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: July 20, 2023 | /s/ Albert J. Wang | ||||||||||
Albert J. Wang | |||||||||||
Executive Vice President and Chief Accounting Officer |
Percent | |||||||||||||||||||||||
Three months ended June 30, | Favorable/ | ||||||||||||||||||||||
(In thousands) | 2023 | 2022 | (Unfavorable) | ||||||||||||||||||||
Net interest income | $383,606 | $333,421 | 15.1 | % | |||||||||||||||||||
Non-interest income | 32,255 | 49,430 | (34.7) | ||||||||||||||||||||
Operating revenue | 415,861 | 382,851 | 8.6 | ||||||||||||||||||||
Non-interest expense | 110,582 | 102,720 | (7.7) | ||||||||||||||||||||
Pre-tax, pre-provision net revenue | $305,279 | $280,131 | 9.0 | ||||||||||||||||||||
Percent | |||||||||||||||||||||||
At June 30, | Increase/ | ||||||||||||||||||||||
(In millions) | 2023 | 2022 | (Decrease) | ||||||||||||||||||||
Loans and leases | $41,862 | $36,635 | 14.3 | % | |||||||||||||||||||
Deposits | 18,349 | 20,501 | (10.5) | ||||||||||||||||||||
AUA / AUM (off balance sheet) | 2,757 | 2,266 | 21.7 |
Percent | |||||||||||||||||||||||
Three months ended June 30, | Favorable/ | ||||||||||||||||||||||
(In thousands) | 2023 | 2022 | (Unfavorable) | ||||||||||||||||||||
Net interest income | $75,421 | $49,558 | 52.2 | % | |||||||||||||||||||
Non-interest income | 23,023 | 26,552 | (13.3) | ||||||||||||||||||||
Operating revenue | 98,444 | 76,110 | 29.3 | ||||||||||||||||||||
Non-interest expense | 42,643 | 37,540 | (13.6) | ||||||||||||||||||||
Pre-tax, net revenue | $55,801 | $38,570 | 44.7 | ||||||||||||||||||||
Percent | |||||||||||||||||||||||
At June 30, | Increase/ | ||||||||||||||||||||||
(Dollars in millions) | 2023 | 2022 | (Decrease) | ||||||||||||||||||||
Number of accounts (thousands) |
3,177 | 3,077 | 3.2 | % | |||||||||||||||||||
Deposits | $8,208 | $7,778 | 5.5 | ||||||||||||||||||||
Linked investment accounts (off balance sheet) | 4,123 | 3,277 | 25.8 | ||||||||||||||||||||
Total footings | $12,331 | $11,055 | 11.5 |
Percent | |||||||||||||||||||||||
Three months ended June 30, | Favorable/ | ||||||||||||||||||||||
(In thousands) | 2023 | 2022 | (Unfavorable) | ||||||||||||||||||||
Net interest income | $204,455 | $179,287 | 14.0 | % | |||||||||||||||||||
Non-interest income | 28,877 | 30,798 | (6.2) | ||||||||||||||||||||
Operating revenue | 233,332 | 210,085 | 11.1 | ||||||||||||||||||||
Non-interest expense | 108,880 | 107,366 | (1.4) | ||||||||||||||||||||
Pre-tax, pre-provision net revenue | $124,452 | $102,719 | 21.2 | ||||||||||||||||||||
At June 30, | Percent | ||||||||||||||||||||||
(In millions) | 2023 | 2022 | Increase | ||||||||||||||||||||
Loans | $9,739 | $8,965 | 8.6 | % | |||||||||||||||||||
Deposits | 23,875 | 23,873 | — | ||||||||||||||||||||
AUA (off balance sheet) | 7,848 | 7,536 | 4.1 |
WEBSTER FINANCIAL CORPORATION
Selected Financial Highlights (unaudited)
|
|||||||||||||||||||||||||||||
At or for the Three Months Ended | |||||||||||||||||||||||||||||
(In thousands, except per share data) | June 30, 2023 |
March 31, 2023 |
December 31, 2022 |
September 30, 2022 |
June 30, 2022 |
||||||||||||||||||||||||
Income and performance ratios: | |||||||||||||||||||||||||||||
Net income | $ | 234,968 | $ | 221,004 | $ | 244,751 | $ | 233,968 | $ | 182,311 | |||||||||||||||||||
Net income available to common stockholders | 230,806 | 216,841 | 240,588 | 229,806 | 178,148 | ||||||||||||||||||||||||
Earnings per diluted common share | 1.32 | 1.24 | 1.38 | 1.31 | 1.00 | ||||||||||||||||||||||||
Return on average assets (annualized) | 1.23 | % | 1.22 | % | 1.40 | % | 1.38 | % | 1.10 | % | |||||||||||||||||||
Return on average tangible common stockholders' equity (annualized) (1) |
18.12 | 17.66 | 19.93 | 18.62 | 14.50 | ||||||||||||||||||||||||
Return on average common stockholders’ equity (annualized) | 11.38 | 10.94 | 12.54 | 11.78 | 9.09 | ||||||||||||||||||||||||
Non-interest income as a percentage of total revenue | 13.28 | 10.62 | 14.50 | 17.10 | 19.90 | ||||||||||||||||||||||||
Asset quality: | |||||||||||||||||||||||||||||
Allowance for credit losses on loans and leases | $ | 628,911 | $ | 613,914 | $ | 594,741 | $ | 574,325 | $ | 571,499 | |||||||||||||||||||
Nonperforming assets | 222,215 | 186,551 | 206,136 | 211,627 | 250,242 | ||||||||||||||||||||||||
Allowance for credit losses on loans and leases / total loans and leases | 1.22 | % | 1.21 | % | 1.20 | % | 1.20 | % | 1.25 | % | |||||||||||||||||||
Net charge-offs / average loans and leases (annualized) | 0.16 | 0.20 | 0.17 | 0.25 | 0.09 | ||||||||||||||||||||||||
Nonperforming loans and leases / total loans and leases | 0.42 | 0.36 | 0.41 | 0.44 | 0.54 | ||||||||||||||||||||||||
Nonperforming assets / total loans and leases plus OREO | 0.43 | 0.37 | 0.41 | 0.44 | 0.55 | ||||||||||||||||||||||||
Allowance for credit losses on loans and leases / nonperforming loans and leases | 287.35 | 331.81 | 291.84 | 274.12 | 230.88 | ||||||||||||||||||||||||
Other ratios: | |||||||||||||||||||||||||||||
Tangible equity (1) |
7.62 | % | 7.55 | % | 7.79 | % | 7.70 | % | 8.12 | % | |||||||||||||||||||
Tangible common equity (1) |
7.23 | 7.15 | 7.38 | 7.27 | 7.68 | ||||||||||||||||||||||||
Tier 1 risk-based capital (2) |
11.17 | 10.93 | 11.23 | 11.35 | 11.65 | ||||||||||||||||||||||||
Total risk-based capital (2) |
13.26 | 12.99 | 13.25 | 13.38 | 13.91 | ||||||||||||||||||||||||
Common equity tier 1 risk-based capital (2) |
10.66 | 10.42 | 10.71 | 10.80 | 11.09 | ||||||||||||||||||||||||
Stockholders’ equity / total assets | 11.18 | 11.08 | 11.30 | 11.33 | 11.83 | ||||||||||||||||||||||||
Net interest margin | 3.35 | 3.66 | 3.74 | 3.54 | 3.28 | ||||||||||||||||||||||||
Efficiency ratio (1) |
42.20 | 41.64 | 40.27 | 41.17 | 45.25 | ||||||||||||||||||||||||
Equity and share related: | |||||||||||||||||||||||||||||
Common equity | $ | 7,995,747 | $ | 8,010,315 | $ | 7,772,207 | $ | 7,542,431 | $ | 7,713,809 | |||||||||||||||||||
Book value per common share | 46.15 | 45.85 | 44.67 | 43.32 | 43.82 | ||||||||||||||||||||||||
Tangible book value per common share (1) |
29.69 | 29.47 | 29.07 | 27.69 | 28.31 | ||||||||||||||||||||||||
Common stock closing price | 37.75 | 39.42 | 47.34 | 45.20 | 42.15 | ||||||||||||||||||||||||
Dividends declared per common share | 0.40 | 0.40 | 0.40 | 0.40 | 0.40 | ||||||||||||||||||||||||
Common shares issued and outstanding | 173,261 | 174,712 | 174,008 | 174,116 | 176,041 | ||||||||||||||||||||||||
Weighted-average common shares outstanding - Basic | 172,739 | 172,766 | 172,522 | 173,868 | 175,845 | ||||||||||||||||||||||||
Weighted-average common shares outstanding - Diluted | 172,803 | 172,883 | 172,699 | 173,944 | 175,895 | ||||||||||||||||||||||||
(1) See "Reconciliations to GAAP Financial Measures" section beginning on page 19. | |||||||||||||||||||||||||||||
(2) Presented as preliminary for June 30, 2023, and actual for the remaining periods. | |||||||||||||||||||||||||||||
WEBSTER FINANCIAL CORPORATION
Consolidated Balance Sheets (unaudited)
|
|||||||||||||||||
(In thousands) | June 30, 2023 |
March 31, 2023 |
June 30, 2022 |
||||||||||||||
Assets: | |||||||||||||||||
Cash and due from banks | $ | 283,623 | $ | 201,683 | $ | 294,482 | |||||||||||
Interest-bearing deposits | 1,077,136 | 2,232,388 | 607,323 | ||||||||||||||
Securities: | |||||||||||||||||
Available-for-sale | 7,759,341 | 7,798,977 | 8,638,358 | ||||||||||||||
Held-to-maturity, net | 6,943,784 | 7,063,223 | 6,547,998 | ||||||||||||||
Total securities, net | 14,703,125 | 14,862,200 | 15,186,356 | ||||||||||||||
Loans held for sale | 10,963 | 210,724 | 388 | ||||||||||||||
Loans and Leases: | |||||||||||||||||
Commercial | 21,217,411 | 20,775,337 | 18,520,595 | ||||||||||||||
Commercial real estate | 20,661,071 | 20,513,738 | 18,141,670 | ||||||||||||||
Residential mortgages | 8,140,182 | 8,001,563 | 7,223,728 | ||||||||||||||
Consumer | 1,607,384 | 1,635,885 | 1,760,750 | ||||||||||||||
Total loans and leases | 51,626,048 | 50,926,523 | 45,646,743 | ||||||||||||||
Allowance for credit losses on loans and leases | (628,911) | (613,914) | (571,499) | ||||||||||||||
Loans and leases, net | 50,997,137 | 50,312,609 | 45,075,244 | ||||||||||||||
Federal Home Loan Bank and Federal Reserve Bank stock | 407,968 | 584,724 | 329,424 | ||||||||||||||
Premises and equipment, net | 426,310 | 431,432 | 449,578 | ||||||||||||||
Goodwill and other intangible assets, net | 2,852,117 | 2,861,310 | 2,729,551 | ||||||||||||||
Cash surrender value of life insurance policies | 1,239,077 | 1,233,994 | 1,228,484 | ||||||||||||||
Deferred tax asset, net | 377,588 | 315,525 | 269,790 | ||||||||||||||
Accrued interest receivable and other assets | 1,663,199 | 1,597,806 | 1,424,401 | ||||||||||||||
Total Assets | $ | 74,038,243 | $ | 74,844,395 | $ | 67,595,021 | |||||||||||
Liabilities and Stockholders' Equity: | |||||||||||||||||
Deposits: | |||||||||||||||||
Demand | $ | 11,157,390 | $ | 12,007,387 | $ | 13,576,152 | |||||||||||
Health savings accounts | 8,206,844 | 8,272,507 | 7,777,786 | ||||||||||||||
Interest-bearing checking | 8,775,975 | 8,560,750 | 9,547,749 | ||||||||||||||
Money market | 16,189,678 | 14,203,858 | 10,884,656 | ||||||||||||||
Savings | 7,131,587 | 7,723,198 | 8,736,712 | ||||||||||||||
Certificates of deposit | 4,743,204 | 3,855,406 | 2,554,102 | ||||||||||||||
Brokered certificates of deposit | 2,542,854 | 674,373 | — | ||||||||||||||
Total deposits | 58,747,532 | 55,297,479 | 53,077,157 | ||||||||||||||
Securities sold under agreements to repurchase and other borrowings | 243,580 | 306,154 | 1,743,782 | ||||||||||||||
Federal Home Loan Bank advances | 4,310,371 | 8,560,461 | 2,510,810 | ||||||||||||||
Long-term debt (1) |
1,052,258 | 1,071,413 | 1,076,559 | ||||||||||||||
Accrued expenses and other liabilities | 1,404,776 | 1,314,594 | 1,188,925 | ||||||||||||||
Total liabilities | 65,758,517 | 66,550,101 | 59,597,233 | ||||||||||||||
Preferred stock | 283,979 | 283,979 | 283,979 | ||||||||||||||
Common stockholders' equity | 7,995,747 | 8,010,315 | 7,713,809 | ||||||||||||||
Total stockholders’ equity | 8,279,726 | 8,294,294 | 7,997,788 | ||||||||||||||
Total Liabilities and Stockholders' Equity | $ | 74,038,243 | $ | 74,844,395 | $ | 67,595,021 | |||||||||||
WEBSTER FINANCIAL CORPORATION
Consolidated Statements of Income (unaudited)
|
||||||||||||||||||||||||||
Three months ended June 30, | Six months ended June 30, | |||||||||||||||||||||||||
(In thousands, except per share data) | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||
Interest income: | ||||||||||||||||||||||||||
Interest and fees on loans and leases | $ | 771,973 | $ | 431,538 | $ | 1,488,329 | $ | 777,814 | ||||||||||||||||||
Interest and dividends on securities | 161,002 | 82,202 | 275,558 | 145,728 | ||||||||||||||||||||||
Loans held for sale | 421 | 7 | 437 | 33 | ||||||||||||||||||||||
Total interest income | 933,396 | 513,747 | 1,764,324 | 923,575 | ||||||||||||||||||||||
Interest expense: | ||||||||||||||||||||||||||
Deposits | 251,466 | 12,459 | 401,670 | 19,858 | ||||||||||||||||||||||
Borrowings | 98,101 | 14,628 | 183,542 | 22,809 | ||||||||||||||||||||||
Total interest expense | 349,567 | 27,087 | 585,212 | 42,667 | ||||||||||||||||||||||
Net interest income | 583,829 | 486,660 | 1,179,112 | 880,908 | ||||||||||||||||||||||
Provision for credit losses | 31,498 | 12,243 | 78,247 | 201,088 | ||||||||||||||||||||||
Net interest income after provision for loan and lease losses | 552,331 | 474,417 | 1,100,865 | 679,820 | ||||||||||||||||||||||
Non-interest income: | ||||||||||||||||||||||||||
Deposit service fees | 45,418 | 51,385 | 90,854 | 99,212 | ||||||||||||||||||||||
Loan and lease related fees | 20,528 | 27,907 | 43,533 | 50,586 | ||||||||||||||||||||||
Wealth and investment services | 7,391 | 11,244 | 13,978 | 21,841 | ||||||||||||||||||||||
Mortgage banking activities | 129 | 102 | 188 | 530 | ||||||||||||||||||||||
Increase in cash surrender value of life insurance policies | 6,293 | 8,244 | 13,021 | 14,976 | ||||||||||||||||||||||
(Loss) on sale of investment securities, net | (48) | — | (16,795) | — | ||||||||||||||||||||||
Other income | 9,663 | 22,051 | 15,361 | 37,823 | ||||||||||||||||||||||
Total non-interest income | 89,374 | 120,933 | 160,140 | 224,968 | ||||||||||||||||||||||
Non-interest expense: | ||||||||||||||||||||||||||
Compensation and benefits | 173,305 | 187,656 | 346,505 | 371,658 | ||||||||||||||||||||||
Occupancy | 20,254 | 51,593 | 40,425 | 70,208 | ||||||||||||||||||||||
Technology and equipment | 51,815 | 41,498 | 96,181 | 96,899 | ||||||||||||||||||||||
Marketing | 5,160 | 3,441 | 8,636 | 6,950 | ||||||||||||||||||||||
Professional and outside services | 29,385 | 15,332 | 61,819 | 69,423 | ||||||||||||||||||||||
Intangible assets amortization | 9,193 | 8,802 | 18,690 | 15,189 | ||||||||||||||||||||||
Loan workout expenses | 574 | 732 | 1,180 | 1,412 | ||||||||||||||||||||||
Deposit insurance | 13,723 | 6,748 | 26,046 | 11,970 | ||||||||||||||||||||||
Other expenses | 40,680 | 42,425 | 77,074 | 74,303 | ||||||||||||||||||||||
Total non-interest expense | 344,089 | 358,227 | 676,556 | 718,012 | ||||||||||||||||||||||
Income before income taxes | 297,616 | 237,123 | 584,449 | 186,776 | ||||||||||||||||||||||
Income tax expense | 62,648 | 54,812 | 128,477 | 21,212 | ||||||||||||||||||||||
Net income | 234,968 | 182,311 | 455,972 | 165,564 | ||||||||||||||||||||||
Preferred stock dividends | (4,162) | (4,163) | (8,325) | (7,594) | ||||||||||||||||||||||
Net income available to common stockholders | $ | 230,806 | $ | 178,148 | $ | 447,647 | $ | 157,970 | ||||||||||||||||||
Weighted-average common shares outstanding - Diluted | 172,803 | 175,895 | 172,839 | 161,785 | ||||||||||||||||||||||
Earnings per common share: | ||||||||||||||||||||||||||
Basic | $ | 1.32 | $ | 1.00 | $ | 2.57 | $ | 0.97 | ||||||||||||||||||
Diluted | 1.32 | 1.00 | 2.57 | 0.97 | ||||||||||||||||||||||
WEBSTER FINANCIAL CORPORATION
Five Quarter Consolidated Statements of Income (unaudited)
|
|||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||
(In thousands, except per share data) | June 30, 2023 |
March 31, 2023 |
December 31, 2022 |
September 30, 2022 |
June 30, 2022 |
||||||||||||||||||||||||
Interest income: | |||||||||||||||||||||||||||||
Interest and fees on loans and leases | $ | 771,973 | $ | 716,356 | $ | 642,784 | $ | 525,960 | $ | 431,538 | |||||||||||||||||||
Interest and dividends on securities | 161,002 | 114,556 | 100,804 | 91,569 | 82,202 | ||||||||||||||||||||||||
Loans held for sale | 421 | 16 | 5 | 40 | 7 | ||||||||||||||||||||||||
Total interest income | 933,396 | 830,928 | 743,593 | 617,569 | 513,747 | ||||||||||||||||||||||||
Interest expense: | |||||||||||||||||||||||||||||
Deposits | 251,466 | 150,204 | 81,202 | 37,492 | 12,459 | ||||||||||||||||||||||||
Borrowings | 98,101 | 85,441 | 60,016 | 29,074 | 14,628 | ||||||||||||||||||||||||
Total interest expense | 349,567 | 235,645 | 141,218 | 66,566 | 27,087 | ||||||||||||||||||||||||
Net interest income | 583,829 | 595,283 | 602,375 | 551,003 | 486,660 | ||||||||||||||||||||||||
Provision for credit losses | 31,498 | 46,749 | 43,000 | 36,531 | 12,243 | ||||||||||||||||||||||||
Net interest income after provision for loan and lease losses | 552,331 | 548,534 | 559,375 | 514,472 | 474,417 | ||||||||||||||||||||||||
Non-interest income: | |||||||||||||||||||||||||||||
Deposit service fees | 45,418 | 45,436 | 48,453 | 50,807 | 51,385 | ||||||||||||||||||||||||
Loan and lease related fees | 20,528 | 23,005 | 25,632 | 26,769 | 27,907 | ||||||||||||||||||||||||
Wealth and investment services | 7,391 | 6,587 | 7,017 | 11,419 | 11,244 | ||||||||||||||||||||||||
Mortgage banking activities | 129 | 59 | 89 | 86 | 102 | ||||||||||||||||||||||||
Increase in cash surrender value of life insurance policies | 6,293 | 6,728 | 6,543 | 7,718 | 8,244 | ||||||||||||||||||||||||
(Loss) on sale of investment securities, net | (48) | (16,747) | (4,517) | (2,234) | — | ||||||||||||||||||||||||
Other income | 9,663 | 5,698 | 18,962 | 19,071 | 22,051 | ||||||||||||||||||||||||
Total non-interest income | 89,374 | 70,766 | 102,179 | 113,636 | 120,933 | ||||||||||||||||||||||||
Non-interest expense: | |||||||||||||||||||||||||||||
Compensation and benefits | 173,305 | 173,200 | 177,979 | 173,983 | 187,656 | ||||||||||||||||||||||||
Occupancy | 20,254 | 20,171 | 20,174 | 23,517 | 51,593 | ||||||||||||||||||||||||
Technology and equipment | 51,815 | 44,366 | 44,202 | 45,283 | 41,498 | ||||||||||||||||||||||||
Marketing | 5,160 | 3,476 | 5,570 | 3,918 | 3,441 | ||||||||||||||||||||||||
Professional and outside services | 29,385 | 32,434 | 26,489 | 21,618 | 15,332 | ||||||||||||||||||||||||
Intangible assets amortization | 9,193 | 9,497 | 8,240 | 8,511 | 8,802 | ||||||||||||||||||||||||
Loan workout expenses | 574 | 606 | 606 | 580 | 732 | ||||||||||||||||||||||||
Deposit insurance | 13,723 | 12,323 | 6,578 | 8,026 | 6,748 | ||||||||||||||||||||||||
Other expenses | 40,680 | 36,394 | 58,552 | 44,635 | 42,425 | ||||||||||||||||||||||||
Total non-interest expense | 344,089 | 332,467 | 348,390 | 330,071 | 358,227 | ||||||||||||||||||||||||
Income before income taxes | 297,616 | 286,833 | 313,164 | 298,037 | 237,123 | ||||||||||||||||||||||||
Income tax expense | 62,648 | 65,829 | 68,413 | 64,069 | 54,812 | ||||||||||||||||||||||||
Net income | 234,968 | 221,004 | 244,751 | 233,968 | 182,311 | ||||||||||||||||||||||||
Preferred stock dividends | (4,162) | (4,163) | (4,163) | (4,162) | (4,163) | ||||||||||||||||||||||||
Net income available to common stockholders | $ | 230,806 | $ | 216,841 | $ | 240,588 | $ | 229,806 | $ | 178,148 | |||||||||||||||||||
Weighted-average common shares outstanding - Diluted | 172,803 | 172,883 | 172,699 | 173,944 | 175,895 | ||||||||||||||||||||||||
Earnings per common share: | |||||||||||||||||||||||||||||
Basic | $ | 1.32 | $ | 1.24 | $ | 1.38 | $ | 1.31 | $ | 1.00 | |||||||||||||||||||
Diluted | 1.32 | 1.24 | 1.38 | 1.31 | 1.00 | ||||||||||||||||||||||||
WEBSTER FINANCIAL CORPORATION
Consolidated Average Balances, Interest, Yields and Rates, and Net Interest Margin on a Fully Tax-equivalent Basis (unaudited)
| |||||||||||||||||||||||||||||||||||
Three Months Ended June 30, | |||||||||||||||||||||||||||||||||||
2023 | 2022 | ||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Average balance |
Interest | Yield/rate | Average balance |
Interest | Yield/rate | |||||||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||||||||||||||||
Loans and leases | $ | 51,184,715 | $ | 782,557 | 6.06 | % | $ | 44,120,698 | $ | 436,462 | 3.92 | % | |||||||||||||||||||||||
Investment securities (1) |
14,780,257 | 116,027 | 2.99 | 15,165,514 | 85,958 | 2.22 | |||||||||||||||||||||||||||||
Federal Home Loan and Federal Reserve Bank stock | 513,559 | 6,675 | 5.21 | 262,695 | 2,072 | 3.16 | |||||||||||||||||||||||||||||
Interest-bearing deposits | 3,528,824 | 45,008 | 5.05 | 488,870 | 980 | 0.79 | |||||||||||||||||||||||||||||
Loans held for sale | 96,537 | 421 | 1.74 | 18,172 | 7 | 0.15 | |||||||||||||||||||||||||||||
Total interest-earning assets | 70,103,892 | $ | 950,688 | 5.32 | % | 60,055,949 | $ | 525,479 | 3.46 | % | |||||||||||||||||||||||||
Non-interest-earning assets | 6,128,636 | 6,016,193 | |||||||||||||||||||||||||||||||||
Total Assets | $ | 76,232,528 | $ | 66,072,142 | |||||||||||||||||||||||||||||||
Liabilities and Stockholders' Equity: | |||||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||||
Demand deposits | $ | 11,375,059 | $ | — | — | % | $ | 13,395,942 | $ | — | — | % | |||||||||||||||||||||||
Health savings accounts | 8,250,766 | 3,090 | 0.15 | 7,812,313 | 1,125 | 0.06 | |||||||||||||||||||||||||||||
Interest-bearing checking, money market and savings | 31,768,511 | 178,707 | 2.26 | 29,486,846 | 10,165 | 0.14 | |||||||||||||||||||||||||||||
Certificates of deposit and brokered deposits | 7,173,552 | 69,669 | 3.90 | 2,684,914 | 1,169 | 0.17 | |||||||||||||||||||||||||||||
Total deposits | 58,567,888 | 251,466 | 1.72 | 53,380,015 | 12,459 | 0.09 | |||||||||||||||||||||||||||||
Securities sold under agreements to repurchase and other borrowings | 215,874 | 63 | 0.11 | 1,064,304 | 2,677 | 1.00 | |||||||||||||||||||||||||||||
Federal Home Loan Bank advances | 6,724,139 | 88,556 | 5.21 | 1,156,449 | 3,164 | 1.08 | |||||||||||||||||||||||||||||
Long-term debt (1) |
1,061,526 | 9,482 | 3.68 | 1,077,395 | 8,787 | 3.38 | |||||||||||||||||||||||||||||
Total borrowings | 8,001,539 | 98,101 | 4.87 | 3,298,148 | 14,628 | 1.79 | |||||||||||||||||||||||||||||
Total interest-bearing liabilities | 66,569,427 | $ | 349,567 | 2.10 | % | 56,678,163 | $ | 27,087 | 0.19 | % | |||||||||||||||||||||||||
Non-interest-bearing liabilities | 1,267,803 | 1,268,461 | |||||||||||||||||||||||||||||||||
Total liabilities | 67,837,230 | 57,946,624 | |||||||||||||||||||||||||||||||||
Preferred stock | 283,979 | 283,979 | |||||||||||||||||||||||||||||||||
Common stockholders' equity | 8,111,319 | 7,841,539 | |||||||||||||||||||||||||||||||||
Total stockholders' equity | 8,395,298 | 8,125,518 | |||||||||||||||||||||||||||||||||
Total Liabilities and Stockholders' Equity | $ | 76,232,528 | $ | 66,072,142 | |||||||||||||||||||||||||||||||
Tax-equivalent net interest income | 601,121 | 498,392 | |||||||||||||||||||||||||||||||||
Less: Tax-equivalent adjustments | (17,292) | (11,732) | |||||||||||||||||||||||||||||||||
Net interest income | $ | 583,829 | $ | 486,660 | |||||||||||||||||||||||||||||||
Net interest margin | 3.35 | % | 3.28 | % | |||||||||||||||||||||||||||||||
(1) For the purposes of 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. | |||||||||||||||||||||||||||||||||||
WEBSTER FINANCIAL CORPORATION
Consolidated Average Balances, Interest, Yields and Rates, and Net Interest Margin on a Fully Tax-equivalent Basis (unaudited)
| |||||||||||||||||||||||||||||||||||
Six Months Ended June 30, | |||||||||||||||||||||||||||||||||||
2023 | 2022 | ||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Average Balance |
Interest | Yield/Rate | Average balance |
Interest | Yield/Rate | |||||||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||||||||||||||||
Loans and leases | $ | 50,642,963 | $ | 1,508,100 | 5.93 | % | $ | 40,039,437 | $ | 785,879 | 3.91 | % | |||||||||||||||||||||||
Investment securities (1) |
14,707,157 | 222,001 | 2.89 | 14,298,347 | 153,227 | 2.12 | |||||||||||||||||||||||||||||
Federal Home Loan and Federal Reserve Bank stock | 486,617 | 11,585 | 4.80 | 214,792 | 2,893 | 2.72 | |||||||||||||||||||||||||||||
Interest-bearing deposits | 2,221,119 | 55,404 | 4.96 | 643,210 | 1,433 | 0.44 | |||||||||||||||||||||||||||||
Loans held for sale | 50,838 | 437 | 1.72 | 18,046 | 33 | 0.36 | |||||||||||||||||||||||||||||
Total interest-earning assets | 68,108,694 | $ | 1,797,527 | 5.21 | % | 55,213,832 | $ | 943,465 | 3.40 | % | |||||||||||||||||||||||||
Non-interest-earning assets | 6,176,650 | 5,257,642 | |||||||||||||||||||||||||||||||||
Total Assets | $ | 74,285,344 | $ | 60,471,474 | |||||||||||||||||||||||||||||||
Liabilities and Stockholders' Equity: | |||||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||||
Demand deposits | $ | 11,999,028 | $ | — | — | % | $ | 12,335,504 | $ | — | — | % | |||||||||||||||||||||||
Health savings accounts | 8,271,493 | 6,117 | 0.15 | 7,786,035 | 2,212 | 0.06 | |||||||||||||||||||||||||||||
Interest-bearing checking, money market and savings | 30,816,229 | 301,755 | 1.97 | 26,915,923 | 15,184 | 0.11 | |||||||||||||||||||||||||||||
Certificates of deposit and brokered deposits | 5,607,711 | 93,798 | 3.37 | 2,614,989 | 2,462 | 0.19 | |||||||||||||||||||||||||||||
Total deposits | 56,694,461 | 401,670 | 1.43 | 49,652,451 | 19,858 | 0.08 | |||||||||||||||||||||||||||||
Securities sold under agreements to repurchase and other borrowings | 563,517 | 7,890 | 2.78 | 822,017 | 3,634 | 0.88 | |||||||||||||||||||||||||||||
Federal Home Loan Bank advances | 6,201,884 | 156,682 | 5.02 | 586,857 | 3,220 | 1.09 | |||||||||||||||||||||||||||||
Long-term debt (1) |
1,066,859 | 18,970 | 3.67 | 987,353 | 15,955 | 3.36 | |||||||||||||||||||||||||||||
Total borrowings | 7,832,260 | 183,542 | 4.68 | 2,396,227 | 22,809 | 1.93 | |||||||||||||||||||||||||||||
Total interest-bearing liabilities | 64,526,721 | $ | 585,212 | 1.82 | % | 52,048,678 | $ | 42,667 | 0.16 | % | |||||||||||||||||||||||||
Non-interest-bearing liabilities | 1,452,640 | 1,010,331 | |||||||||||||||||||||||||||||||||
Total liabilities | 65,979,361 | 53,059,009 | |||||||||||||||||||||||||||||||||
Preferred stock | 283,979 | 260,183 | |||||||||||||||||||||||||||||||||
Common stockholders' equity | 8,022,004 | 7,152,282 | |||||||||||||||||||||||||||||||||
Total stockholders' equity | 8,305,983 | 7,412,465 | |||||||||||||||||||||||||||||||||
Total Liabilities and Stockholders' Equity | $ | 74,285,344 | $ | 60,471,474 | |||||||||||||||||||||||||||||||
Tax-equivalent net interest income | 1,212,315 | 900,798 | |||||||||||||||||||||||||||||||||
Less: Tax-equivalent adjustments | (33,203) | (19,890) | |||||||||||||||||||||||||||||||||
Net interest income | $ | 1,179,112 | $ | 880,908 | |||||||||||||||||||||||||||||||
Net interest margin | 3.50 | % | 3.24 | % | |||||||||||||||||||||||||||||||
(1) For the purposes of 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. | |||||||||||||||||||||||||||||||||||
WEBSTER FINANCIAL CORPORATION Five Quarter Loans and Leases (unaudited) |
|||||||||||||||||||||||||||||
(Dollars in thousands) | June 30, 2023 |
March 31, 2023 |
December 31, 2022 |
September 30, 2022 |
June 30, 2022 |
||||||||||||||||||||||||
Loans and Leases (actual): | |||||||||||||||||||||||||||||
Commercial non-mortgage | $ | 19,499,160 | $ | 19,014,810 | $ | 18,663,164 | $ | 17,807,234 | $ | 16,628,317 | |||||||||||||||||||
Asset-based lending | 1,718,251 | 1,760,527 | 1,821,642 | 1,803,719 | 1,892,278 | ||||||||||||||||||||||||
Commercial real estate | 20,661,071 | 20,513,738 | 19,619,145 | 18,862,619 | 18,141,670 | ||||||||||||||||||||||||
Residential mortgages | 8,140,182 | 8,001,563 | 7,963,420 | 7,617,955 | 7,223,728 | ||||||||||||||||||||||||
Consumer | 1,607,384 | 1,635,885 | 1,697,055 | 1,732,348 | 1,760,750 | ||||||||||||||||||||||||
Loans and Leases | 51,626,048 | 50,926,523 | 49,764,426 | 47,823,875 | 45,646,743 | ||||||||||||||||||||||||
Allowance for credit losses on loans and leases | (628,911) | (613,914) | (594,741) | (574,325) | (571,499) | ||||||||||||||||||||||||
Loans and Leases, net | $ | 50,997,137 | $ | 50,312,609 | $ | 49,169,685 | $ | 47,249,550 | $ | 45,075,244 | |||||||||||||||||||
Loans and Leases (average): | |||||||||||||||||||||||||||||
Commercial non-mortgage | $ | 19,220,435 | $ | 18,670,917 | $ | 18,024,771 | $ | 16,780,780 | $ | 15,850,507 | |||||||||||||||||||
Asset-based lending | 1,756,051 | 1,790,992 | 1,780,874 | 1,811,073 | 1,851,956 | ||||||||||||||||||||||||
Commercial real estate | 20,518,355 | 19,970,326 | 19,234,292 | 18,503,077 | 17,756,151 | ||||||||||||||||||||||||
Residential mortgages | 8,067,349 | 7,995,327 | 7,819,415 | 7,384,704 | 6,905,509 | ||||||||||||||||||||||||
Consumer | 1,622,525 | 1,667,630 | 1,715,513 | 1,750,044 | 1,756,575 | ||||||||||||||||||||||||
Loans and Leases | $ | 51,184,715 | $ | 50,095,192 | $ | 48,574,865 | $ | 46,229,678 | $ | 44,120,698 | |||||||||||||||||||
WEBSTER FINANCIAL CORPORATION
Five Quarter Nonperforming Assets and Past Due Loans and Leases (unaudited)
|
|||||||||||||||||||||||||||||
(Dollars in thousands) | June 30, 2023 |
March 31, 2023 |
December 31, 2022 |
September 30, 2022 |
June 30, 2022 |
||||||||||||||||||||||||
Nonperforming loans and leases: | |||||||||||||||||||||||||||||
Commercial non-mortgage | $ | 109,279 | $ | 86,537 | $ | 89,416 | $ | 80,002 | $ | 112,006 | |||||||||||||||||||
Asset-based lending | 9,450 | 9,450 | 20,046 | 25,115 | 25,862 | ||||||||||||||||||||||||
Commercial real estate | 47,972 | 35,832 | 41,580 | 49,054 | 49,935 | ||||||||||||||||||||||||
Residential mortgages | 26,751 | 25,096 | 25,613 | 25,563 | 27,213 | ||||||||||||||||||||||||
Consumer | 25,417 | 28,105 | 27,136 | 29,782 | 32,514 | ||||||||||||||||||||||||
Total nonperforming loans and leases | $ | 218,869 | $ | 185,020 | $ | 203,791 | $ | 209,516 | $ | 247,530 | |||||||||||||||||||
Other real estate owned and repossessed assets: | |||||||||||||||||||||||||||||
Commercial non-mortgage | $ | 2,152 | $ | 153 | $ | 78 | $ | — | $ | — | |||||||||||||||||||
Residential mortgages | 662 | 662 | 2,024 | 2,024 | 2,558 | ||||||||||||||||||||||||
Consumer | 532 | 716 | 243 | 87 | 154 | ||||||||||||||||||||||||
Total other real estate owned and repossessed assets | $ | 3,346 | $ | 1,531 | $ | 2,345 | $ | 2,111 | $ | 2,712 | |||||||||||||||||||
Total nonperforming assets | $ | 222,215 | $ | 186,551 | $ | 206,136 | $ | 211,627 | $ | 250,242 |
Past due 30-89 days: | |||||||||||||||||||||||||||||
Commercial non-mortgage | $ | 32,074 | $ | 9,645 | $ | 20,248 | $ | 17,440 | $ | 6,006 | |||||||||||||||||||
Asset-based lending | — | — | 5,921 | — | — | ||||||||||||||||||||||||
Commercial real estate | 1,970 | 17,115 | 26,147 | 6,050 | 25,587 | ||||||||||||||||||||||||
Residential mortgages | 10,583 | 10,710 | 11,385 | 12,577 | 10,781 | ||||||||||||||||||||||||
Consumer | 6,718 | 6,110 | 9,194 | 9,656 | 9,275 | ||||||||||||||||||||||||
Total past due 30-89 days | $ | 51,345 | $ | 43,580 | $ | 72,895 | $ | 45,723 | $ | 51,649 | |||||||||||||||||||
Past due 90 days or more and accruing | 29 | 602 | 770 | 711 | 8 | ||||||||||||||||||||||||
Total past due loans and leases | $ | 51,374 | $ | 44,182 | $ | 73,665 | $ | 46,434 | $ | 51,657 |
Five Quarter Changes in the Allowance for Credit Losses on Loans and Leases (unaudited) |
|||||||||||||||||||||||||||||
For the Three Months Ended | |||||||||||||||||||||||||||||
(Dollars in thousands) | June 30, 2023 |
March 31, 2023 |
December 31, 2022 |
September 30, 2022 |
June 30, 2022 |
||||||||||||||||||||||||
ACL on loans and leases, beginning balance | $ | 613,914 | $ | 594,741 | $ | 574,325 | $ | 571,499 | $ | 569,371 | |||||||||||||||||||
Adoption of ASU No. 2022-02 | — | 5,873 | — | — | — | ||||||||||||||||||||||||
Provision | 35,249 | 37,821 | 40,649 | 31,352 | 11,728 | ||||||||||||||||||||||||
Charge-offs: | |||||||||||||||||||||||||||||
Commercial portfolio | 21,945 | 26,410 | 21,499 | 31,356 | 18,757 | ||||||||||||||||||||||||
Consumer portfolio | 1,085 | 1,098 | 1,193 | 1,453 | 896 | ||||||||||||||||||||||||
Total charge-offs | 23,030 | 27,508 | 22,692 | 32,809 | 19,653 | ||||||||||||||||||||||||
Recoveries: | |||||||||||||||||||||||||||||
Commercial portfolio | 1,024 | 1,574 | 895 | 1,413 | 7,765 | ||||||||||||||||||||||||
Consumer portfolio | 1,754 | 1,413 | 1,564 | 2,870 | 2,288 | ||||||||||||||||||||||||
Total recoveries | 2,778 | 2,987 | 2,459 | 4,283 | 10,053 | ||||||||||||||||||||||||
Total net charge-offs | 20,252 | 24,521 | 20,233 | 28,526 | 9,600 | ||||||||||||||||||||||||
ACL on loans and leases, ending balance | $ | 628,911 | $ | 613,914 | $ | 594,741 | $ | 574,325 | $ | 571,499 | |||||||||||||||||||
ACL on unfunded loan commitments, ending balance | 22,366 | 26,051 | 27,707 | 25,329 | 20,149 | ||||||||||||||||||||||||
Total ACL, ending balance | $ | 651,277 | $ | 639,965 | $ | 622,448 | $ | 599,654 | $ | 591,648 |
At or for the Three Months Ended | |||||||||||||||||||||||||||||
(In thousands, except per share data) | June 30, 2023 |
March 31, 2023 |
December 31, 2022 |
September 30, 2022 |
June 30, 2022 |
||||||||||||||||||||||||
Efficiency ratio: | |||||||||||||||||||||||||||||
Non-interest expense | $ | 344,089 | $ | 332,467 | $ | 348,390 | $ | 330,071 | $ | 358,227 | |||||||||||||||||||
Less: Foreclosed property activity | (432) | (262) | (80) | (393) | (358) | ||||||||||||||||||||||||
Intangible assets amortization | 9,193 | 9,497 | 8,240 | 8,511 | 8,802 | ||||||||||||||||||||||||
Operating lease depreciation | 1,639 | 1,884 | 2,021 | 2,115 | 2,425 | ||||||||||||||||||||||||
Strategic initiatives and other (1) |
— | — | 143 | 11,617 | (152) | ||||||||||||||||||||||||
Merger related | 40,840 | 29,373 | 45,790 | 25,536 | 66,640 | ||||||||||||||||||||||||
Non-interest expense | $ | 292,849 | $ | 291,975 | $ | 292,276 | $ | 282,685 | $ | 280,870 | |||||||||||||||||||
Net interest income | $ | 583,829 | $ | 595,283 | $ | 602,375 | $ | 551,003 | $ | 486,660 | |||||||||||||||||||
Add: Tax-equivalent adjustment | 17,292 | 15,911 | 13,991 | 13,247 | 11,732 | ||||||||||||||||||||||||
Non-interest income | 89,374 | 70,766 | 102,179 | 113,636 | 120,933 | ||||||||||||||||||||||||
Other income (2) |
5,035 | 4,311 | 4,814 | 11,186 | 3,805 | ||||||||||||||||||||||||
Less: Operating lease depreciation | 1,639 | 1,884 | 2,021 | 2,115 | 2,425 | ||||||||||||||||||||||||
(Loss) on sale of investment securities, net | (48) | (16,747) | (4,517) | (2,234) | — | ||||||||||||||||||||||||
Other (3) |
— | — | — | 2,548 | — | ||||||||||||||||||||||||
Income | $ | 693,939 | $ | 701,134 | $ | 725,855 | $ | 686,643 | $ | 620,705 | |||||||||||||||||||
Efficiency ratio | 42.20% | 41.64% | 40.27% | 41.17% | 45.25% | ||||||||||||||||||||||||
Return on average tangible common stockholders' equity: | |||||||||||||||||||||||||||||
Net income | $ | 234,968 | $ | 221,004 | $ | 244,751 | $ | 233,968 | $ | 182,311 | |||||||||||||||||||
Less: Preferred stock dividends | 4,162 | 4,163 | 4,163 | 4,162 | 4,163 | ||||||||||||||||||||||||
Add: Intangible assets amortization, tax-effected | 7,262 | 7,503 | 6,510 | 6,724 | 6,954 | ||||||||||||||||||||||||
Adjusted income | $ | 238,068 | $ | 224,344 | $ | 247,098 | $ | 236,530 | $ | 185,102 | |||||||||||||||||||
Adjusted income, annualized basis | $ | 952,272 | $ | 897,376 | $ | 988,392 | $ | 946,120 | $ | 740,408 | |||||||||||||||||||
Average stockholders' equity | $ | 8,395,298 | $ | 8,215,676 | $ | 7,960,900 | $ | 8,090,044 | $ | 8,125,518 | |||||||||||||||||||
Less: Average preferred stock | 283,979 | 283,979 | 283,979 | 283,979 | 283,979 | ||||||||||||||||||||||||
Average goodwill and other intangible assets | 2,856,581 | 2,849,673 | 2,716,981 | 2,725,200 | 2,733,827 | ||||||||||||||||||||||||
Average tangible common stockholders' equity | $ | 5,254,738 | $ | 5,082,024 | $ | 4,959,940 | $ | 5,080,865 | $ | 5,107,712 | |||||||||||||||||||
Return on average tangible common stockholders' equity | 18.12% | 17.66% | 19.93% | 18.62% | 14.50% |
At or for the Three Months Ended | |||||||||||||||||||||||||||||
(In thousands, except per share data) | June 30, 2023 |
March 31, 2023 |
December 31, 2022 |
September 30, 2022 |
June 30, 2022 |
||||||||||||||||||||||||
Tangible equity: | |||||||||||||||||||||||||||||
Stockholders' equity | $ | 8,279,726 | $ | 8,294,294 | $ | 8,056,186 | $ | 7,826,410 | $ | 7,997,788 | |||||||||||||||||||
Less: Goodwill and other intangible assets | 2,852,117 | 2,861,310 | 2,713,446 | 2,721,040 | 2,729,551 | ||||||||||||||||||||||||
Tangible stockholders' equity | $ | 5,427,609 | $ | 5,432,984 | $ | 5,342,740 | $ | 5,105,370 | $ | 5,268,237 | |||||||||||||||||||
Total assets | $ | 74,038,243 | $ | 74,844,395 | $ | 71,277,521 | $ | 69,052,566 | $ | 67,595,021 | |||||||||||||||||||
Less: Goodwill and other intangible assets | 2,852,117 | 2,861,310 | 2,713,446 | 2,721,040 | 2,729,551 | ||||||||||||||||||||||||
Tangible assets | $ | 71,186,126 | $ | 71,983,085 | $ | 68,564,075 | $ | 66,331,526 | $ | 64,865,470 | |||||||||||||||||||
Tangible equity | 7.62% | 7.55% | 7.79% | 7.70% | 8.12% | ||||||||||||||||||||||||
Tangible common equity: | |||||||||||||||||||||||||||||
Tangible stockholders' equity | $ | 5,427,609 | $ | 5,432,984 | $ | 5,342,740 | $ | 5,105,370 | $ | 5,268,237 | |||||||||||||||||||
Less: Preferred stock | 283,979 | 283,979 | 283,979 | 283,979 | 283,979 | ||||||||||||||||||||||||
Tangible common stockholders' equity | $ | 5,143,630 | $ | 5,149,005 | $ | 5,058,761 | $ | 4,821,391 | $ | 4,984,258 | |||||||||||||||||||
Tangible assets | $ | 71,186,126 | $ | 71,983,085 | $ | 68,564,075 | $ | 66,331,526 | $ | 64,865,470 | |||||||||||||||||||
Tangible common equity | 7.23% | 7.15% | 7.38% | 7.27% | 7.68% | ||||||||||||||||||||||||
Tangible book value per common share: | |||||||||||||||||||||||||||||
Tangible common stockholders' equity | $ | 5,143,630 | $ | 5,149,005 | $ | 5,058,761 | $ | 4,821,391 | $ | 4,984,258 | |||||||||||||||||||
Common shares outstanding | 173,261 | 174,712 | 174,008 | 174,116 | 176,041 | ||||||||||||||||||||||||
Tangible book value per common share | $ | 29.69 | $ | 29.47 | $ | 29.07 | $ | 27.69 | $ | 28.31 | |||||||||||||||||||
Core deposits: | |||||||||||||||||||||||||||||
Total deposits | $ | 58,747,532 | $ | 55,297,479 | $ | 54,054,340 | $ | 54,008,887 | $ | 53,077,157 | |||||||||||||||||||
Less: Certificates of deposit | 4,743,204 | 3,855,406 | 2,729,332 | 2,311,484 | 2,554,102 | ||||||||||||||||||||||||
Brokered certificates of deposit | 2,542,854 | 674,373 | 1,431,617 | 258,110 | — | ||||||||||||||||||||||||
Core deposits | $ | 51,461,474 | $ | 50,767,700 | $ | 49,893,391 | $ | 51,439,293 | $ | 50,523,055 |
Three months ended June 30, 2023 | ||||||||
Adjusted ROATCE: | ||||||||
Net income | $ | 234,968 | ||||||
Less: Preferred stock dividends | 4,162 | |||||||
Add: Intangible assets amortization, tax-effected | 7,262 | |||||||
Merger related, tax-effected | 29,947 | |||||||
Adjusted income | $ | 268,015 | ||||||
Adjusted income, annualized basis | $ | 1,072,060 | ||||||
Average stockholders' equity | $ | 8,395,298 | ||||||
Less: Average preferred stock | 283,979 | |||||||
Average goodwill and other intangible assets | 2,856,581 | |||||||
Average tangible common stockholders' equity | $ | 5,254,738 | ||||||
Adjusted return on average tangible common stockholders' equity | 20.40 | % | ||||||
Adjusted ROAA: | ||||||||
Net income | $ | 234,968 | ||||||
Add: Merger related, tax-effected | 29,947 | |||||||
Adjusted income | $ | 264,915 | ||||||
Adjusted income, annualized basis | $ | 1,059,660 | ||||||
Average assets | $ | 76,232,528 | ||||||
Adjusted return on average assets | 1.39 | % |
GAAP to adjusted reconciliation: | ||||||||||||||||||||
Three months ended June 30, 2023 | ||||||||||||||||||||
(In millions, except per share data) | Pre-Tax Income | Net Income Available to Common Stockholders | Diluted EPS | |||||||||||||||||
Reported (GAAP) | $ | 297.6 | $ | 230.8 | $ | 1.32 | ||||||||||||||
Merger related expenses | 40.8 | 29.9 | 0.18 | |||||||||||||||||
Adjusted (non-GAAP) | $ | 338.4 | $ | 260.7 | $ | 1.50 |