28 % $ 3,872,832 3.20 % Tax equivalent adjustment 3,504 3,181 2,788 Net interest income, GAAP basis 435,578 435,683 420,681 Ratio of average interest-earning assets to average interest-bearing liabilities 1.35X 1.37X 1.41X (1) Average gross loans receivable includes loans held as available-for-sale and loans placed on nonaccrual status.
Similarly, the amount of principal repayments on loans and the amount of new loan originations is heavily influenced by the general level of market interest rates, consumer confidence and consumer spending. Funds received from loan maturities and principal payments on loans for the years ended December 31, 2023, 2022 and 2021 were $3.447 billion, $4.047 billion, and $4.490 billion, respectively.
Similarly, the amount of principal repayments on loans and the amount of new loan originations is heavily influenced by the general level of market interest rates, consumer confidence and consumer spending. Funds received from loan maturities and principal payments on loans for the years ended December 31, 2024, 2023 and 2022 were $3.2 billion, $3.4 billion, and $4.0 billion, respectively.
At December 31, 2023, Northwest Bancshares, Inc. (on an unconsolidated basis) had liquid assets of $276.0 million. Other activity with respect to cash flow was the payment of cash dividends on common stock in the amount of $101.7 million, $101.5 million, and $100.3 million for years the ended December 31, 2023, 2022 and 2021, respectively.
At December 31, 2024, Northwest Bancshares, Inc. (on an unconsolidated basis) had liquid assets of $239 mil lion. Other activity with respect to cash flow was the payment of cash dividends on common stock in the amount of $102 million, $102 million, and $101 million for years the ended December 31, 2024, 2023 and 2022, respectively.
In addition, we considered the overall trends in asset quality, reserves on individually assessed loans, historical loss rates and collateral valuations. The ACL increased by $7.2 million, or 6.1%, to $125.2 million, or 1.10% of gross loans at December 31, 2023 from $118.0 million, or 1.08% of total loans, at December 31, 2022 .
In addition, we considered the overall trends in asset quality, reserves on individually assessed loans, historical loss rates and collateral valuations. The ACL decreased by $8 million, or 7%, to $117 million, or 1.04% of gross loans at December 31, 2024 from $125 million, or 1.10% of total loans, at December 31, 2023.
Our net income was $135.0 million, or $1.06 per diluted share, for the year ended December 31, 2023 compared to $133.7 million, or $1.05 per diluted share, for the year ended December 31, 2022, and $154.3 million, or $1.21 per diluted share, for the year ended December 31, 2021.
Our net income was $100 million, or $0.79 per diluted share, for the year ended December 31, 2024 compared to $135 million, or $1.06 per diluted share, for the year ended December 31, 2023, and $134 million, or $1.05 per diluted share, for the year ended December 31, 2022.
December 31, 2023 December 31, 2022 December 31, 2021 Tangible common equity to assets Total shareholders’ equity $ 1,551,317 1,491,486 1,583,571 Less: goodwill and intangible assets (386,287) (389,557) (393,833) Tangible common equity $ 1,165,030 1,101,929 1,189,738 Total assets $ 14,419,105 14,113,324 14,501,508 Less: goodwill and intangible assets (386,287) (389,557) (393,833) Tangible assets $ 14,032,818 13,723,767 14,107,675 Tangible common equity to tangible assets 8.30 % 8.03 % 8.43 % Critical Accounting Estimates Our significant accounting policies are described in Note 1 of the notes to the Consolidated Financial Statements .
As of December 31, 2024 2023 2022 Tangible common equity to assets Total shareholders’ equity $ 1,596,856 1,551,317 1,491,486 Less: goodwill and intangible assets (383,834) (386,287) (389,557) Tangible common equity $ 1,213,022 1,165,030 1,101,929 Total assets $ 14,408,224 14,419,105 14,113,324 Less: goodwill and intangible assets (383,834) (386,287) (389,557) Tangible assets $ 14,024,390 14,032,818 13,723,767 Tangible common equity to tangible assets 8.65 % 8.30 % 8.03 % Critical Accounting Estimates Our significant accounting policies are described in Note 1 of the notes to the Consolidated Financial Statements .
Government and agencies 124,458 107,658 124,455 102,622 Total marketable securities held-to-maturity $ 814,839 699,506 881,249 751,384 The following table sets forth information regarding the issuers and the carrying value of our mortgage-backed securities at the dates indicated.
Government and agencies 124,462 109,998 124,458 107,658 Total marketable securities held-to-maturity $ 750,586 637,948 814,839 699,506 43 Table of Contents The following table sets forth information regarding the issuers and the carrying value of our mortgage-backed securities at the dates indicated.
At December 31, 2023 2022 (In thousands) Selected Consolidated Financial Data: Total assets $ 14,419,105 14,113,324 Cash and cash equivalents 122,260 139,365 Marketable securities held-to-maturity 124,458 124,455 Marketable securities available-for-sale 182,068 224,537 Mortgage-backed securities held-to-maturity 690,381 756,794 Mortgage-backed securities available-for-sale 861,291 993,571 Loans receivable, net of allowance for credit losses: Residential mortgage loans held-for-sale 8,768 9,913 Residential mortgage loans 3,401,224 3,469,425 Home equity loans 1,222,455 1,291,772 Consumer loans 2,097,917 2,144,931 Commercial real estate loans 2,918,968 2,775,045 Commercial loans 1,640,234 1,111,330 Total loans receivable, net 11,289,566 10,802,416 Deposits 11,979,902 11,464,548 Borrowed funds 398,895 681,166 Subordinated debt 114,189 113,840 Shareholders’ equity 1,551,317 1,491,486 For the years ended December 31, 2023 2022 2021 (In thousands except per share data) Selected Consolidated Operating Data: Total interest income $ 587,922 448,798 418,508 Total interest expense 152,239 28,117 27,246 Net interest income 435,683 420,681 391,262 Provision for credit losses 22,874 28,315 (15,788) Net interest income after provision for credit losses 412,809 392,366 407,050 Noninterest income 113,823 110,849 142,889 Noninterest expense 351,554 329,523 348,815 Income before income taxes 175,078 173,692 201,124 Income tax expense 40,121 40,026 46,801 Net income $ 134,957 133,666 154,323 Earnings per share: Basic $ 1.06 1.05 1.22 Diluted $ 1.06 1.05 1.21 36 Table of Contents At or for the year ended December 31, 2023 2022 2021 Selected Financial Ratios and Other Data: Return on average assets (1), (6), (7), (8), (9) 0.95 % 0.94 % 1.08 % Return on average equity (2), (6), (7), (8), (9) 8.94 % 8.80 % 9.91 % Average capital to average assets 10.58 % 10.71 % 10.89 % Capital to total assets 10.76 % 10.57 % 10.92 % Tangible common equity to tangible assets (10) 8.30 % 8.03 % 8.43 % Net interest rate spread (3) 2.86 % 3.11 % 2.89 % Net interest margin (4) 3.28 % 3.20 % 2.98 % Noninterest expense to average assets (5), (6), (8), (9) 2.46 % 2.32 % 2.44 % Efficiency ratio (5), (6), (7), (8), (9) 63.98 % 62.00 % 65.30 % Noninterest income to average assets (7) 0.80 % 0.78 % 1.00 % Net interest income to noninterest expense (5), (6), (8), (9) 1.24x 1.28x 1.12x Dividend payout ratio 75.47 % 76.19 % 65.29 % Nonperforming loans to net loans receivable 0.86 % 0.76 % 1.60 % Nonperforming assets to total assets 0.67 % 0.58 % 1.10 % Allowance for credit losses to nonperforming loans 129.01 % 143.98 % 64.38 % Allowance for credit losses to loans receivable 1.10 % 1.08 % 1.02 % Average interest-earning assets to average interest-bearing liabilities 1.37x 1.41x 1.39x Number of banking offices 142 150 170 (1) Represents net income divided by average assets.
At December 31, 2024 2023 (In thousands) Selected Consolidated Financial Data: Total assets $ 14,408,224 14,419,105 Cash and cash equivalents 288,378 122,260 Marketable securities held-to-maturity 124,462 124,458 Marketable securities available-for-sale 120,237 182,068 Mortgage-backed securities held-to-maturity 626,124 690,381 Mortgage-backed securities available-for-sale 988,707 861,291 Loans held-for-sale 76,331 8,768 Loans receivable, net of allowance for credit losses: Residential mortgage loans 3,163,922 3,401,224 Home equity loans 1,144,551 1,222,455 Consumer loans 1,970,813 2,097,917 Commercial real estate loans 2,801,652 2,918,968 Commercial loans 1,982,257 1,640,234 Total loans receivable, net 11,063,195 11,280,798 Deposits 12,144,554 11,979,902 Borrowed funds 200,331 398,895 Subordinated debt 114,538 114,189 Shareholders’ equity 1,596,856 1,551,317 For the years ended December 31, 2024 2023 2022 (In thousands except per share data) Selected Consolidated Operating Data: Total interest income $ 669,196 587,922 448,798 Total interest expense 233,618 152,239 28,117 Net interest income 435,578 435,683 420,681 Provision for credit losses 24,505 22,874 28,315 Net interest income after provision for credit losses 411,073 412,809 392,366 Noninterest income 87,010 113,823 110,849 Noninterest expense 368,537 351,554 329,523 Income before income taxes 129,546 175,078 173,692 Income tax expense 29,268 40,121 40,026 Net income $ 100,278 134,957 133,666 Earnings per share: Basic $ 0.79 1.06 1.05 Diluted $ 0.79 1.06 1.05 40 Table of Contents At or for the year ended December 31, 2024 2023 2022 Selected Financial Ratios and Other Data: Return on average assets (1), (5), (6), (7) 0.70 % 0.95 % 0.94 % Return on average equity (2), (5), (6), (7) 6.41 % 8.94 % 8.80 % Average capital to average assets 10.87 % 10.58 % 10.71 % Capital to total assets 11.08 % 10.76 % 10.57 % Tangible common equity to tangible assets (8) 8.65 % 8.30 % 8.03 % Net interest rate spread (3) 2.66 % 2.86 % 3.11 % Net interest margin (4) 3.26 % 3.28 % 3.20 % Noninterest expense to average assets (5), (6), (7) 2.56 % 2.46 % 2.32 % Efficiency ratio (5), (6), (7) 70.52 % 63.98 % 62.00 % Noninterest income to average assets 0.60 % 0.80 % 0.78 % Net interest income to noninterest expense (5), (6), (7) 1.18x 1.24x 1.28x Dividend payout ratio 101.27 % 75.47 % 76.19 % Nonperforming loans to net loans receivable 0.56 % 0.86 % 0.76 % Nonperforming assets to total assets 0.54 % 0.67 % 0.58 % Allowance for credit losses to nonperforming loans 188.24 % 129.01 % 143.98 % Allowance for credit losses to loans receivable 1.04 % 1.10 % 1.08 % Average interest-earning assets to average interest-bearing liabilities 1.35x 1.37x 1.41x Number of banking offices 141 142 150 (1) Represents net income divided by average assets.
Our largest uninsured depositor, excluding intercompany and collateralized deposit accounts, had an aggregate uninsured deposit balance of $19.0 million, or 0.16% of total deposits, as of December 31, 2023. Our top ten largest uninsured depositors, excluding intercompany and collateralized deposit accounts, had an aggregate uninsured deposit balance of $105.8 million, or 0.88% of total deposits, as of December 31, 2023.
Our largest uninsured depositor, excluding intercompany and collateralized deposit accounts, had an aggregate uninsured deposit balance of $26.2 million, or 0.22% of total deposits, as of December 31, 2024. Our top ten largest uninsured depositors, excluding intercompany and collateralized deposit accounts, had an aggregate uninsured deposit balance of $167.4 million, or 1.38% of total deposits, as of December 31, 2024.
The average uninsured deposit account balance, excluding intercompany and collateralized accounts, was $300,000 as of December 31, 2023. 45 Table of Contents Borrowings. Borrowings decreased by $281.9 million, or 35.5%, to $513.1 million at December 31, 2023 from $795.0 million at December 31, 2022.
The average uninsured deposit account balance, excluding intercompany and collateralized accounts, was $295,000 as of December 31, 2024. 48 Table of Contents Borrowings. Borrowings decreased by $198 million, or 39%, to $315 million at December 31, 2024 from $513 million at December 31, 2023.
Government, agency and GSEs 115,755 98,911 119,959 99,793 Municipal securities 85,766 75,469 127,455 111,766 Corporate debt issues 8,466 7,688 13,540 12,978 Total marketable securities available-for-sale $ 1,240,003 1,043,359 1,431,728 1,218,108 39 Table of Contents The following table sets forth certain information regarding the amortized cost and fair value of our held-to-maturity marketable securities portfolio and mortgage-backed securities portfolio at the dates indicated.
Government, agency and GSEs 45,411 35,509 115,755 98,911 Municipal securities 68,807 58,627 85,766 75,469 Corporate debt issues 25,429 26,101 8,466 7,688 Total marketable securities available-for-sale $ 1,278,665 1,108,944 1,240,003 1,043,359 The following table sets forth certain information regarding the amortized cost and fair value of our held-to-maturity marketable securities portfolio and mortgage-backed securities portfolio at the dates indicated.
At December 31, 2023 2022 Balance Percent (1) Rate (2) Balance Percent (1) Rate (2) (Dollars in thousands) Savings deposits $ 2,105,234 17.6 % 0.42 % $ 2,275,020 19.9 % 0.10 % Demand deposits 5,303,569 44.3 % 0.22 % 5,679,674 49.5 % 0.03 % Money market deposit accounts 1,968,218 16.4 % 1.26 % 2,457,569 21.4 % 0.14 % Time deposits: Maturing within 1 year 2,464,022 20.6 % 4.44 % 754,564 6.6 % 1.04 % Maturing 1 to 3 years 98,229 0.8 % 0.86 % 233,303 2.0 % 0.97 % Maturing more than 3 years 40,630 0.3 % 0.24 % 64,418 0.6 % 0.21 % Total certificates 2,602,881 21.7 % 2.31 % 1,052,285 9.2 % 0.65 % Total deposits $ 11,979,902 100.0 % 0.88 % $ 11,464,548 100.0 % 0.12 % (1) Represents percentage of total deposits.
At December 31, 2024 2023 Balance Percent (1) Rate (2) Balance Percent (1) Rate (2) (Dollars in thousands) Savings deposits $ 2,171,251 17.9 % 1.12 % $ 2,105,234 17.6 % 0.42 % Demand deposits 5,287,919 43.5 % 0.52 % 5,303,569 44.3 % 0.22 % Money market deposit accounts 2,007,739 16.5 % 1.72 % 1,968,218 16.4 % 1.26 % Time deposits: Maturing within 1 year 2,547,129 21.0 % 4.08 % 2,464,022 20.6 % 4.44 % Maturing 1 to 3 years 109,727 0.9 % 1.96 % 98,229 0.8 % 0.86 % Maturing more than 3 years 20,789 0.2 % 0.46 % 40,630 0.3 % 0.24 % Total certificates 2,677,645 22.1 % 4.46 % 2,602,881 21.7 % 2.31 % Total deposits $ 12,144,554 100.0 % 1.69 % $ 11,979,902 100.0 % 0.88 % (1) Represents percentage of total deposits.
At December 31, 2023 2022 Amortized cost Fair value Amortized cost Fair value (In thousands) Residential mortgage-backed securities held-to-maturity: Fixed rate pass-through $ 147,874 127,040 163,196 138,512 Variable rate pass-through 449 450 542 530 Fixed rate agency CMOs 541,529 463,835 592,527 509,202 Variable rate agency CMOs 529 523 529 518 Total residential mortgage-backed securities held-to-maturity 690,381 591,848 756,794 648,762 Marketable securities held-to-maturity: U.S.
At December 31, 2024 2023 Amortized cost Fair value Amortized cost Fair value (In thousands) Residential mortgage-backed securities held-to-maturity: Fixed rate pass-through $ 132,816 112,635 147,874 127,040 Variable rate pass-through 364 365 449 450 Fixed rate agency CMOs 492,415 414,426 541,529 463,835 Variable rate agency CMOs 529 524 529 523 Total residential mortgage-backed securities held-to-maturity 626,124 527,950 690,381 591,848 Marketable securities held-to-maturity: U.S.
At December 31, 2023 2022 (In thousands) Residential mortgage-backed securities: FNMA $ 568,160 651,404 GNMA 407,441 438,193 FHLMC 576,066 660,762 Other (including non-agency) 5 6 Total residential mortgage-backed securities $ 1,551,672 1,750,365 40 Table of Contents Marketable Securities Portfolio Maturities and Yields .
At December 31, 2024 2023 (In thousands) Residential mortgage-backed securities: FNMA $ 443,354 568,160 GNMA 668,668 407,441 FHLMC 502,805 576,066 Other (including non-agency) 4 5 Total residential mortgage-backed securities $ 1,614,831 1,551,672 Marketable Securities Portfolio Maturities and Yields .
State Balance Percent (Dollars in thousands) Pennsylvania $ 7,375,130 61.5 % New York 2,773,706 23.2 % Ohio 761,676 6.4 % Indiana 1,069,390 8.9 % Total $ 11,979,902 100.0 % The following table indicates the amount of our certificates of deposits of $250,000 or more by time remaining until maturity at December 31, 2023.
State Balance Percent (Dollars in thousands) Pennsylvania $ 7,550,050 62.1 % New York 2,814,777 23.2 % Ohio 727,003 6.0 % Indiana 1,052,724 8.7 % Total $ 12,144,554 100.0 % The following table indicates the amount of our certificates of deposits of $250,000 or more by time remaining until maturity at December 31, 2024.
Years ended December 31, 2023 2022 (Dollars in thousands) Loans receivable $ 11,414,809 10,920,452 Average loans outstanding 11,100,118 10,318,898 Allowance for credit losses Balance at beginning of period 118,036 102,241 ASU 2022-02 Adoption 426 — Provision for credit losses 18,664 17,860 Charge-offs: Residential mortgage loans (1,189) (2,033) Home equity loans (852) (1,469) Vehicle loans (6,468) (3,621) Consumer loans (5,983) (4,785) Commercial real estate loans (2,298) (7,366) Commercial real estate loans - owner occupied (68) — Commercial loans (4,166) (1,657) Total charge-offs (21,024) (20,931) Recoveries: Residential mortgage loans 1,636 792 Home equity loans 709 1,531 Vehicle loans 2,021 2,334 Consumer loans 1,206 1,553 Commercial real estate loans 2,029 10,364 Commercial real estate loans - owner occupied 66 85 Commercial loans 1,474 2,207 Total recoveries 9,141 18,866 Balance at end of period $ 125,243 118,036 Allowance for credit losses as a percentage of loans receivable 1.10 % 1.08 % Net charge-offs as a percentage of average loans outstanding: Residential mortgage loans (0.01) % 0.04 % Home equity loans 0.01 % — % Vehicle loans 0.22 % 0.07 % Consumer loans 4.11 % 3.24 % Commercial real estate loans 0.01 % (0.12) % Commercial real estate loans - owner occupied — % (0.02) % Commercial loans 0.20 % (0.06) % Total Average Loans Receivable 0.11 % 0.02 % Allowance for credit losses as a percentage of nonperforming loans 129.01 % 143.98 % Allowance for credit losses as a percentage of nonperforming assets 128.87 % 143.26 % 55 Table of Contents Allocation of Allowance for Credit Losses .
Years ended December 31, 2024 2023 (Dollars in thousands) Loans receivable $ 11,180,014 11,406,041 Average loans outstanding 11,285,219 11,100,118 Allowance for credit losses Balance at beginning of period 125,243 118,036 ASU 2022-02 Adoption — 426 Provision for credit losses 27,679 18,664 Charge-offs: Residential mortgage loans (845) (1,189) Home equity loans (1,736) (852) Vehicle loans (8,809) (6,468) Consumer loans (5,929) (5,983) Commercial real estate loans (15,321) (2,298) Commercial real estate loans - owner occupied — (68) Commercial loans (14,462) (4,166) Total charge-offs (47,102) (21,024) Recoveries: Residential mortgage loans 1,472 1,636 Home equity loans 1,127 709 Vehicle loans 1,778 2,021 Consumer loans 1,591 1,206 Commercial real estate loans 3,480 2,029 Commercial real estate loans - owner occupied 38 66 Commercial loans 1,513 1,474 Total recoveries 10,999 9,141 Balance at end of period $ 116,819 125,243 Allowance for credit losses as a percentage of loans receivable 1.04 % 1.10 % Net charge-offs as a percentage of average loans outstanding: Residential mortgage loans (0.02) % (0.01) % Home equity loans 0.05 % 0.01 % Vehicle loans 0.37 % 0.22 % Consumer loans 4.04 % 4.11 % Commercial real estate loans 0.39 % 0.01 % Commercial real estate loans - owner occupied — % — % Commercial loans 0.72 % 0.20 % Total Average Loans Receivable 0.32 % 0.11 % Allowance for credit losses as a percentage of nonperforming loans 188.24 % 129.01 % Allowance for credit losses as a percentage of nonperforming assets 149.40 % 128.87 % 59 Table of Contents Allocation of Allowance for Credit Losses .
The following table provides details regarding the Company’s uninsured deposits portfolio: As of December 31, 2023 Balance Percent of total deposits Number of relationships Uninsured deposits per the Call Report (1) $ 2,810,966 23.46 % 4,924 Less intercompany deposit accounts 976,113 8.15 % 12 Less collateralized deposit accounts 432,443 3.61 % 239 Uninsured deposits excluding intercompany and collateralized accounts $ 1,402,410 11.71 % 4,673 (1) Uninsured deposits presented may be different from actual amounts due to titling of accounts.
The following table provides details regarding the Company’s uninsured deposits portfolio: As of December 31, 2024 Balance Percent of total deposits Number of relationships Uninsured deposits per the Call Report (1) $ 3,131,231 25.8 % 5,233 Less intercompany deposit accounts 1,244,219 10.3 % 11 Less collateralized deposit accounts 413,479 3.4 % 224 Uninsured deposits excluding intercompany and collateralized accounts $ 1,473,533 12.1 % 4,998 (1) Uninsured deposits presented may be different from actual amounts due to titling of accounts.
At December 31, 2023 2022 Amortized cost Fair value Amortized cost Fair value (In thousands) Residential mortgage-backed securities available-for-sale: Fixed rate pass-through $ 209,069 183,874 227,122 195,986 Variable rate pass-through 7,140 7,080 8,837 8,663 Fixed rate agency CMOs 789,842 646,787 906,962 761,678 Variable rate agency CMOs 23,965 23,550 27,853 27,244 Total residential mortgage-backed securities available-for-sale 1,030,016 861,291 1,170,774 993,571 Marketable securities available-for-sale: U.S.
At December 31, 2024 2023 Amortized cost Fair value Amortized cost Fair value (In thousands) Residential mortgage-backed securities available-for-sale: Fixed rate pass-through $ 237,892 220,417 209,069 183,874 Variable rate pass-through 3,738 3,789 7,140 7,080 Fixed rate agency CMOs 852,648 719,833 789,842 646,787 Variable rate agency CMOs 44,740 44,668 23,965 23,550 Total residential mortgage-backed securities available-for-sale 1,139,018 988,707 1,030,016 861,291 Marketable securities available-for-sale: U.S.
At December 31, 2023 2022 (Dollars in thousands) Loans 90 days or more past due: Residential mortgage loans $ 7,995 5,574 Home equity loans 3,126 2,257 Vehicle loans 3,051 2,471 Consumer loans 927 608 Commercial real estate loans 6,535 7,589 Commercial real estate loans - owner occupied 177 278 Commercial loans 2,780 1,829 Total loans 90 days or more past due $ 24,591 20,606 Total real estate owned (REO) $ 104 413 Total loans 90 days or more past due and REO 24,695 21,019 Total loans 90 days or more past due to net loans receivable 0.22 % 0.19 % Total loans 90 days or more past due and REO to total assets 0.17 % 0.15 % Nonperforming assets: Nonaccrual loans - loans 90 days or more past due $ 21,894 19,861 Nonaccrual loans - loans less than 90 days past due 72,490 61,375 Loans 90 days or more past due still accruing 2,698 744 Total nonperforming loans 97,082 81,980 Total nonperforming assets $ 97,186 82,393 Classification of Assets .
At December 31, 2024 2023 (Dollars in thousands) Loans 90 days or more past due: Residential mortgage loans $ 4,931 7,995 Home equity loans 2,250 3,126 Vehicle loans 3,191 3,051 Consumer loans 776 927 Commercial real estate loans 7,702 6,535 Commercial real estate loans - owner occupied — 177 Commercial loans 7,335 2,780 Total loans 90 days or more past due $ 26,185 24,591 Total real estate owned (REO) $ 35 104 Total loans 90 days or more past due and REO 26,220 24,695 Total loans 90 days or more past due to net loans receivable 0.24 % 0.22 % Total loans 90 days or more past due and REO to total assets 0.18 % 0.17 % Nonperforming assets: Nonaccrual loans - loans 90 days or more past due $ 25,529 21,894 Nonaccrual loans - loans less than 90 days past due 35,872 72,490 Loans 90 days or more past due still accruing 656 2,698 Total nonperforming loans 62,057 97,082 Other nonperforming assets (1) 16,102 — Total nonperforming assets $ 78,194 97,186 (1) Other nonperforming assets includes nonaccrual loans held for sale. 56 Table of Contents Classification of Assets .
GAAP basis net interest rate spreads were 2.83%, 3.09%, and 2.88%, respectively, and GAAP basis net interest margins were 3.26%, 3.17%, and 2.96% respectively. 57 Table of Contents Rate/Volume Analysis The following table presents, on a FTE basis, the changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities for the year ended December 31, 2023 compared to 2022 and for the year ended December 31, 2022 compared to 2021.
(11) Shown on a FTE basis and in consideration of applicable current federal, state and local tax rates. 52 Table of Contents Rate/Volume Analysis The following table presents, on a FTE basis, the changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities for the year ended December 31, 2024 compared to 2023 and for the year ended December 31, 2023 compared to 2022.
During the years ended December 31, 2023 2022 (Dollars in thousands) FHLB borrowings: Average balance outstanding $ 568,350 96,358 Maximum outstanding at end of any month during year 787,300 551,300 Balance outstanding at end of year 338,500 551,300 Weighted average interest rate during year 5.37 % 4.27 % Weighted average interest rate at end of year 5.70 % 4.54 % Collateralized borrowings: Average balance outstanding $ 63,694 115,402 Maximum outstanding at end of any month during year 101,059 135,736 Balance outstanding at end of year 35,495 105,766 Weighted average interest rate during year 1.09 % 0.19 % Weighted average interest rate at end of year 1.72 % 0.27 % Collateral received: Average balance outstanding $ 37,942 14,104 Maximum outstanding at end of any month during year 62,300 42,824 Balance outstanding at end of year 24,900 24,100 Weighted average interest rate during year 5.28 % 2.62 % Weighted average interest rate at end of year 5.26 % 4.17 % Subordinated borrowings: Average balance outstanding $ 114,029 116,644 Maximum outstanding at end of any month during year 114,189 123,638 Balance outstanding at end of year 114,189 113,840 Weighted average interest rate during year 4.00 % 4.00 % Weighted average interest rate at end of year 4.00 % 4.00 % Total borrowings: Average balance outstanding $ 784,015 342,508 Maximum outstanding at end of any month during year 1,009,462 795,006 Balance outstanding at end of year 513,084 795,006 Weighted average interest rate during year 4.82 % 2.74 % Weighted average interest rate at end of year 5.02 % 3.88 % Shareholders’ equity .
During the years ended December 31, 2024 2023 (Dollars in thousands) FHLB borrowings: Average balance outstanding $ 254,033 568,350 Maximum outstanding at end of any month during year 493,300 787,300 Balance outstanding at end of year 175,000 338,500 Weighted average interest rate during year 5.49 % 5.37 % Weighted average interest rate at end of year 4.64 % 5.70 % Collateralized borrowings: Average balance outstanding $ 26,061 63,694 Maximum outstanding at end of any month during year 35,278 101,059 Balance outstanding at end of year 22,323 35,495 Weighted average interest rate during year 1.71 % 1.09 % Weighted average interest rate at end of year 1.73 % 1.72 % Collateral received: Average balance outstanding $ 31,326 37,942 Maximum outstanding at end of any month during year 55,900 62,300 Balance outstanding at end of year 3,008 24,900 Weighted average interest rate during year 5.35 % 5.28 % Weighted average interest rate at end of year 4.65 % 5.26 % Subordinated borrowings: Average balance outstanding $ 114,378 114,029 Maximum outstanding at end of any month during year 114,538 114,189 Balance outstanding at end of year 114,538 114,189 Weighted average interest rate during year 4.00 % 4.00 % Weighted average interest rate at end of year 4.00 % 4.00 % Total borrowings: Average balance outstanding $ 425,798 784,015 Maximum outstanding at end of any month during year 681,027 1,009,462 Balance outstanding at end of year 314,869 513,084 Weighted average interest rate during year 4.85 % 4.82 % Weighted average interest rate at end of year 4.20 % 5.02 % Shareholders’ equity .
Payments due Less than one year One year to less than three years Three years to less than five years Five years or greater Total (In thousands) Supplemental Executive Retirement Plan (1) $ — — — 1,021 1,021 Term notes payable to the FHLB of Pittsburgh (2) 338,500 — — — 338,500 Collateralized borrowings (2) 35,495 — — — 35,495 Collateral received (2) 24,900 — — — 24,900 Subordinated debentures (2) — — — 114,800 114,800 Junior subordinated debentures (2) — — — 129,574 129,574 Operating leases (3) 6,153 11,768 11,572 63,147 92,640 Total $ 405,048 11,768 11,572 308,542 736,930 Commitments to extend credit $ 198,166 — — — 198,166 (1) See Note 15 to the Consolidated Financial Statements, Employee Benefit Plans, for additional information.
Payments due Less than one year One year to less than three years Three years to less than five years Five years or greater Total (In thousands) Supplemental Executive Retirement Plan (1) $ — — — 1,113 1,113 Term notes payable to the FHLB of Pittsburgh (2) 175,000 — — — 175,000 Collateralized borrowings (2) 22,323 — — — 22,323 Collateral received (2) 3,008 — — — 3,008 Subordinated debentures (2) — — — 114,800 114,800 Junior subordinated debentures (2) — — — 129,834 129,834 Operating leases (3) 5,514 10,692 9,697 42,703 68,606 Total $ 205,845 10,692 9,697 288,450 514,684 Commitments to extend credit $ 190,094 — — — 190,094 (1) See Note 15 to the Consolidated Financial Statements, Employee Benefit Plans, for additional information.
At December 31, 2023 2022 (Dollars in thousands) Total shareholders’equity (GAAP capital) $ 1,516,850 1,562,610 Add: Accumulated other comprehensive loss 137,847 159,511 Less: non-qualifying intangible assets (265,889) (269,159) CET 1 capital 1,388,808 1,452,962 Additions to Tier 1 capital — — Leverage or Tier 1 capital 1,388,808 1,452,962 Add: Tier 2 capital (1) 131,928 115,240 Total risk-based capital $ 1,520,736 1,568,202 Average assets for leverage ratio $ 14,322,564 14,017,646 Net risk-weighted assets including off-balance-sheet items $ 11,211,971 10,659,180 CET 1 capital ratio 12.387 % 13.631 % Minimum requirement 4.500 % 4.500 % Leverage capital ratio 9.697 % 10.365 % Minimum requirement 4.000 % 4.000 % Total risk-based capital ratio 13.564 % 14.712 % Minimum requirement 8.000 % 8.000 % (1) Tier 2 capital consists of the allowance for credit losses, which is limited to 1.25% of total risk-weighted assets as detailed under the regulations of the FDIC, and 45% of pre-tax net unrealized gains on securities available-for-sale.
Northwest Bank At December 31, At December 31, 2024 2023 2024 2023 (Dollars in thousands) (Dollars in thousands) Total shareholders’equity (GAAP capital) $ 1,601,303 1,560,316 $ 1,595,639 1,516,850 Add: Accumulated other comprehensive loss 110,914 149,492 110,914 149,492 Add: Other deductions (11,617) (11,645) (11,617) (11,645) Less: non-qualifying intangible assets (357,799) (269,982) (353,706) (265,889) CET 1 capital 1,342,801 1,428,181 1,341,230 1,388,808 Additions to Tier 1 capital 125,845 125,585 — — Leverage or Tier 1 capital 1,468,646 1,553,766 1,341,230 1,388,808 Add: Tier 2 capital (1) 240,140 246,117 125,602 131,928 Total risk-based capital $ 1,708,786 1,799,883 $ 1,466,832 1,520,736 Average assets for leverage ratio $ 14,135,644 14,332,246 $ 14,123,417 14,322,564 Net risk-weighted assets including off-balance-sheet items $ 10,627,925 10,743,366 $ 10,618,368 10,734,057 CET 1 capital ratio 12.635 % 13.294 % 12.631 % 12.938 % Minimum requirement 4.500 % 4.500 % 4.500 % 4.500 % Leverage capital ratio 10.390 % 10.841 % 9.496 % 9.697 % Minimum requirement 4.000 % 4.000 % 4.000 % 4.000 % Total risk-based capital ratio 16.078 % 16.753 % 13.814 % 14.167 % Minimum requirement 8.000 % 8.000 % 8.000 % 8.000 % (1) Tier 2 capital consists of the allowance for credit losses, which is limited to 1.25% of total risk-weighted assets as detailed under the regulations of the FDIC, and 45% of pre-tax net unrealized gains on securities available-for-sale.
Maturity period Certificates of deposit (In thousands) Three months or less $ 118,990 Over three months through six months 156,901 Over six months through twelve months 505,596 Over twelve months 6,790 Total $ 788,277 At December 31, 2023 and 2022, we had total deposits in excess of $250,000 (the limit for FDIC insurance) of $1.835 billion and $4.031 billion, respectively.
Maturity period Certificates of deposit (In thousands) Three months or less $ 141,194 Over three months through six months 123,113 Over six months through twelve months 104,198 Over twelve months 5,420 Total $ 373,925 At December 31, 2024 and 2023, we had total deposits in excess of $250,000 per depositor per account ownership category (the limit for FDIC insurance) of $1.9 billion and $1.8 billion, respectively.
At December 31, 2023 2022 Amount % of total loans (1) Amount % of total loans (1) (Dollars in thousands) Balance at end of year applicable to: Residential mortgage loans $ 18,193 30.0 % $ 19,261 32.0 % Home equity loans 5,403 10.8 % 5,902 11.9 % Vehicle loans 26,911 17.6 % 23,059 18.8 % Consumer loans 1,199 1.0 % 665 1.0 % Commercial real estate loans 51,267 23.1 % 44,506 22.5 % Commercial real estate loans - owner occupied 3,775 3.0 % 4,004 3.4 % Commercial loans 18,495 14.5 % 20,639 10.4 % Total $ 125,243 100.0 % $ 118,036 100.0 % (1) Represents percentage of loans in each category to total loans. 56 Table of Contents Average Balance Sheets The following table sets forth average balance sheets, average yields, on a fully taxable equivalent (“FTE”) basis, and average costs, and certain other information at and for the periods indicated.
At December 31, 2024 2023 Amount % of total loans (1) Amount % of total loans (1) (Dollars in thousands) Balance at end of year applicable to: Residential mortgage loans $ 14,347 28.4 % $ 18,193 30.0 % Home equity loans 4,845 10.3 % 5,403 10.8 % Vehicle loans 22,389 16.7 % 26,911 17.6 % Consumer loans 1,883 1.1 % 1,199 1.0 % Commercial real estate loans 44,328 22.3 % 51,267 23.1 % Commercial real estate loans - owner occupied 3,882 3.2 % 3,775 3.0 % Commercial loans 25,145 18.0 % 18,495 14.5 % Total $ 116,819 100.0 % $ 125,243 100.0 % (1) Represents percentage of loans in each category to total loans.
At December 31, 2023 2022 Amount Percent Amount Percent (Dollars in thousands) Personal Banking: Residential mortgage loans held-for-sale $ 8,768 0.1 % $ 9,913 0.1 % Residential mortgage loans 3,419,417 30.0 % 3,488,686 31.9 % Home equity loans 1,227,858 10.8 % 1,297,674 11.9 % Vehicle loans 2,008,601 17.6 % 2,056,783 18.8 % Consumer loans (1) 117,426 1.0 % 111,872 1.0 % Total Personal Banking 6,782,070 59.5 % 6,964,928 63.7 % Commercial Banking: Commercial real estate 2,628,457 23.0 % 2,448,028 22.5 % Commercial real estate - owner occupied 345,553 3.0 % 375,527 3.4 % Commercial loans 1,658,729 14.5 % 1,131,969 10.4 % Total Commercial Banking 4,632,739 40.5 % 3,955,524 36.3 % Total loans receivable, gross 11,414,809 100.0 % 10,920,452 100.0 % Total allowance for credit losses (125,243) (118,036) Total loans receivable, net $ 11,289,566 $ 10,802,416 (1) Consists primarily of secured and unsecured personal loans.
At December 31, 2024 2023 Amount Percent Amount Percent (Dollars in thousands) Personal Banking: Residential mortgage loans $ 3,178,269 28.4 % $ 3,419,417 30.0 % Home equity loans 1,149,396 10.3 % 1,227,858 10.8 % Vehicle loans 1,870,843 16.7 % 2,008,601 17.6 % Consumer loans (1) 124,242 1.1 % 117,426 1.0 % Total Personal Banking 6,322,750 56.5 % 6,773,302 59.4 % Commercial Banking: Commercial real estate 2,495,726 22.3 % 2,628,457 23.1 % Commercial real estate - owner occupied 354,136 3.2 % 345,553 3.0 % Commercial loans 2,007,402 18.0 % 1,658,729 14.5 % Total Commercial Banking 4,857,264 43.5 % 4,632,739 40.6 % Total loans receivable, gross 11,180,014 100.0 % 11,406,041 100.0 % Total allowance for credit losses (116,819) (125,243) Total loans receivable, net $ 11,063,195 $ 11,280,798 (1) Consists primarily of secured and unsecured personal loans.