Northwest Bancshares, Inc. Financial Ratios — NWBI Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	12	11.57	11.87	11.77	12.45	10.24	19.11	19.89	19.44	13.12	26.44	21.32	20.46	14.85	18.46
Return on Assets (%)	0.8	0.8	0.84	0.79	0.72	0.53	1	1.11	1.1	0.62	1.09	0.93	0.95	0.7	0.81
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	2.39	2.94	2.81	3.12	2.72	3.95	3.26	1.9	0.84	0.91	1.31	1.22	4.47	4.1	0.02
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	27.97	27.88	29.13	26.46	26.91	18.27	31	31.28	30.86	17.77	39.68	32.79	31.96	24.89	24.97
Profit Margin (%)	19.71	19.72	20.9	19.57	18.41	12.73	21.55	24.64	24.15	14.38	30.44	25.23	24.64	19.27	19.33
Net Income to Common Margin (%)	19.71	19.72	20.9	19.57	18.41	12.73	21.55	24.64	24.15	14.38	30.44	25.23	24.64	19.27	19.33
Effective Tax Rate (%)	29.51	29.28	28.24	26.02	31.59	30.36	30.49	21.22	21.74	19.1	23.27	23.04	22.92	22.59	22.59
Dvd Payout Ratio (%)	68.03	89.7	68.92	241.97	87.26	121.12	69.03	66.28	68.98	124.42	64.98	75.91	75.33	101.57	87.22
Sustainable Growth Rate (%)	3.84	1.19	3.69	-16.71	1.59	-2.16	5.92	6.71	6.03	-3.2	9.26	5.14	5.05	-0.23	2.36

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	799	963	985	991	1,086	254	219	346	368	412	392	924	643	445	691
ST Debt	- -	- -	156	163	119	143	108	234	93	138	139	681	399	200	341
LT Debt	799	963	829	828	968	111	111	111	275	274	253	243	244	244	350
Total Debt/EBITDA	102.53	101.75	110	100.45	121.26	16.48	15.35	42.56	96.27	86.92	59.06	143.35	26.23	20.84	5,082.18
Net Debt/EBITDA	14.25	54.1	66.29	76.12	102.64	-8.8	9.92	34.09	80.36	-68.48	-133.81	121.74	21.24	7.33	3,364.18
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	6.84	6.94	7.24	6.21	5.48	4.99	5.44	5.74	5.57	4.03	4.21	4.56	4.69	4.68	4.12
Long-Term Debt/Equity (%)	69.16	85.35	71.72	77.96	83.18	9.5	9.21	8.84	20.35	17.82	15.95	16.3	15.71	15.3	18.53
Long-Term Debt/Capital (%)	59.46	63.6	53.27	56.22	61.37	15.15	15.27	12.4	28.91	28.31	25.2	15.51	18.49	21.84	25.36
Long-Term Debt/Total Assets (%)	10.04	12.13	10.51	10.66	10.81	1.16	1.19	1.16	2.62	1.99	1.74	1.72	1.69	1.7	2.09
Total Debt/Equity (%)	69.16	85.35	85.25	93.28	93.39	21.71	18.17	27.48	27.2	26.77	24.74	61.97	41.43	27.85	36.56
Total Debt/Capital (%)	59.46	63.6	63.32	67.26	68.9	34.62	30.12	38.53	38.64	42.52	39.07	58.97	48.74	39.74	50.02
Total Debt/Total Assets (%)	10.04	12.13	12.5	12.75	12.13	2.64	2.34	3.6	3.51	2.98	2.7	6.55	4.46	3.09	4.12
Net Debt to Equity	9.61	45.38	51.37	70.68	79.05	-11.6	11.74	22.01	22.71	-21.09	-56.05	52.63	33.55	9.79	24.2
Net Debt/Capital (%)	16.93	48.16	50.99	60.89	65.22	-39.46	21.78	33.42	34.46	-139.66	320.71	54.97	43.5	18.82	39.85
EBITDA	8	9	9	10	9	15	14	8	4	5	7	6	24	21	- -
EBITDA-CapEx	-5	-9	-10	- -	-4	- -	11	3	-7	-8	-11	2	16	19	-11
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	6.84	6.94	7.24	6.21	5.48	4.99	5.44	5.74	5.57	4.03	4.21	4.56	4.69	4.68	4.12
Long-Term Debt/Equity (%)	69.16	85.35	71.72	77.96	83.18	9.5	9.21	8.84	20.35	17.82	15.95	16.3	15.71	15.3	18.53
Long-Term Debt/Capital (%)	59.46	63.6	53.27	56.22	61.37	15.15	15.27	12.4	28.91	28.31	25.2	15.51	18.49	21.84	25.36
Long-Term Debt/Total Assets (%)	10.04	12.13	10.51	10.66	10.81	1.16	1.19	1.16	2.62	1.99	1.74	1.72	1.69	1.7	2.09
Total Debt/Equity (%)	69.16	85.35	85.25	93.28	93.39	21.71	18.17	27.48	27.2	26.77	24.74	61.97	41.43	27.85	36.56
Total Debt/Capital (%)	59.46	63.6	63.32	67.26	68.9	34.62	30.12	38.53	38.64	42.52	39.07	58.97	48.74	39.74	50.02
Total Debt/Total Assets (%)	10.04	12.13	12.5	12.75	12.13	2.64	2.34	3.6	3.51	2.98	2.7	6.55	4.46	3.09	4.12
CFO/Total Liabilities	1.74	1.86	1.94	1.35	1.45	1.61	1.86	1.66	1.39	1.14	1.59	1.39	0.72	1	1.03
CFO/CapEx	9.55	6.96	6.72	9.09	8.56	8.91	40.82	26.54	11.69	11.46	11.73	40.61	10.85	55.31	13.19
Altman's Z-Score	0.25	0.24	0.26	0.23	0.21	0.24	0.25	0.25	0.24	0.17	0.18	0.19	0.18	0.18	0.16

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	12.81	13.42	15	16.76	16.57	18.25	19.46	17.9	18.2	16.99	16.58	17.33	13.22	11.11	12.7
Days Sales Outstanding	28.5	27.2	24.34	21.78	22.03	20	18.75	20.39	20.05	21.49	22.02	21.06	27.61	32.86	28.74
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	1,242	1,140	1,339	1,147	1,263	1,793	1,690	1,729	1,744	1,532	1,791	1,780	1,589	1,674	1,626
- Cash & Cash Equivalents	688	451	391	240	167	390	78	69	61	736	1,279	139	122	288	234
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	799	963	985	991	1,086	254	219	346	368	412	392	924	643	445	691
Enterprise Value	444	573	916	986	1,308	831	1,039	1,204	1,232	-191	-645	1,347	1,066	722	497
Total Capital	1,343	1,514	1,555	1,474	1,577	734	729	897	953	969	1,003	1,567	1,319	1,119	1,382
Total Debt/Capital (%)	59.46	63.6	63.32	67.26	68.9	34.62	30.12	38.53	38.64	42.52	39.07	58.97	48.74	39.74	50.02
Total Debt / EV	1.8	1.68	1.07	1.01	0.83	0.31	0.21	0.29	0.3	-2.15	-0.61	0.69	0.6	0.62	1.39
EV/Sales	1.37	1.78	2.88	3.11	3.98	2.13	2.37	2.81	2.69	- -	- -	2.54	1.95	1.39	0.76
EV/EBITDA	57.02	60.54	102.34	99.89	146	53.87	72.71	148.34	322.05	- -	- -	208.83	43.51	33.82	3,655.3
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	3.74	4.51	7.04	10.88	11.55	6.12	6.85	8.67	9.66	- -	- -	7.68	11.48	5.65	3.24
EV/Free Cash Flow to Firm	3.39	3.94	6.13	9.8	10.35	5.51	6.68	8.36	8.9	- -	- -	7.49	10.51	5.55	3.01
Diluted Market Cap	1,246	1,144	1,352	1,156	1,270	1,815	1,716	1,754	1,760	1,532	1,806	1,780	1,589	1,674	1,636
Diluted Enterprise Value	1,357	1,656	1,945	1,907	2,189	1,679	1,858	2,031	2,067	1,207	918	2,565	2,109	1,831	2,093
EV per Share	4.45	6.1	10.11	10.77	13.87	8.36	10.29	11.8	11.74	- -	- -	10.58	8.37	5.69	3.67
TTM Sales	325	321	318	317	329	390	438	428	457	521	507	530	548	520	652
TTM EBITDA	8	9	9	10	9	15	14	8	4	5	7	6	24	21	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	119	127	130	91	113	136	152	139	127	140	205	175	93	128	153
TTM Free Cash Flow to Firm	131	145	150	101	126	151	156	144	138	153	223	180	101	130	165

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	9.5	7.87	9.04	11.5	10.04	12.02	11.03	12.17	12.72	10.03	8.1	9.9	15.66	12.88	9.91
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	444	573	916	986	1,308	831	1,039	1,204	1,232	-191	-645	1,347	1,066	722	497
Low Price	10.74	11.03	11.98	11.86	11.52	11.78	14.95	15.5	15.46	8.52	12.37	12.04	9.8	10.45	10.75
EV/Sales	1.37	1.78	2.88	3.11	3.98	2.13	2.37	2.81	2.69	- -	- -	2.54	1.95	1.39	0.76
EV/EBITDA	57.02	60.54	102.34	99.89	146	53.87	72.71	148.34	322.05	- -	- -	208.83	43.51	33.82	3,655.3
Price/Earnings	19.35	17.99	20.12	18.51	20.86	36.1	17.89	16.39	15.79	20.47	11.61	13.31	11.77	16.7	12.9
Price/Earnings Average	18.93	17.94	18.04	19.67	19.67	29.63	17.68	16.64	16.21	18.51	11.32	13.14	11.07	15.79	13.31
Price/Earnings High	20.78	19.38	20.49	22.32	21.98	38.24	19.92	17.96	17.86	26.78	12.69	14.62	13.81	19.52	14.65
Price/Earnings Low	16.71	16.34	16.31	17.52	17.95	23.58	15.99	15	14.68	13.69	10.14	11.47	9.25	13.23	11.56
Price/Book Value	2.28	2.07	2.35	2.38	2.58	3.74	3.32	3.14	2.98	2.75	2.93	2.77	2.35	2.48	2.35
Price/Book Value Average	2.23	2.06	2.11	2.53	2.43	3.07	3.28	3.18	3.06	2.49	2.86	2.73	2.21	2.35	2.43
Price/Book Value High	2.45	2.23	2.39	2.87	2.71	3.96	3.7	3.44	3.38	3.6	3.21	3.04	2.76	2.9	2.67
Price/Book Value Low	1.97	1.88	1.9	2.25	2.22	2.44	2.97	2.87	2.77	1.84	2.56	2.38	1.85	1.97	2.11
Price/Tangible Book Value	1.27	1.2	1.37	1.3	1.42	2.16	1.93	1.86	1.77	1.35	1.51	1.62	1.36	1.38	1.16
Price/Tangible Book Value Average	1.24	1.2	1.23	1.38	1.33	1.77	1.91	1.89	1.82	1.22	1.47	1.59	1.28	1.31	1.19
Price/Tangible Book Value High	1.36	1.29	1.39	1.56	1.49	2.29	2.15	2.04	2	1.76	1.65	1.77	1.6	1.61	1.31
Price/Tangible Book Value Low	1.09	1.09	1.11	1.23	1.22	1.41	1.73	1.7	1.65	0.9	1.32	1.39	1.07	1.09	1.04
Price/Sales	3.82	3.55	4.21	3.62	3.84	4.59	3.85	4.04	3.81	2.94	3.53	3.36	2.9	3.22	2.49
Price/Sales Average	3.73	3.54	3.77	3.85	3.62	3.77	3.81	4.1	3.91	2.66	3.45	3.32	2.73	3.04	2.57
Price/Sales High	4.1	3.82	4.28	4.37	4.05	4.87	4.29	4.42	4.31	3.85	3.86	3.69	3.4	3.76	2.83
Price/Sales Low	3.29	3.22	3.41	3.43	3.3	3	3.44	3.7	3.55	1.97	3.09	2.89	2.28	2.55	2.23
Price/Cash Flow	10.46	8.97	10.29	12.66	11.16	13.21	11.13	12.45	13.68	10.91	8.72	10.14	17.11	13.11	10.6
Price/Cash Flow Average	10.23	8.95	9.22	13.46	10.52	10.85	11	12.64	14.04	9.86	8.5	10.01	16.09	12.4	10.93
Price/Cash Flow High	11.23	9.67	10.48	15.27	11.76	13.99	12.4	13.64	15.48	14.27	9.53	11.14	20.07	15.33	12.03
Price/Cash Flow Low	9.03	8.15	8.34	11.99	9.6	8.63	9.95	11.39	12.72	7.3	7.62	8.74	13.43	10.39	9.49
Price/Free Cash Flow Average	9.29	7.85	8.1	12.22	9.47	9.87	10.91	12.36	13.06	9.07	7.9	9.77	14.73	12.18	10.23
Price/Free Cash Flow High	10.21	8.48	9.2	13.87	10.58	12.74	12.29	13.34	14.39	13.13	8.85	10.87	18.37	15.06	11.25
Price/Free Cash Flow Low	8.2	7.15	7.33	10.89	8.64	7.86	9.86	11.14	11.83	6.71	7.08	8.53	12.3	10.21	8.88
EV/Sales Average	4.07	5.13	5.64	6.22	6.42	3.42	4.13	4.75	4.59	2.04	1.69	4.8	3.68	3.34	3.28
EV/Sales High	4.44	5.41	6.15	6.74	6.84	4.52	4.62	5.07	4.99	3.23	2.11	5.17	4.35	4.06	3.53
EV/Sales Low	3.64	4.82	5.27	5.8	6.1	2.65	3.77	4.34	4.22	1.34	1.34	4.38	3.23	2.85	2.94
EV/EBITDA Average	170.13	174.2	200.46	199.65	235.56	86.62	126.79	250.26	548.5	223.91	129.46	394.18	82.26	81.51	15,699.31
EV/EBITDA High	185.41	183.86	218.65	216.28	251.2	114.34	141.58	267.4	596.25	354.59	161.4	424.79	97.33	99.05	16,933.89
EV/EBITDA Low	151.85	163.53	187.57	186.13	223.93	67.14	115.58	228.94	504.37	147.75	102.1	359.44	72.18	69.48	14,074.49
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	12.44	12.14	14.78	12.53	13.39	18.03	16.73	16.94	16.63	12.74	14.16	13.98	12.48	13.19	12
High Price	13.36	13.08	15.05	15.11	14.11	19.1	18.63	18.56	18.81	16.67	15.48	15.35	14.64	15.42	13.62
Enterprise Value Average	1,325	1,649	1,794	1,970	2,110	1,336	1,812	2,032	2,097	1,061	859	2,542	2,015	1,739	2,135
Enterprise Value High	1,444	1,740	1,957	2,134	2,250	1,764	2,024	2,171	2,280	1,680	1,071	2,739	2,384	2,114	2,303
Enterprise Value Low	1,183	1,548	1,679	1,837	2,006	1,036	1,652	1,859	1,929	700	677	2,318	1,768	1,483	1,914

Shares Outstanding	97	94	94	95	102	102	102	103	107	127	127	127	127	128	146
Diluted Weighted Avg Shares	100	94	91	92	95	101	103	104	106	120	128	127	127	127	136
Basic Weighted Avg Shares	100	94	91	92	94	99	101	102	105	120	126	127	127	127	135
Revenue per Share	3.26	3.42	3.51	3.46	3.49	3.92	4.34	4.19	4.36	4.33	4.01	4.16	4.3	4.1	4.81
EBITDA per Share	0.08	0.1	0.1	0.11	0.09	0.16	0.14	0.08	0.04	0.04	0.05	0.05	0.19	0.17	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.64	0.67	0.73	0.68	0.64	0.5	0.94	1.03	1.05	0.62	1.22	1.05	1.06	0.79	0.93
Basic EPS from Cont Ops	0.64	0.67	0.73	0.68	0.64	0.5	0.94	1.03	1.05	0.62	1.22	1.05	1.06	0.79	0.93
Diluted EPS, GAAP	0.64	0.67	0.73	0.67	0.64	0.49	0.92	1.02	1.04	0.62	1.21	1.05	1.06	0.79	0.92
Diluted EPS from Cont Ops	0.64	0.67	0.73	0.67	0.64	0.49	0.92	1.02	1.04	0.62	1.21	1.05	1.06	0.79	0.92
Dividend per Share	0.44	0.61	0.51	1.64	0.56	0.6	0.65	0.69	0.73	0.77	0.79	0.8	0.8	0.8	0.81
Cash Flow per Share	1.19	1.35	1.44	0.99	1.2	1.36	1.5	1.36	1.22	1.17	1.62	1.38	0.73	1.01	1.13
Free Cash Flow per Basic Share	1.06	1.16	1.22	0.88	1.06	1.21	1.47	1.31	1.11	1.07	1.49	1.34	0.66	0.99	1.05
Cash & Equivalents per Share	15.99	16.29	15.54	12.59	11.04	12.23	8.62	8.53	8.4	17.76	22.36	10.66	9.16	11.01	13.43
Book Value per Share	5.46	5.87	6.29	5.27	5.2	4.83	5.04	5.4	5.57	4.63	4.83	5.05	5.31	5.31	5.1
Tangible Book Value per Share	9.83	10.12	10.79	9.66	9.46	8.35	8.66	9.11	9.38	9.45	9.41	8.66	9.15	9.56	10.38

Northwest Bancshares, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)