Delaware | 001-31486 | 06-1187536 | ||||||||||||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Title of each class | Trading Symbols | Name of each exchange on which registered | ||||||
Common Stock, par value $0.01 per share | WBS | New York Stock Exchange | ||||||
Depositary Shares, each representing 1/1000th interest in a share of 5.25% Series F Non-Cumulative Perpetual Preferred Stock | WBS-PrF | New York Stock Exchange | ||||||
Depositary Shares, each representing 1/40th interest in a share of 6.50% Series G Non-Cumulative Perpetual Preferred Stock | WBS-PrG | New York Stock Exchange |
Item 2.02 | Results of Operations and Financial Condition |
Item 7.01 | Regulation FD Disclosure |
Item 9.01 | Financial Statements and Exhibits |
Exhibit Number |
Description | |||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). |
WEBSTER FINANCIAL CORPORATION | |||||||||||
(Registrant) | |||||||||||
Date: October 20, 2022 | /s/ Albert J. Wang | ||||||||||
Albert J. Wang | |||||||||||
Executive Vice President and Chief Accounting Officer |
Percent | |||||||||||||||||||||||
Three months ended September 30, | Favorable/ | ||||||||||||||||||||||
(In thousands) | 2022 | 2021 | (Unfavorable) | ||||||||||||||||||||
Net interest income | $333,554 | $152,012 | 119.4 | % | |||||||||||||||||||
Non-interest income | 40,497 | 22,782 | 77.8 | ||||||||||||||||||||
Operating revenue | 374,051 | 174,794 | 114.0 | ||||||||||||||||||||
Non-interest expense | 102,415 | 50,244 | (103.8) | ||||||||||||||||||||
Pre-tax, pre-provision net revenue | $271,636 | $124,550 | 118.1 | ||||||||||||||||||||
Percent | |||||||||||||||||||||||
At September 30, | Increase/ | ||||||||||||||||||||||
(In millions) | 2022 | 2021 | (Decrease) | ||||||||||||||||||||
Loans and leases | $38,493 | $14,655 | 162.7 | % | |||||||||||||||||||
Deposits | 20,828 | 10,103 | 106.2 | ||||||||||||||||||||
AUA / AUM (off balance sheet) | 2,121 | 2,847 | (25.5) |
Percent | |||||||||||||||||||||||
Three months ended September 30, | Favorable/ | ||||||||||||||||||||||
(In thousands) | 2022 | 2021 | (Unfavorable) | ||||||||||||||||||||
Net interest income | $58,567 | $42,074 | 39.2 | % | |||||||||||||||||||
Non-interest income | 25,842 | 24,756 | 4.4 | ||||||||||||||||||||
Operating revenue | 84,409 | 66,830 | 26.3 | ||||||||||||||||||||
Non-interest expense | 36,725 | 32,374 | (13.4) | ||||||||||||||||||||
Pre-tax, net revenue | $47,684 | $34,456 | 38.4 | ||||||||||||||||||||
Percent | |||||||||||||||||||||||
At September 30, | Increase/ | ||||||||||||||||||||||
(Dollars in millions) | 2022 | 2021 | (Decrease) | ||||||||||||||||||||
Number of accounts (thousands) |
3,133 | 3,003 | 4.3 | % | |||||||||||||||||||
Deposits | $7,889 | $7,329 | 7.6 | ||||||||||||||||||||
Linked investment accounts (off balance sheet) | 3,233 | 3,427 | (5.7) | ||||||||||||||||||||
Total footings | $11,122 | $10,756 | 3.4 |
Percent | |||||||||||||||||||||||
Three months ended September 30, | Favorable/ | ||||||||||||||||||||||
(In thousands) | 2022 | 2021 | (Unfavorable) | ||||||||||||||||||||
Net interest income | $195,748 | $98,572 | 98.6 | % | |||||||||||||||||||
Non-interest income | 33,838 | 24,292 | 39.3 | ||||||||||||||||||||
Operating revenue | 229,586 | 122,864 | 86.9 | ||||||||||||||||||||
Non-interest expense | 109,588 | 73,212 | (49.7) | ||||||||||||||||||||
Pre-tax, pre-provision net revenue | $119,998 | $49,652 | 141.7 | ||||||||||||||||||||
Percent | |||||||||||||||||||||||
At September 30, | Increase/ | ||||||||||||||||||||||
(In millions) | 2022 | 2021 | (Decrease) | ||||||||||||||||||||
Loans | $9,302 | $6,925 | 34.3 | % | |||||||||||||||||||
Deposits | 23,859 | 12,591 | 89.5 | ||||||||||||||||||||
AUA (off balance sheet) | 7,369 | 4,194 | 75.7 |
WEBSTER FINANCIAL CORPORATION
Selected Financial Highlights (unaudited)
|
|||||||||||||||||||||||||||||
At or for the Three Months Ended | |||||||||||||||||||||||||||||
(In thousands, except per share data) | September 30, 2022 |
June 30, 2022 |
March 31, 2022 |
December 31, 2021 |
September 30, 2021 |
||||||||||||||||||||||||
Income and performance ratios: | |||||||||||||||||||||||||||||
Net income (loss) | $ | 233,968 | $ | 182,311 | $ | (16,747) | $ | 111,038 | $ | 95,713 | |||||||||||||||||||
Net income (loss) available to common shareholders | 229,806 | 178,148 | (20,178) | 109,069 | 93,745 | ||||||||||||||||||||||||
Earnings (loss) per diluted common share | 1.31 | 1.00 | (0.14) | 1.20 | 1.03 | ||||||||||||||||||||||||
Return on average assets | 1.38 | % | 1.10 | % | (0.12) | % | 1.26 | % | 1.10 | % | |||||||||||||||||||
Return on average tangible common shareholders' equity (non-GAAP) |
18.62 | 14.50 | (1.36) | 16.23 | 14.16 | ||||||||||||||||||||||||
Return on average common shareholders’ equity | 11.78 | 9.09 | (1.25) | 13.35 | 11.61 | ||||||||||||||||||||||||
Non-interest income as a percentage of total revenue | 17.10 | 19.90 | 20.88 | 28.44 | 26.73 | ||||||||||||||||||||||||
Asset quality: | |||||||||||||||||||||||||||||
Allowance for credit losses on loans and leases | $ | 574,325 | $ | 571,499 | $ | 569,371 | $ | 301,187 | $ | 314,922 | |||||||||||||||||||
Nonperforming assets | 211,627 | 250,242 | 251,206 | 112,590 | 104,209 | ||||||||||||||||||||||||
Allowance for credit losses on loans and leases / total loans and leases | 1.20 | % | 1.25 | % | 1.31 | % | 1.35 | % | 1.46 | % | |||||||||||||||||||
Net charge-offs (recoveries) / average loans and leases (annualized) | 0.25 | 0.09 | 0.10 | (0.02) | 0.02 | ||||||||||||||||||||||||
Nonperforming loans and leases / total loans and leases | 0.44 | 0.54 | 0.57 | 0.49 | 0.47 | ||||||||||||||||||||||||
Nonperforming assets / total loans and leases plus OREO | 0.44 | 0.55 | 0.58 | 0.51 | 0.48 | ||||||||||||||||||||||||
Allowance for credit losses on loans and leases / nonperforming loans and leases | 274.12 | 230.88 | 229.48 | 274.36 | 309.44 | ||||||||||||||||||||||||
Other ratios: | |||||||||||||||||||||||||||||
Tangible equity (non-GAAP) |
7.70 | % | 8.12 | % | 8.72 | % | 8.39 | % | 8.12 | % | |||||||||||||||||||
Tangible common equity (non-GAAP) |
7.27 | 7.68 | 8.26 | 7.97 | 7.71 | ||||||||||||||||||||||||
Tier 1 risk-based capital (a) |
11.37 | 11.65 | 12.05 | 12.32 | 12.39 | ||||||||||||||||||||||||
Total risk-based capital (a) |
13.41 | 13.91 | 14.41 | 13.64 | 13.79 | ||||||||||||||||||||||||
Common equity tier 1 risk-based capital (a) |
10.82 | 11.09 | 11.46 | 11.72 | 11.77 | ||||||||||||||||||||||||
Shareholders’ equity / total assets | 11.33 | 11.83 | 12.55 | 9.85 | 9.57 | ||||||||||||||||||||||||
Net interest margin | 3.54 | 3.28 | 3.21 | 2.73 | 2.80 | ||||||||||||||||||||||||
Efficiency ratio (non-GAAP) |
41.17 | 45.25 | 48.73 | 54.85 | 54.84 | ||||||||||||||||||||||||
Equity and share related: | |||||||||||||||||||||||||||||
Common equity | $ | 7,542,431 | $ | 7,713,809 | $ | 7,893,156 | $ | 3,293,288 | $ | 3,241,152 | |||||||||||||||||||
Book value per common share | 43.32 | 43.82 | 44.32 | 36.36 | 35.78 | ||||||||||||||||||||||||
Tangible book value per common share (non-GAAP) |
27.69 | 28.31 | 28.94 | 30.22 | 29.63 | ||||||||||||||||||||||||
Common stock closing price | 45.20 | 42.15 | 56.12 | 55.84 | 54.46 | ||||||||||||||||||||||||
Dividends declared per common share | 0.40 | 0.40 | 0.40 | 0.40 | 0.40 | ||||||||||||||||||||||||
Common shares issued and outstanding | 174,116 | 176,041 | 178,102 | 90,584 | 90,588 | ||||||||||||||||||||||||
Weighted-average common shares outstanding - Basic | 173,868 | 175,845 | 147,394 | 90,052 | 90,038 | ||||||||||||||||||||||||
Weighted-average common shares outstanding - Diluted | 173,944 | 175,895 | 147,533 | 90,284 | 90,232 | ||||||||||||||||||||||||
(a) Presented as preliminary for September 30, 2022 and actual for the remaining periods. | |||||||||||||||||||||||||||||
WEBSTER FINANCIAL CORPORATION
Consolidated Balance Sheets (unaudited)
|
|||||||||||||||||
(In thousands) | September 30, 2022 |
June 30, 2022 |
September 30, 2021 |
||||||||||||||
Assets: | |||||||||||||||||
Cash and due from banks | $ | 286,487 | $ | 294,482 | $ | 161,369 | |||||||||||
Interest-bearing deposits | 326,638 | 607,323 | 2,442,790 | ||||||||||||||
Securities: | |||||||||||||||||
Available for sale | 8,085,044 | 8,638,358 | 3,410,443 | ||||||||||||||
Held to maturity, net | 6,505,838 | 6,547,998 | 5,986,308 | ||||||||||||||
Total securities, net | 14,590,882 | 15,186,356 | 9,396,751 | ||||||||||||||
Loans held for sale | 898 | 388 | 24,969 | ||||||||||||||
Loans and Leases: | |||||||||||||||||
Commercial | 19,642,624 | 18,520,595 | 8,159,127 | ||||||||||||||
Commercial real estate | 18,830,948 | 18,141,670 | 6,522,679 | ||||||||||||||
Residential mortgages | 7,617,955 | 7,223,728 | 5,167,527 | ||||||||||||||
Consumer | 1,732,348 | 1,760,750 | 1,731,002 | ||||||||||||||
Total loans and leases | 47,823,875 | 45,646,743 | 21,580,335 | ||||||||||||||
Allowance for credit losses on loans and leases | (574,325) | (571,499) | (314,922) | ||||||||||||||
Loans and leases, net | 47,249,550 | 45,075,244 | 21,265,413 | ||||||||||||||
Federal Home Loan Bank and Federal Reserve Bank stock | 373,044 | 329,424 | 75,936 | ||||||||||||||
Premises and equipment, net | 434,721 | 449,578 | 209,573 | ||||||||||||||
Goodwill and other intangible assets, net | 2,721,040 | 2,729,551 | 557,360 | ||||||||||||||
Cash surrender value of life insurance policies | 1,230,641 | 1,228,484 | 572,368 | ||||||||||||||
Deferred tax asset, net | 369,737 | 269,790 | 96,489 | ||||||||||||||
Accrued interest receivable and other assets | 1,468,928 | 1,424,401 | 571,240 | ||||||||||||||
Total Assets | $ | 69,052,566 | $ | 67,595,021 | $ | 35,374,258 | |||||||||||
Liabilities and Shareholders' Equity: | |||||||||||||||||
Deposits: | |||||||||||||||||
Demand | $ | 13,849,812 | $ | 13,576,152 | $ | 7,154,835 | |||||||||||
Health savings accounts | 7,889,310 | 7,777,786 | 7,329,405 | ||||||||||||||
Interest-bearing checking | 9,203,220 | 9,547,749 | 4,181,825 | ||||||||||||||
Money market | 11,156,579 | 10,884,656 | 3,958,700 | ||||||||||||||
Savings | 9,340,372 | 8,736,712 | 5,517,189 | ||||||||||||||
Certificates of deposit | 2,311,484 | 2,554,102 | 1,884,373 | ||||||||||||||
Brokered certificates of deposit | 258,110 | — | — | ||||||||||||||
Total deposits | 54,008,887 | 53,077,157 | 30,026,327 | ||||||||||||||
Securities sold under agreements to repurchase and other borrowings | 1,265,414 | 1,743,782 | 655,871 | ||||||||||||||
Federal Home Loan Bank advances | 3,510,717 | 2,510,810 | 113,334 | ||||||||||||||
Long-term debt | 1,074,844 | 1,076,559 | 564,114 | ||||||||||||||
Accrued expenses and other liabilities | 1,366,294 | 1,188,925 | 628,423 | ||||||||||||||
Total liabilities | 61,226,156 | 59,597,233 | 31,988,069 | ||||||||||||||
Preferred stock | 283,979 | 283,979 | 145,037 | ||||||||||||||
Common shareholders' equity | 7,542,431 | 7,713,809 | 3,241,152 | ||||||||||||||
Total shareholders’ equity | 7,826,410 | 7,997,788 | 3,386,189 | ||||||||||||||
Total Liabilities and Shareholders' Equity | $ | 69,052,566 | $ | 67,595,021 | $ | 35,374,258 | |||||||||||
WEBSTER FINANCIAL CORPORATION
Consolidated Statements of Income (unaudited)
|
||||||||||||||||||||||||||
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||||||||||||
(In thousands, except per share data) | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||
Interest income: | ||||||||||||||||||||||||||
Interest and fees on loans and leases | $ | 525,960 | $ | 196,273 | $ | 1,303,774 | $ | 572,728 | ||||||||||||||||||
Interest and dividends on securities | 91,569 | 43,362 | 237,297 | 133,895 | ||||||||||||||||||||||
Loans held for sale | 40 | 57 | 73 | 201 | ||||||||||||||||||||||
Total interest income | 617,569 | 239,692 | 1,541,144 | 706,824 | ||||||||||||||||||||||
Interest expense: | ||||||||||||||||||||||||||
Deposits | 37,492 | 4,571 | 57,350 | 16,104 | ||||||||||||||||||||||
Borrowings | 29,074 | 5,430 | 51,883 | 16,413 | ||||||||||||||||||||||
Total interest expense | 66,566 | 10,001 | 109,233 | 32,517 | ||||||||||||||||||||||
Net interest income | 551,003 | 229,691 | 1,431,911 | 674,307 | ||||||||||||||||||||||
Provision for credit losses | 36,531 | 7,750 | 237,619 | (39,500) | ||||||||||||||||||||||
Net interest income after provision for loan and lease losses | 514,472 | 221,941 | 1,194,292 | 713,807 | ||||||||||||||||||||||
Non-interest income: | ||||||||||||||||||||||||||
Deposit service fees | 50,807 | 40,258 | 150,019 | 122,166 | ||||||||||||||||||||||
Loan and lease related fees | 26,769 | 10,881 | 77,355 | 27,056 | ||||||||||||||||||||||
Wealth and investment services | 11,419 | 9,985 | 33,260 | 29,475 | ||||||||||||||||||||||
Mortgage banking activities | 86 | 1,525 | 616 | 5,486 | ||||||||||||||||||||||
Increase in cash surrender value of life insurance policies | 7,718 | 3,666 | 22,694 | 10,802 | ||||||||||||||||||||||
(Loss) on sale of investment securities, net | (2,234) | — | (2,234) | — | ||||||||||||||||||||||
Other income | 19,071 | 17,460 | 56,894 | 38,249 | ||||||||||||||||||||||
Total non-interest income | 113,636 | 83,775 | 338,604 | 233,234 | ||||||||||||||||||||||
Non-interest expense: | ||||||||||||||||||||||||||
Compensation and benefits | 173,983 | 105,352 | 545,641 | 310,706 | ||||||||||||||||||||||
Occupancy | 23,517 | 12,430 | 93,725 | 42,090 | ||||||||||||||||||||||
Technology and equipment | 45,283 | 28,441 | 142,182 | 84,081 | ||||||||||||||||||||||
Marketing | 3,918 | 3,721 | 10,868 | 9,452 | ||||||||||||||||||||||
Professional and outside services | 21,618 | 7,074 | 91,041 | 37,875 | ||||||||||||||||||||||
Intangible assets amortization | 8,511 | 1,124 | 23,700 | 3,395 | ||||||||||||||||||||||
Loan workout expenses | 580 | 203 | 1,992 | 924 | ||||||||||||||||||||||
Deposit insurance | 8,026 | 3,855 | 19,996 | 11,560 | ||||||||||||||||||||||
Other expenses | 44,635 | 18,037 | 118,938 | 55,164 | ||||||||||||||||||||||
Total non-interest expense | 330,071 | 180,237 | 1,048,083 | 555,247 | ||||||||||||||||||||||
Income before income taxes | 298,037 | 125,479 | 484,813 | 391,794 | ||||||||||||||||||||||
Income tax expense | 64,069 | 29,766 | 85,281 | 93,968 | ||||||||||||||||||||||
Net income | 233,968 | 95,713 | 399,532 | 297,826 | ||||||||||||||||||||||
Preferred stock dividends | (4,162) | (1,968) | (11,756) | (5,906) | ||||||||||||||||||||||
Net income available to common shareholders | $ | 229,806 | $ | 93,745 | $ | 387,776 | $ | 291,920 | ||||||||||||||||||
Weighted-average common shares outstanding - Diluted | 173,944 | 90,232 | 165,813 | 90,186 | ||||||||||||||||||||||
Earnings per common share: | ||||||||||||||||||||||||||
Basic | $ | 1.31 | $ | 1.03 | $ | 2.32 | $ | 3.23 | ||||||||||||||||||
Diluted | 1.31 | 1.03 | 2.32 | 3.22 | ||||||||||||||||||||||
WEBSTER FINANCIAL CORPORATION
Five Quarter Consolidated Statements of Income (unaudited)
|
|||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||
(In thousands, except per share data) | September 30, 2022 |
June 30, 2022 |
March 31, 2022 |
December 31, 2021 |
September 30, 2021 |
||||||||||||||||||||||||
Interest income: | |||||||||||||||||||||||||||||
Interest and fees on loans and leases | $ | 525,960 | $ | 431,538 | $ | 346,276 | $ | 189,985 | $ | 196,273 | |||||||||||||||||||
Interest and dividends on securities | 91,569 | 82,202 | 63,526 | 45,990 | 43,362 | ||||||||||||||||||||||||
Loans held for sale | 40 | 7 | 26 | 45 | 57 | ||||||||||||||||||||||||
Total interest income | 617,569 | 513,747 | 409,828 | 236,020 | 239,692 | ||||||||||||||||||||||||
Interest expense: | |||||||||||||||||||||||||||||
Deposits | 37,492 | 12,459 | 7,399 | 4,027 | 4,571 | ||||||||||||||||||||||||
Borrowings | 29,074 | 14,628 | 8,181 | 5,211 | 5,430 | ||||||||||||||||||||||||
Total interest expense | 66,566 | 27,087 | 15,580 | 9,238 | 10,001 | ||||||||||||||||||||||||
Net interest income | 551,003 | 486,660 | 394,248 | 226,782 | 229,691 | ||||||||||||||||||||||||
Provision for credit losses | 36,531 | 12,243 | 188,845 | (15,000) | 7,750 | ||||||||||||||||||||||||
Net interest income after provision for loan and lease losses | 514,472 | 474,417 | 205,403 | 241,782 | 221,941 | ||||||||||||||||||||||||
Non-interest income: | |||||||||||||||||||||||||||||
Deposit service fees | 50,807 | 51,385 | 47,827 | 40,544 | 40,258 | ||||||||||||||||||||||||
Loan and lease related fees | 26,769 | 27,907 | 22,679 | 9,602 | 10,881 | ||||||||||||||||||||||||
Wealth and investment services | 11,419 | 11,244 | 10,597 | 10,111 | 9,985 | ||||||||||||||||||||||||
Mortgage banking activities | 86 | 102 | 428 | 733 | 1,525 | ||||||||||||||||||||||||
Increase in cash surrender value of life insurance policies | 7,718 | 8,244 | 6,732 | 3,627 | 3,666 | ||||||||||||||||||||||||
(Loss) on sale of investment securities, net | (2,234) | — | — | — | — | ||||||||||||||||||||||||
Other income | 19,071 | 22,051 | 15,772 | 25,521 | 17,460 | ||||||||||||||||||||||||
Total non-interest income | 113,636 | 120,933 | 104,035 | 90,138 | 83,775 | ||||||||||||||||||||||||
Non-interest expense: | |||||||||||||||||||||||||||||
Compensation and benefits | 173,983 | 187,656 | 184,002 | 109,283 | 105,352 | ||||||||||||||||||||||||
Occupancy | 23,517 | 51,593 | 18,615 | 13,256 | 12,430 | ||||||||||||||||||||||||
Technology and equipment | 45,283 | 41,498 | 55,401 | 28,750 | 28,441 | ||||||||||||||||||||||||
Marketing | 3,918 | 3,441 | 3,509 | 2,599 | 3,721 | ||||||||||||||||||||||||
Professional and outside services | 21,618 | 15,332 | 54,091 | 9,360 | 7,074 | ||||||||||||||||||||||||
Intangible assets amortization | 8,511 | 8,802 | 6,387 | 1,118 | 1,124 | ||||||||||||||||||||||||
Loan workout expenses | 580 | 732 | 680 | 244 | 203 | ||||||||||||||||||||||||
Deposit insurance | 8,026 | 6,748 | 5,222 | 4,234 | 3,855 | ||||||||||||||||||||||||
Other expenses | 44,635 | 42,425 | 31,878 | 21,009 | 18,037 | ||||||||||||||||||||||||
Total non-interest expense | 330,071 | 358,227 | 359,785 | 189,853 | 180,237 | ||||||||||||||||||||||||
Income (loss) before income taxes | 298,037 | 237,123 | (50,347) | 142,067 | 125,479 | ||||||||||||||||||||||||
Income tax expense (benefit) | 64,069 | 54,812 | (33,600) | 31,029 | 29,766 | ||||||||||||||||||||||||
Net income (loss) | 233,968 | 182,311 | (16,747) | 111,038 | 95,713 | ||||||||||||||||||||||||
Preferred stock dividends | (4,162) | (4,163) | (3,431) | (1,969) | (1,968) | ||||||||||||||||||||||||
Net income (loss) available to common shareholders | $ | 229,806 | $ | 178,148 | $ | (20,178) | $ | 109,069 | $ | 93,745 | |||||||||||||||||||
Weighted-average common shares outstanding - Diluted | 173,944 | 175,895 | 147,533 | 90,284 | 90,232 | ||||||||||||||||||||||||
Earnings (loss) per common share: | |||||||||||||||||||||||||||||
Basic | $ | 1.31 | $ | 1.00 | $ | (0.14) | $ | 1.20 | $ | 1.03 | |||||||||||||||||||
Diluted | 1.31 | 1.00 | (0.14) | 1.20 | 1.03 | ||||||||||||||||||||||||
WEBSTER FINANCIAL CORPORATION
Consolidated Average Balances, Interest, Yields and Rates, and Net Interest Margin on a Fully Tax-equivalent Basis (unaudited)
| |||||||||||||||||||||||||||||||||||
Three Months Ended September 30, | |||||||||||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Average balance |
Interest | Yield/rate | Average balance |
Interest | Yield/rate | |||||||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||||||||||||||||
Loans and leases | $ | 46,229,678 | $ | 532,062 | 4.52 | % | $ | 21,538,513 | $ | 197,015 | 3.60 | % | |||||||||||||||||||||||
Investment securities (a) |
15,039,510 | 93,561 | 2.40 | 8,911,291 | 43,868 | 2.01 | |||||||||||||||||||||||||||||
Federal Home Loan and Federal Reserve Bank stock | 326,860 | 1,875 | 2.28 | 76,212 | 290 | 1.51 | |||||||||||||||||||||||||||||
Interest-bearing deposits (b) |
585,807 | 3,278 | 2.19 | 2,334,986 | 896 | 0.15 | |||||||||||||||||||||||||||||
Loans held for sale | 580 | 40 | n/m | 11,328 | 57 | 2.03 | |||||||||||||||||||||||||||||
Total interest-earning assets | 62,182,435 | $ | 630,816 | 3.96 | % | 32,872,330 | $ | 242,126 | 2.92 | % | |||||||||||||||||||||||||
Non-interest-earning assets | 5,823,755 | 2,021,962 | |||||||||||||||||||||||||||||||||
Total Assets | $ | 68,006,190 | $ | 34,894,292 | |||||||||||||||||||||||||||||||
Liabilities and Shareholders' Equity: | |||||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||||
Demand deposits | $ | 13,590,667 | $ | — | — | % | $ | 7,182,116 | $ | — | — | % | |||||||||||||||||||||||
Health savings accounts | 7,854,425 | 1,146 | 0.06 | 7,346,239 | 1,463 | 0.08 | |||||||||||||||||||||||||||||
Interest-bearing checking, money market and savings | 29,798,562 | 33,808 | 0.45 | 13,363,703 | 1,794 | 0.05 | |||||||||||||||||||||||||||||
Certificates of deposit and brokered deposits | 2,716,885 | 2,538 | 0.37 | 1,957,286 | 1,314 | 0.27 | |||||||||||||||||||||||||||||
Total deposits | 53,960,539 | 37,492 | 0.28 | 29,849,344 | 4,571 | 0.06 | |||||||||||||||||||||||||||||
Securities sold under agreements to repurchase and other borrowings | 1,369,126 | 6,242 | 1.78 | 544,311 | 721 | 0.52 | |||||||||||||||||||||||||||||
Federal Home Loan Bank advances | 2,402,596 | 13,814 | 2.25 | 120,714 | 492 | 1.59 | |||||||||||||||||||||||||||||
Long-term debt (a) |
1,075,683 | 9,018 | 3.47 | 564,692 | 4,217 | 3.22 | |||||||||||||||||||||||||||||
Total borrowings | 4,847,405 | 29,074 | 2.38 | 1,229,717 | 5,430 | 1.82 | |||||||||||||||||||||||||||||
Total interest-bearing liabilities | 58,807,944 | $ | 66,566 | 0.45 | % | 31,079,061 | $ | 10,001 | 0.13 | % | |||||||||||||||||||||||||
Non-interest-bearing liabilities | 1,108,202 | 439,830 | |||||||||||||||||||||||||||||||||
Total liabilities | 59,916,146 | 31,518,891 | |||||||||||||||||||||||||||||||||
Preferred stock | 283,979 | 145,037 | |||||||||||||||||||||||||||||||||
Common shareholders' equity | 7,806,065 | 3,230,364 | |||||||||||||||||||||||||||||||||
Total shareholders' equity | 8,090,044 | 3,375,401 | |||||||||||||||||||||||||||||||||
Total Liabilities and Shareholders' Equity | $ | 68,006,190 | $ | 34,894,292 | |||||||||||||||||||||||||||||||
Tax-equivalent net interest income | 564,250 | 232,125 | |||||||||||||||||||||||||||||||||
Less: tax-equivalent adjustments | (13,247) | (2,434) | |||||||||||||||||||||||||||||||||
Net interest income | $ | 551,003 | $ | 229,691 | |||||||||||||||||||||||||||||||
Net interest margin | 3.54 | % | 2.80 | % | |||||||||||||||||||||||||||||||
(a) For the purposes of our average yield/rate and margin computations, unsettled trades on investment securities and unrealized gain (loss) balances on securities available-for-sale and senior fixed-rate notes hedges are excluded. | |||||||||||||||||||||||||||||||||||
(b) Interest-bearing deposits is a component of cash and cash equivalents. |
WEBSTER FINANCIAL CORPORATION
Consolidated Average Balances, Interest, Yields and Rates, and Net Interest Margin on a Fully Tax-equivalent Basis (unaudited)
| |||||||||||||||||||||||||||||||||||
Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Average balance |
Interest | Yield/rate | Average balance |
Interest | Yield/rate | |||||||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||||||||||||||||
Loans and leases | $ | 42,125,526 | $ | 1,317,941 | 4.14 | % | $ | 21,477,967 | $ | 574,984 | 3.54 | % | |||||||||||||||||||||||
Investment securities (a) |
14,548,116 | 246,788 | 2.22 | 8,878,820 | 136,727 | 2.09 | |||||||||||||||||||||||||||||
Federal Home Loan and Federal Reserve Bank stock | 252,559 | 4,768 | 2.52 | 77,040 | 909 | 1.58 | |||||||||||||||||||||||||||||
Interest-bearing deposits (b) |
623,866 | 4,711 | 1.00 | 1,434,552 | 1,419 | 0.13 | |||||||||||||||||||||||||||||
Loans held for sale | 12,160 | 73 | 0.80 | 11,515 | 201 | 2.33 | |||||||||||||||||||||||||||||
Total interest-earning assets | 57,562,227 | $ | 1,574,281 | 3.60 | % | 31,879,894 | $ | 714,240 | 2.98 | % | |||||||||||||||||||||||||
Non-interest-earning assets | 5,448,419 | 1,968,707 | |||||||||||||||||||||||||||||||||
Total Assets | $ | 63,010,646 | $ | 33,848,601 | |||||||||||||||||||||||||||||||
Liabilities and Shareholders' Equity: | |||||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||||
Demand deposits | $ | 12,758,489 | $ | — | — | % | $ | 6,800,456 | $ | — | — | % | |||||||||||||||||||||||
Health savings accounts | 7,809,082 | 3,358 | 0.06 | 7,414,332 | 4,720 | 0.09 | |||||||||||||||||||||||||||||
Interest-bearing checking, money market and savings | 27,887,362 | 48,992 | 0.23 | 12,579,762 | 5,117 | 0.05 | |||||||||||||||||||||||||||||
Certificates of deposit and brokered deposits | 2,649,328 | 5,000 | 0.25 | 2,146,218 | 6,267 | 0.39 | |||||||||||||||||||||||||||||
Total deposits | 51,104,261 | 57,350 | 0.15 | 28,940,768 | 16,104 | 0.07 | |||||||||||||||||||||||||||||
Securities sold under agreements to repurchase and other borrowings | 1,006,391 | 9,876 | 1.29 | 522,638 | 2,216 | 0.56 | |||||||||||||||||||||||||||||
Federal Home Loan Bank advances | 1,198,754 | 17,034 | 1.87 | 131,606 | 1,539 | 1.54 | |||||||||||||||||||||||||||||
Long-term debt (a) |
1,017,120 | 24,973 | 3.40 | 565,866 | 12,658 | 3.22 | |||||||||||||||||||||||||||||
Total borrowings | 3,222,265 | 51,883 | 2.16 | 1,220,110 | 16,413 | 1.85 | |||||||||||||||||||||||||||||
Total interest-bearing liabilities | 54,326,526 | $ | 109,233 | 0.27 | % | 30,160,878 | $ | 32,517 | 0.14 | % | |||||||||||||||||||||||||
Non-interest-bearing liabilities | 1,043,313 | 373,609 | |||||||||||||||||||||||||||||||||
Total liabilities | 55,369,839 | 30,534,487 | |||||||||||||||||||||||||||||||||
Preferred stock | 268,202 | 145,037 | |||||||||||||||||||||||||||||||||
Common shareholders' equity | 7,372,605 | 3,169,077 | |||||||||||||||||||||||||||||||||
Total shareholders' equity | 7,640,807 | 3,314,114 | |||||||||||||||||||||||||||||||||
Total Liabilities and Shareholders' Equity | $ | 63,010,646 | $ | 33,848,601 | |||||||||||||||||||||||||||||||
Tax-equivalent net interest income | 1,465,048 | 681,723 | |||||||||||||||||||||||||||||||||
Less: tax-equivalent adjustments | (33,137) | (7,416) | |||||||||||||||||||||||||||||||||
Net interest income | $ | 1,431,911 | $ | 674,307 | |||||||||||||||||||||||||||||||
Net interest margin | 3.35 | % | 2.85 | % | |||||||||||||||||||||||||||||||
(a) For the purposes of our average yield/rate and margin computations, unsettled trades on investment securities and unrealized gain (loss) balances on securities available-for-sale and senior fixed-rate notes hedges are excluded. | |||||||||||||||||||||||||||||||||||
(b) Interest-bearing deposits is a component of cash and cash equivalents. |
WEBSTER FINANCIAL CORPORATION Five Quarter Loan and Lease Balances (unaudited) |
|||||||||||||||||||||||||||||
(Dollars in thousands) | September 30, 2022 |
June 30, 2022 |
March 31, 2022 |
December 31, 2021 |
September 30, 2021 |
||||||||||||||||||||||||
Loan and Lease Balances (actual): | |||||||||||||||||||||||||||||
Commercial non-mortgage | $ | 17,838,905 | $ | 16,628,317 | $ | 15,578,594 | $ | 7,509,538 | $ | 7,172,345 | |||||||||||||||||||
Asset-based lending | 1,803,719 | 1,892,278 | 1,807,545 | 1,067,248 | 986,782 | ||||||||||||||||||||||||
Commercial real estate | 18,830,948 | 18,141,670 | 17,584,947 | 6,603,180 | 6,522,679 | ||||||||||||||||||||||||
Residential mortgages | 7,617,955 | 7,223,728 | 6,798,199 | 5,412,905 | 5,167,527 | ||||||||||||||||||||||||
Consumer | 1,732,348 | 1,760,750 | 1,767,200 | 1,678,858 | 1,731,002 | ||||||||||||||||||||||||
Total Loan and Lease Balances | 47,823,875 | 45,646,743 | 43,536,485 | 22,271,729 | 21,580,335 | ||||||||||||||||||||||||
Allowance for credit losses on loans and leases | (574,325) | (571,499) | (569,371) | (301,187) | (314,922) | ||||||||||||||||||||||||
Loans and Leases, net | $ | 47,249,550 | $ | 45,075,244 | $ | 42,967,114 | $ | 21,970,542 | $ | 21,265,413 | |||||||||||||||||||
Loan and Lease Balances (average): | |||||||||||||||||||||||||||||
Commercial non-mortgage | $ | 16,780,780 | $ | 15,850,507 | $ | 12,568,454 | $ | 7,304,985 | $ | 7,280,258 | |||||||||||||||||||
Asset-based lending | 1,811,073 | 1,851,956 | 1,540,301 | 1,010,874 | 956,535 | ||||||||||||||||||||||||
Commercial real estate | 18,503,077 | 17,756,151 | 13,732,925 | 6,575,865 | 6,510,100 | ||||||||||||||||||||||||
Residential mortgages | 7,384,704 | 6,905,509 | 6,322,495 | 5,309,127 | 5,036,329 | ||||||||||||||||||||||||
Consumer | 1,750,044 | 1,756,575 | 1,748,654 | 1,701,250 | 1,755,291 | ||||||||||||||||||||||||
Total Loan and Lease Balances | $ | 46,229,678 | $ | 44,120,698 | $ | 35,912,829 | $ | 21,902,101 | $ | 21,538,513 | |||||||||||||||||||
WEBSTER FINANCIAL CORPORATION
Five Quarter Nonperforming Assets and Past Due Loans and Leases (unaudited)
|
|||||||||||||||||||||||||||||
(Dollars in thousands) | September 30, 2022 |
June 30, 2022 |
March 31, 2022 |
December 31, 2021 |
September 30, 2021 |
||||||||||||||||||||||||
Nonperforming loans and leases: | |||||||||||||||||||||||||||||
Commercial non-mortgage | $ | 80,002 | $ | 112,006 | $ | 108,460 | $ | 63,553 | $ | 40,774 | |||||||||||||||||||
Asset-based lending | 25,115 | 25,862 | 5,494 | 2,114 | 2,139 | ||||||||||||||||||||||||
Commercial real estate | 49,054 | 49,935 | 74,581 | 5,058 | 15,972 | ||||||||||||||||||||||||
Residential mortgages | 25,563 | 27,213 | 27,318 | 15,591 | 19,327 | ||||||||||||||||||||||||
Consumer | 29,782 | 32,514 | 32,258 | 23,462 | 23,558 | ||||||||||||||||||||||||
Total nonperforming loans and leases | $ | 209,516 | $ | 247,530 | $ | 248,111 | $ | 109,778 | $ | 101,770 | |||||||||||||||||||
Other real estate owned and repossessed assets: | |||||||||||||||||||||||||||||
Residential mortgages | $ | 2,024 | $ | 2,558 | $ | 2,582 | $ | 2,276 | $ | 1,759 | |||||||||||||||||||
Consumer | 87 | 154 | 513 | 536 | 680 | ||||||||||||||||||||||||
Total other real estate owned and repossessed assets | $ | 2,111 | $ | 2,712 | $ | 3,095 | $ | 2,812 | $ | 2,439 | |||||||||||||||||||
Total nonperforming assets | $ | 211,627 | $ | 250,242 | $ | 251,206 | $ | 112,590 | $ | 104,209 |
Past due 30-89 days: | |||||||||||||||||||||||||||||
Commercial non-mortgage | $ | 17,440 | $ | 6,006 | $ | 8,025 | $ | 9,340 | $ | 5,537 | |||||||||||||||||||
Asset-based lending | — | — | 24,103 | — | — | ||||||||||||||||||||||||
Commercial real estate | 6,050 | 25,587 | 20,533 | 921 | 821 | ||||||||||||||||||||||||
Residential mortgages | 12,577 | 10,781 | 9,307 | 3,561 | 3,447 | ||||||||||||||||||||||||
Consumer | 9,656 | 9,275 | 9,379 | 5,576 | 7,158 | ||||||||||||||||||||||||
Total past due 30-89 days | $ | 45,723 | $ | 51,649 | $ | 71,347 | $ | 19,398 | $ | 16,963 | |||||||||||||||||||
Past due 90 days or more and accruing | 711 | 8 | 124 | 2,507 | 107 | ||||||||||||||||||||||||
Total past due loans and leases | $ | 46,434 | $ | 51,657 | $ | 71,471 | $ | 21,905 | $ | 17,070 |
Five Quarter Changes in the Allowance for Credit Losses on Loans and Leases (unaudited) |
|||||||||||||||||||||||||||||
For the Three Months Ended | |||||||||||||||||||||||||||||
(Dollars in thousands) | September 30, 2022 |
June 30, 2022 |
March 31, 2022 |
December 31, 2021 |
September 30, 2021 |
||||||||||||||||||||||||
ACL on loans and leases, beginning balance | $ | 571,499 | $ | 569,371 | $ | 301,187 | $ | 314,922 | $ | 307,945 | |||||||||||||||||||
Initial allowance on PCD loans and leases (1) |
— | — | 88,045 | — | — | ||||||||||||||||||||||||
Provision | 31,352 | 11,728 | 189,068 | (14,980) | 7,898 | ||||||||||||||||||||||||
Charge-offs: | |||||||||||||||||||||||||||||
Commercial portfolio | 31,356 | 18,757 | 11,248 | 799 | 1,723 | ||||||||||||||||||||||||
Consumer portfolio | 1,453 | 896 | 1,120 | 1,382 | 2,053 | ||||||||||||||||||||||||
Total charge-offs | 32,809 | 19,653 | 12,368 | 2,181 | 3,776 | ||||||||||||||||||||||||
Recoveries: | |||||||||||||||||||||||||||||
Commercial portfolio | 1,413 | 7,765 | 1,364 | 1,107 | 142 | ||||||||||||||||||||||||
Consumer portfolio | 2,870 | 2,288 | 2,075 | 2,319 | 2,713 | ||||||||||||||||||||||||
Total recoveries | 4,283 | 10,053 | 3,439 | 3,426 | 2,855 | ||||||||||||||||||||||||
Total net charge-offs (recoveries) | 28,526 | 9,600 | 8,929 | (1,245) | 921 | ||||||||||||||||||||||||
ACL on loans and leases, ending balance | $ | 574,325 | $ | 571,499 | $ | 569,371 | $ | 301,187 | $ | 314,922 | |||||||||||||||||||
ACL on unfunded loan commitments, beginning balance | $ | 20,149 | $ | 19,640 | $ | 13,104 | $ | 12,170 | $ | 11,974 | |||||||||||||||||||
Acquisition of Sterling | — | — | 6,749 | — | — | ||||||||||||||||||||||||
Provision | 5,180 | 509 | (213) | 934 | 196 | ||||||||||||||||||||||||
ACL on unfunded loan commitments, ending balance | $ | 25,329 | $ | 20,149 | $ | 19,640 | $ | 13,104 | $ | 12,170 | |||||||||||||||||||
Total ending balance | $ | 599,654 | $ | 591,648 | $ | 589,011 | $ | 314,291 | $ | 327,092 |
At or for the Three Months Ended | |||||||||||||||||||||||||||||
(In thousands, except per share data) | September 30, 2022 |
June 30, 2022 |
March 31, 2022 |
December 31, 2021 |
September 30, 2021 |
||||||||||||||||||||||||
Efficiency ratio: | |||||||||||||||||||||||||||||
Non-interest expense | $ | 330,071 | $ | 358,227 | $ | 359,785 | $ | 189,853 | $ | 180,237 | |||||||||||||||||||
Less: Foreclosed property activity | (393) | (358) | (75) | (347) | (142) | ||||||||||||||||||||||||
Intangible assets amortization | 8,511 | 8,802 | 6,387 | 1,118 | 1,124 | ||||||||||||||||||||||||
Operating lease depreciation | 2,115 | 2,425 | 1,632 | — | — | ||||||||||||||||||||||||
Strategic initiatives and other (1) |
11,617 | (152) | (4,140) | 600 | (4,011) | ||||||||||||||||||||||||
Merger related | 25,536 | 66,640 | 108,495 | 10,560 | 9,847 | ||||||||||||||||||||||||
Debt prepayment costs | — | — | — | 2,526 | — | ||||||||||||||||||||||||
Non-interest expense | $ | 282,685 | $ | 280,870 | $ | 247,486 | $ | 175,396 | $ | 173,419 | |||||||||||||||||||
Net interest income | $ | 551,003 | $ | 486,660 | $ | 394,248 | $ | 226,782 | $ | 229,691 | |||||||||||||||||||
Add: Tax-equivalent adjustment | 13,247 | 11,732 | 8,158 | 2,397 | 2,434 | ||||||||||||||||||||||||
Non-interest income | 113,636 | 120,933 | 104,035 | 90,138 | 83,775 | ||||||||||||||||||||||||
Other income (2) |
11,186 | 3,805 | 3,082 | 431 | 327 | ||||||||||||||||||||||||
Less: Operating lease depreciation | 2,115 | 2,425 | 1,632 | — | — | ||||||||||||||||||||||||
(Loss) on sale of investment securities, net | (2,234) | — | — | — | — | ||||||||||||||||||||||||
Other (3) |
2,548 | — | — | — | — | ||||||||||||||||||||||||
Income | $ | 686,643 | $ | 620,705 | $ | 507,891 | $ | 319,748 | $ | 316,227 | |||||||||||||||||||
Efficiency ratio | 41.17% | 45.25% | 48.73% | 54.85% | 54.84% | ||||||||||||||||||||||||
Return on average tangible common shareholders' equity: | |||||||||||||||||||||||||||||
Net income (loss) | $ | 233,968 | $ | 182,311 | $ | (16,747) | $ | 111,038 | $ | 95,713 | |||||||||||||||||||
Less: Preferred stock dividends | 4,162 | 4,163 | 3,431 | 1,969 | 1,968 | ||||||||||||||||||||||||
Add: Intangible assets amortization, tax-effected | 6,724 | 6,954 | 5,046 | 883 | 888 | ||||||||||||||||||||||||
Adjusted income (loss) | $ | 236,530 | $ | 185,102 | $ | (15,132) | $ | 109,952 | $ | 94,633 | |||||||||||||||||||
Adjusted income (loss), annualized basis | $ | 946,120 | $ | 740,408 | $ | (60,528) | $ | 439,808 | $ | 378,532 | |||||||||||||||||||
Average shareholders' equity | $ | 8,090,044 | $ | 8,125,518 | $ | 6,691,490 | $ | 3,411,911 | $ | 3,375,401 | |||||||||||||||||||
Less: Average preferred stock | 283,979 | 283,979 | 236,121 | 145,037 | 145,037 | ||||||||||||||||||||||||
Average goodwill and other intangible assets | 2,725,200 | 2,733,827 | 2,007,266 | 556,784 | 557,902 | ||||||||||||||||||||||||
Average tangible common shareholders' equity | $ | 5,080,865 | $ | 5,107,712 | $ | 4,448,103 | $ | 2,710,090 | $ | 2,672,462 | |||||||||||||||||||
Return on average tangible common shareholders' equity | 18.62% | 14.50% | (1.36)% | 16.23% | 14.16% |
At or for the Three Months Ended | |||||||||||||||||||||||||||||
(In thousands, except per share data) | September 30, 2022 |
June 30, 2022 |
March 31, 2022 |
December 31, 2021 |
September 30, 2021 |
||||||||||||||||||||||||
Tangible equity: | |||||||||||||||||||||||||||||
Shareholders' equity | $ | 7,826,410 | $ | 7,997,788 | $ | 8,177,135 | $ | 3,438,325 | $ | 3,386,189 | |||||||||||||||||||
Less: Goodwill and other intangible assets | 2,721,040 | 2,729,551 | 2,738,353 | 556,242 | 557,360 | ||||||||||||||||||||||||
Tangible shareholders' equity | $ | 5,105,370 | $ | 5,268,237 | $ | 5,438,782 | $ | 2,882,083 | $ | 2,828,829 | |||||||||||||||||||
Total assets | $ | 69,052,566 | $ | 67,595,021 | $ | 65,131,484 | $ | 34,915,599 | $ | 35,374,258 | |||||||||||||||||||
Less: Goodwill and other intangible assets | 2,721,040 | 2,729,551 | 2,738,353 | 556,242 | 557,360 | ||||||||||||||||||||||||
Tangible assets | $ | 66,331,526 | $ | 64,865,470 | $ | 62,393,131 | $ | 34,359,357 | $ | 34,816,898 | |||||||||||||||||||
Tangible equity | 7.70% | 8.12% | 8.72% | 8.39% | 8.12% | ||||||||||||||||||||||||
Tangible common equity: | |||||||||||||||||||||||||||||
Tangible shareholders' equity | $ | 5,105,370 | $ | 5,268,237 | $ | 5,438,782 | $ | 2,882,083 | $ | 2,828,829 | |||||||||||||||||||
Less: Preferred stock | 283,979 | 283,979 | 283,979 | 145,037 | 145,037 | ||||||||||||||||||||||||
Tangible common shareholders' equity | $ | 4,821,391 | $ | 4,984,258 | $ | 5,154,803 | $ | 2,737,046 | $ | 2,683,792 | |||||||||||||||||||
Tangible assets | $ | 66,331,526 | $ | 64,865,470 | $ | 62,393,131 | $ | 34,359,357 | $ | 34,816,898 | |||||||||||||||||||
Tangible common equity | 7.27% | 7.68% | 8.26% | 7.97% | 7.71% | ||||||||||||||||||||||||
Tangible book value per common share: | |||||||||||||||||||||||||||||
Tangible common shareholders' equity | $ | 4,821,391 | $ | 4,984,258 | $ | 5,154,803 | $ | 2,737,046 | $ | 2,683,792 | |||||||||||||||||||
Common shares outstanding | 174,116 | 176,041 | 178,102 | 90,584 | 90,588 | ||||||||||||||||||||||||
Tangible book value per common share | $ | 27.69 | $ | 28.31 | $ | 28.94 | $ | 30.22 | $ | 29.63 | |||||||||||||||||||
Core deposits: | |||||||||||||||||||||||||||||
Total deposits | $ | 54,008,887 | $ | 53,077,157 | $ | 54,356,283 | $ | 29,847,029 | $ | 30,026,327 | |||||||||||||||||||
Less: Certificates of deposit | 2,311,484 | 2,554,102 | 2,821,097 | 1,797,770 | 1,884,373 | ||||||||||||||||||||||||
Brokered certificates of deposit | 258,110 | — | — | — | — | ||||||||||||||||||||||||
Core deposits | $ | 51,439,293 | $ | 50,523,055 | $ | 51,535,186 | $ | 28,049,259 | $ | 28,141,954 |
Three months ended September 30, 2022 | ||||||||
Adjusted ROATCE: | ||||||||
Net income | $ | 233,968 | ||||||
Less: Preferred stock dividends | 4,162 | |||||||
Add: Intangible assets amortization, tax-effected | 6,724 | |||||||
Strategic initiatives and other, tax-effected | 8,467 | |||||||
Merger related, tax-effected | 18,968 | |||||||
Loss on sale of investment securities, net, tax-effected | 1,628 | |||||||
Other, tax-effected | (1,857) | |||||||
Adjusted income | $ | 263,736 | ||||||
Adjusted income, annualized basis | $ | 1,054,944 | ||||||
Average shareholders' equity | $ | 8,090,044 | ||||||
Less: Average preferred stock | 283,979 | |||||||
Average goodwill and other intangible assets | 2,725,200 | |||||||
Average tangible common shareholders' equity | $ | 5,080,865 | ||||||
Adjusted return on average tangible common shareholders' equity | 20.76 | % | ||||||
Adjusted ROAA: | ||||||||
Net income | $ | 233,968 | ||||||
Add: Strategic initiatives and other, tax-effected | 8,467 | |||||||
Merger related, tax-effected | 18,968 | |||||||
Loss on sale of investment securities, net, tax-effected | 1,628 | |||||||
Other, tax-effected | (1,857) | |||||||
Adjusted income | $ | 261,174 | ||||||
Adjusted income, annualized basis | $ | 1,044,696 | ||||||
Average assets | $ | 68,006,190 | ||||||
Adjusted return on average assets | 1.54 | % |
(In millions, except per share data) | ||||||||||||||||||||
GAAP to adjusted reconciliation: | ||||||||||||||||||||
Three months ended September 30, 2022 | ||||||||||||||||||||
Pre-Tax Income | Net Income Available to Common Shareholders | Diluted EPS | ||||||||||||||||||
Reported (GAAP) | $ | 298.0 | $ | 229.8 | $ | 1.31 | ||||||||||||||
Merger related expenses | 25.5 | 19.0 | 0.11 | |||||||||||||||||
Strategic initiatives and other | 11.3 | 8.2 | 0.04 | |||||||||||||||||
Adjusted (non-GAAP) | $ | 334.9 | $ | 257.0 | $ | 1.46 | ||||||||||||||