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 19, 2023 | /s/ Albert J. Wang | ||||||||||
Albert J. Wang | |||||||||||
Executive Vice President and Chief Accounting Officer |
Percent | |||||||||||||||||||||||
Three months ended September 30, | Favorable/ | ||||||||||||||||||||||
(In thousands) | 2023 | 2022 | (Unfavorable) | ||||||||||||||||||||
Net interest income | $391,399 | $333,554 | 17.3 | % | |||||||||||||||||||
Non-interest income | 30,605 | 40,497 | (24.4) | ||||||||||||||||||||
Operating revenue | 422,004 | 374,051 | 12.8 | ||||||||||||||||||||
Non-interest expense | 110,306 | 102,415 | (7.7) | ||||||||||||||||||||
Pre-tax, pre-provision net revenue | $311,698 | $271,636 | 14.7 | ||||||||||||||||||||
Percent | |||||||||||||||||||||||
At September 30, | Increase/ | ||||||||||||||||||||||
(In millions) | 2023 | 2022 | (Decrease) | ||||||||||||||||||||
Loans and leases | $40,261 | $38,493 | 4.6 | % | |||||||||||||||||||
Deposits | 19,411 | 20,828 | (6.8) | ||||||||||||||||||||
AUA / AUM (off balance sheet) | 2,727 | 2,121 | 28.5 |
Percent | |||||||||||||||||||||||
Three months ended September 30, | Favorable/ | ||||||||||||||||||||||
(In thousands) | 2023 | 2022 | (Unfavorable) | ||||||||||||||||||||
Net interest income | $77,669 | $58,567 | 32.6 | % | |||||||||||||||||||
Non-interest income | 20,799 | 25,842 | (19.5) | ||||||||||||||||||||
Operating revenue | 98,468 | 84,409 | 16.7 | ||||||||||||||||||||
Non-interest expense | 39,870 | 36,725 | (8.6) | ||||||||||||||||||||
Pre-tax, net revenue | $58,598 | $47,684 | 22.9 | ||||||||||||||||||||
Percent | |||||||||||||||||||||||
At September 30, | Increase/ | ||||||||||||||||||||||
(Dollars in millions) | 2023 | 2022 | (Decrease) | ||||||||||||||||||||
Number of accounts (thousands) |
3,186 | 3,133 | 1.7 | % | |||||||||||||||||||
Deposits | $8,230 | $7,889 | 4.3 | ||||||||||||||||||||
Linked investment accounts (off balance sheet) | 4,095 | 3,233 | 26.7 | ||||||||||||||||||||
Total footings | $12,325 | $11,122 | 10.8 |
Percent | |||||||||||||||||||||||
Three months ended September 30, | Favorable/ | ||||||||||||||||||||||
(In thousands) | 2023 | 2022 | (Unfavorable) | ||||||||||||||||||||
Net interest income | $195,315 | $195,748 | (0.2) | % | |||||||||||||||||||
Non-interest income | 26,886 | 33,842 | (20.6) | ||||||||||||||||||||
Operating revenue | 222,201 | 229,590 | (3.2) | ||||||||||||||||||||
Non-interest expense | 105,703 | 109,588 | 3.5 | ||||||||||||||||||||
Pre-tax, pre-provision net revenue | $116,498 | $120,002 | (2.9) | ||||||||||||||||||||
At September 30, | Percent | ||||||||||||||||||||||
(In millions) | 2023 | 2022 | Increase | ||||||||||||||||||||
Loans | $9,808 | $9,302 | 5.4 | % | |||||||||||||||||||
Deposits | 23,624 | 23,859 | (1.0) | ||||||||||||||||||||
AUA (off balance sheet) | 7,615 | 7,369 | 3.3 |
WEBSTER FINANCIAL CORPORATION
Selected Financial Highlights (unaudited)
|
|||||||||||||||||||||||||||||
At or for the Three Months Ended | |||||||||||||||||||||||||||||
(In thousands, except per share data) | September 30, 2023 |
June 30, 2023 |
March 31, 2023 |
December 31, 2022 |
September 30, 2022 |
||||||||||||||||||||||||
Income and performance ratios: | |||||||||||||||||||||||||||||
Net income | $ | 226,475 | $ | 234,968 | $ | 221,004 | $ | 244,751 | $ | 233,968 | |||||||||||||||||||
Net income available to common stockholders | 222,313 | 230,806 | 216,841 | 240,588 | 229,806 | ||||||||||||||||||||||||
Earnings per diluted common share | 1.28 | 1.32 | 1.24 | 1.38 | 1.31 | ||||||||||||||||||||||||
Return on average assets (annualized) | 1.23 | % | 1.23 | % | 1.22 | % | 1.40 | % | 1.38 | % | |||||||||||||||||||
Return on average tangible common stockholders' equity (annualized) (1) |
17.51 | 18.12 | 17.66 | 19.93 | 18.62 | ||||||||||||||||||||||||
Return on average common stockholders’ equity (annualized) | 11.00 | 11.38 | 10.94 | 12.54 | 11.78 | ||||||||||||||||||||||||
Non-interest income as a percentage of total revenue | 13.34 | 13.28 | 10.62 | 14.50 | 17.10 | ||||||||||||||||||||||||
Asset quality: | |||||||||||||||||||||||||||||
Allowance for credit losses on loans and leases | $ | 635,438 | $ | 628,911 | $ | 613,914 | $ | 594,741 | $ | 574,325 | |||||||||||||||||||
Nonperforming assets | 218,402 | 222,215 | 186,551 | 206,136 | 211,627 | ||||||||||||||||||||||||
Allowance for credit losses on loans and leases / total loans and leases | 1.27 | % | 1.22 | % | 1.21 | % | 1.20 | % | 1.20 | % | |||||||||||||||||||
Net charge-offs / average loans and leases (annualized) | 0.23 | 0.16 | 0.20 | 0.17 | 0.25 | ||||||||||||||||||||||||
Nonperforming loans and leases / total loans and leases | 0.43 | 0.42 | 0.36 | 0.41 | 0.44 | ||||||||||||||||||||||||
Nonperforming assets / total loans and leases plus OREO | 0.44 | 0.43 | 0.37 | 0.41 | 0.44 | ||||||||||||||||||||||||
Allowance for credit losses on loans and leases / nonperforming loans and leases | 295.48 | 287.35 | 331.81 | 291.84 | 274.12 | ||||||||||||||||||||||||
Other ratios: | |||||||||||||||||||||||||||||
Tangible equity (1) |
7.62 | % | 7.62 | % | 7.55 | % | 7.79 | % | 7.70 | % | |||||||||||||||||||
Tangible common equity (1) |
7.22 | 7.23 | 7.15 | 7.38 | 7.27 | ||||||||||||||||||||||||
Tier 1 risk-based capital (2) |
11.67 | 11.16 | 10.93 | 11.23 | 11.35 | ||||||||||||||||||||||||
Total risk-based capital (2) |
13.82 | 13.25 | 12.99 | 13.25 | 13.38 | ||||||||||||||||||||||||
Common equity tier 1 risk-based capital (2) |
11.15 | 10.65 | 10.42 | 10.71 | 10.80 | ||||||||||||||||||||||||
Stockholders’ equity / total assets | 11.21 | 11.18 | 11.08 | 11.30 | 11.33 | ||||||||||||||||||||||||
Net interest margin | 3.49 | 3.35 | 3.66 | 3.74 | 3.54 | ||||||||||||||||||||||||
Efficiency ratio (1) |
41.75 | 42.20 | 41.64 | 40.27 | 41.17 | ||||||||||||||||||||||||
Equity and share related: | |||||||||||||||||||||||||||||
Common equity | $ | 7,915,222 | $ | 7,995,747 | $ | 8,010,315 | $ | 7,772,207 | $ | 7,542,431 | |||||||||||||||||||
Book value per common share | 46.00 | 46.15 | 45.85 | 44.67 | 43.32 | ||||||||||||||||||||||||
Tangible book value per common share (1) |
29.48 | 29.69 | 29.47 | 29.07 | 27.69 | ||||||||||||||||||||||||
Common stock closing price | 40.31 | 37.75 | 39.42 | 47.34 | 45.20 | ||||||||||||||||||||||||
Dividends declared per common share | 0.40 | 0.40 | 0.40 | 0.40 | 0.40 | ||||||||||||||||||||||||
Common shares issued and outstanding | 172,056 | 173,261 | 174,712 | 174,008 | 174,116 | ||||||||||||||||||||||||
Weighted-average common shares outstanding - Basic | 171,210 | 172,739 | 172,766 | 172,522 | 173,868 | ||||||||||||||||||||||||
Weighted-average common shares outstanding - Diluted | 171,350 | 172,803 | 172,883 | 172,699 | 173,944 | ||||||||||||||||||||||||
(1) See "Reconciliations to GAAP Financial Measures" section beginning on page 20. | |||||||||||||||||||||||||||||
(2) Presented as preliminary for September 30, 2023, and actual for the remaining periods. | |||||||||||||||||||||||||||||
WEBSTER FINANCIAL CORPORATION
Consolidated Balance Sheets (unaudited)
|
|||||||||||||||||
(In thousands) | September 30, 2023 |
June 30, 2023 |
September 30, 2022 |
||||||||||||||
Assets: | |||||||||||||||||
Cash and due from banks | $ | 406,300 | $ | 283,623 | $ | 286,487 | |||||||||||
Interest-bearing deposits | 1,766,431 | 1,077,136 | 326,638 | ||||||||||||||
Securities: | |||||||||||||||||
Available-for-sale | 7,653,391 | 7,759,341 | 8,085,044 | ||||||||||||||
Held-to-maturity, net | 6,875,772 | 6,943,784 | 6,505,838 | ||||||||||||||
Total securities, net | 14,529,163 | 14,703,125 | 14,590,882 | ||||||||||||||
Loans held for sale | 46,267 | 10,963 | 898 | ||||||||||||||
Loans and Leases: | |||||||||||||||||
Commercial | 19,691,486 | 21,217,411 | 19,610,953 | ||||||||||||||
Commercial real estate | 20,583,254 | 20,661,071 | 18,862,619 | ||||||||||||||
Residential mortgages | 8,228,451 | 8,140,182 | 7,617,955 | ||||||||||||||
Consumer | 1,584,955 | 1,607,384 | 1,732,348 | ||||||||||||||
Total loans and leases | 50,088,146 | 51,626,048 | 47,823,875 | ||||||||||||||
Allowance for credit losses on loans and leases | (635,438) | (628,911) | (574,325) | ||||||||||||||
Loans and leases, net | 49,452,708 | 50,997,137 | 47,249,550 | ||||||||||||||
Federal Home Loan Bank and Federal Reserve Bank stock | 306,085 | 407,968 | 373,044 | ||||||||||||||
Premises and equipment, net | 431,698 | 426,310 | 434,721 | ||||||||||||||
Goodwill and other intangible assets, net | 2,843,217 | 2,852,117 | 2,721,040 | ||||||||||||||
Cash surrender value of life insurance policies | 1,242,648 | 1,239,077 | 1,230,641 | ||||||||||||||
Deferred tax asset, net | 478,926 | 377,588 | 369,737 | ||||||||||||||
Accrued interest receivable and other assets | 1,627,408 | 1,663,199 | 1,468,928 | ||||||||||||||
Total Assets | $ | 73,130,851 | $ | 74,038,243 | $ | 69,052,566 | |||||||||||
Liabilities and Stockholders' Equity: | |||||||||||||||||
Deposits: | |||||||||||||||||
Demand | $ | 11,410,063 | $ | 11,157,390 | $ | 13,849,812 | |||||||||||
Health savings accounts | 8,229,889 | 8,206,844 | 7,889,310 | ||||||||||||||
Interest-bearing checking | 8,826,265 | 8,775,975 | 9,203,220 | ||||||||||||||
Money market | 17,755,198 | 16,189,678 | 11,156,579 | ||||||||||||||
Savings | 6,622,833 | 7,131,587 | 9,340,372 | ||||||||||||||
Certificates of deposit | 5,150,139 | 4,743,204 | 2,311,484 | ||||||||||||||
Brokered certificates of deposit | 2,337,380 | 2,542,854 | 258,110 | ||||||||||||||
Total deposits | 60,331,767 | 58,747,532 | 54,008,887 | ||||||||||||||
Securities sold under agreements to repurchase and other borrowings | 157,491 | 243,580 | 1,265,414 | ||||||||||||||
Federal Home Loan Bank advances | 1,810,218 | 4,310,371 | 3,510,717 | ||||||||||||||
Long-term debt (1) |
1,050,539 | 1,052,258 | 1,074,844 | ||||||||||||||
Accrued expenses and other liabilities | 1,581,635 | 1,404,776 | 1,366,294 | ||||||||||||||
Total liabilities | 64,931,650 | 65,758,517 | 61,226,156 | ||||||||||||||
Preferred stock | 283,979 | 283,979 | 283,979 | ||||||||||||||
Common stockholders' equity | 7,915,222 | 7,995,747 | 7,542,431 | ||||||||||||||
Total stockholders’ equity | 8,199,201 | 8,279,726 | 7,826,410 | ||||||||||||||
Total Liabilities and Stockholders' Equity | $ | 73,130,851 | $ | 74,038,243 | $ | 69,052,566 | |||||||||||
WEBSTER FINANCIAL CORPORATION
Consolidated Statements of Income (unaudited)
|
||||||||||||||||||||||||||
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||||||||||||
(In thousands, except per share data) | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||
Interest income: | ||||||||||||||||||||||||||
Interest and fees on loans and leases | $ | 793,626 | $ | 525,960 | $ | 2,281,955 | $ | 1,303,774 | ||||||||||||||||||
Interest and dividends on securities | 137,146 | 91,569 | 412,704 | 237,297 | ||||||||||||||||||||||
Loans held for sale | 17 | 40 | 454 | 73 | ||||||||||||||||||||||
Total interest income | 930,789 | 617,569 | 2,695,113 | 1,541,144 | ||||||||||||||||||||||
Interest expense: | ||||||||||||||||||||||||||
Deposits | 293,955 | 37,492 | 695,625 | 57,350 | ||||||||||||||||||||||
Borrowings | 49,698 | 29,074 | 233,240 | 51,883 | ||||||||||||||||||||||
Total interest expense | 343,653 | 66,566 | 928,865 | 109,233 | ||||||||||||||||||||||
Net interest income | 587,136 | 551,003 | 1,766,248 | 1,431,911 | ||||||||||||||||||||||
Provision for credit losses | 36,500 | 36,531 | 114,747 | 237,619 | ||||||||||||||||||||||
Net interest income after provision for loan and lease losses | 550,636 | 514,472 | 1,651,501 | 1,194,292 | ||||||||||||||||||||||
Non-interest income: | ||||||||||||||||||||||||||
Deposit service fees | 41,005 | 50,807 | 131,859 | 150,019 | ||||||||||||||||||||||
Loan and lease related fees | 19,966 | 26,769 | 63,499 | 77,355 | ||||||||||||||||||||||
Wealth and investment services | 7,254 | 11,419 | 21,232 | 33,260 | ||||||||||||||||||||||
Mortgage banking activities | 42 | 86 | 230 | 616 | ||||||||||||||||||||||
Cash surrender value of life insurance policies | 6,620 | 7,718 | 19,641 | 22,694 | ||||||||||||||||||||||
(Loss) on sale of investment securities, net | — | (2,234) | (16,795) | (2,234) | ||||||||||||||||||||||
Other income | 15,495 | 19,071 | 30,856 | 56,894 | ||||||||||||||||||||||
Total non-interest income | 90,382 | 113,636 | 250,522 | 338,604 | ||||||||||||||||||||||
Non-interest expense: | ||||||||||||||||||||||||||
Compensation and benefits | 180,333 | 173,983 | 526,838 | 545,641 | ||||||||||||||||||||||
Occupancy | 18,617 | 23,517 | 59,042 | 93,725 | ||||||||||||||||||||||
Technology and equipment | 55,261 | 45,283 | 151,442 | 142,182 | ||||||||||||||||||||||
Marketing | 4,810 | 3,918 | 13,446 | 10,868 | ||||||||||||||||||||||
Professional and outside services | 26,874 | 21,618 | 88,693 | 91,041 | ||||||||||||||||||||||
Intangible assets amortization | 8,899 | 8,511 | 27,589 | 23,700 | ||||||||||||||||||||||
Loan workout expenses | 579 | 580 | 1,759 | 1,992 | ||||||||||||||||||||||
Deposit insurance | 13,310 | 8,026 | 39,356 | 19,996 | ||||||||||||||||||||||
Other expenses | 53,895 | 44,635 | 130,969 | 118,938 | ||||||||||||||||||||||
Total non-interest expense | 362,578 | 330,071 | 1,039,134 | 1,048,083 | ||||||||||||||||||||||
Income before income taxes | 278,440 | 298,037 | 862,889 | 484,813 | ||||||||||||||||||||||
Income tax expense | 51,965 | 64,069 | 180,442 | 85,281 | ||||||||||||||||||||||
Net income | 226,475 | 233,968 | 682,447 | 399,532 | ||||||||||||||||||||||
Preferred stock dividends | (4,162) | (4,162) | (12,487) | (11,756) | ||||||||||||||||||||||
Net income available to common stockholders | $ | 222,313 | $ | 229,806 | $ | 669,960 | $ | 387,776 | ||||||||||||||||||
Weighted-average common shares outstanding - Diluted | 171,350 | 173,944 | 172,326 | 165,813 | ||||||||||||||||||||||
Earnings per common share: | ||||||||||||||||||||||||||
Basic | $ | 1.29 | $ | 1.31 | $ | 3.85 | $ | 2.32 | ||||||||||||||||||
Diluted | 1.28 | 1.31 | 3.85 | 2.32 | ||||||||||||||||||||||
WEBSTER FINANCIAL CORPORATION
Five Quarter Consolidated Statements of Income (unaudited)
|
|||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||
(In thousands, except per share data) | September 30, 2023 |
June 30, 2023 |
March 31, 2023 |
December 31, 2022 |
September 30, 2022 |
||||||||||||||||||||||||
Interest income: | |||||||||||||||||||||||||||||
Interest and fees on loans and leases | $ | 793,626 | $ | 771,973 | $ | 716,356 | $ | 642,784 | $ | 525,960 | |||||||||||||||||||
Interest and dividends on securities | 137,146 | 161,002 | 114,556 | 100,804 | 91,569 | ||||||||||||||||||||||||
Loans held for sale | 17 | 421 | 16 | 5 | 40 | ||||||||||||||||||||||||
Total interest income | 930,789 | 933,396 | 830,928 | 743,593 | 617,569 | ||||||||||||||||||||||||
Interest expense: | |||||||||||||||||||||||||||||
Deposits | 293,955 | 251,466 | 150,204 | 81,202 | 37,492 | ||||||||||||||||||||||||
Borrowings | 49,698 | 98,101 | 85,441 | 60,016 | 29,074 | ||||||||||||||||||||||||
Total interest expense | 343,653 | 349,567 | 235,645 | 141,218 | 66,566 | ||||||||||||||||||||||||
Net interest income | 587,136 | 583,829 | 595,283 | 602,375 | 551,003 | ||||||||||||||||||||||||
Provision for credit losses | 36,500 | 31,498 | 46,749 | 43,000 | 36,531 | ||||||||||||||||||||||||
Net interest income after provision for loan and lease losses | 550,636 | 552,331 | 548,534 | 559,375 | 514,472 | ||||||||||||||||||||||||
Non-interest income: | |||||||||||||||||||||||||||||
Deposit service fees | 41,005 | 45,418 | 45,436 | 48,453 | 50,807 | ||||||||||||||||||||||||
Loan and lease related fees | 19,966 | 20,528 | 23,005 | 25,632 | 26,769 | ||||||||||||||||||||||||
Wealth and investment services | 7,254 | 7,391 | 6,587 | 7,017 | 11,419 | ||||||||||||||||||||||||
Mortgage banking activities | 42 | 129 | 59 | 89 | 86 | ||||||||||||||||||||||||
Cash surrender value of life insurance policies | 6,620 | 6,293 | 6,728 | 6,543 | 7,718 | ||||||||||||||||||||||||
(Loss) on sale of investment securities, net | — | (48) | (16,747) | (4,517) | (2,234) | ||||||||||||||||||||||||
Other income | 15,495 | 9,663 | 5,698 | 18,962 | 19,071 | ||||||||||||||||||||||||
Total non-interest income | 90,382 | 89,374 | 70,766 | 102,179 | 113,636 | ||||||||||||||||||||||||
Non-interest expense: | |||||||||||||||||||||||||||||
Compensation and benefits | 180,333 | 173,305 | 173,200 | 177,979 | 173,983 | ||||||||||||||||||||||||
Occupancy | 18,617 | 20,254 | 20,171 | 20,174 | 23,517 | ||||||||||||||||||||||||
Technology and equipment | 55,261 | 51,815 | 44,366 | 44,202 | 45,283 | ||||||||||||||||||||||||
Marketing | 4,810 | 5,160 | 3,476 | 5,570 | 3,918 | ||||||||||||||||||||||||
Professional and outside services | 26,874 | 29,385 | 32,434 | 26,489 | 21,618 | ||||||||||||||||||||||||
Intangible assets amortization | 8,899 | 9,193 | 9,497 | 8,240 | 8,511 | ||||||||||||||||||||||||
Loan workout expenses | 579 | 574 | 606 | 606 | 580 | ||||||||||||||||||||||||
Deposit insurance | 13,310 | 13,723 | 12,323 | 6,578 | 8,026 | ||||||||||||||||||||||||
Other expenses | 53,895 | 40,680 | 36,394 | 58,552 | 44,635 | ||||||||||||||||||||||||
Total non-interest expense | 362,578 | 344,089 | 332,467 | 348,390 | 330,071 | ||||||||||||||||||||||||
Income before income taxes | 278,440 | 297,616 | 286,833 | 313,164 | 298,037 | ||||||||||||||||||||||||
Income tax expense | 51,965 | 62,648 | 65,829 | 68,413 | 64,069 | ||||||||||||||||||||||||
Net income | 226,475 | 234,968 | 221,004 | 244,751 | 233,968 | ||||||||||||||||||||||||
Preferred stock dividends | (4,162) | (4,162) | (4,163) | (4,163) | (4,162) | ||||||||||||||||||||||||
Net income available to common stockholders | $ | 222,313 | $ | 230,806 | $ | 216,841 | $ | 240,588 | $ | 229,806 | |||||||||||||||||||
Weighted-average common shares outstanding - Diluted | 171,350 | 172,803 | 172,883 | 172,699 | 173,944 | ||||||||||||||||||||||||
Earnings per common share: | |||||||||||||||||||||||||||||
Basic | $ | 1.29 | $ | 1.32 | $ | 1.24 | $ | 1.38 | $ | 1.31 | |||||||||||||||||||
Diluted | 1.28 | 1.32 | 1.24 | 1.38 | 1.31 | ||||||||||||||||||||||||
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, | |||||||||||||||||||||||||||||||||||
2023 | 2022 | ||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Average balance |
Interest | Yield/rate | Average balance |
Interest | Yield/rate | |||||||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||||||||||||||||
Loans and leases | $ | 50,912,188 | $ | 804,930 | 6.20 | % | $ | 46,229,678 | $ | 532,062 | 4.52 | % | |||||||||||||||||||||||
Investment securities (1) |
14,686,798 | 119,997 | 3.09 | 15,039,510 | 93,561 | 2.40 | |||||||||||||||||||||||||||||
Federal Home Loan and Federal Reserve Bank stock | 355,495 | 7,619 | 8.50 | 326,860 | 1,875 | 2.28 | |||||||||||||||||||||||||||||
Interest-bearing deposits | 1,187,096 | 16,132 | 5.32 | 585,807 | 3,278 | 2.19 | |||||||||||||||||||||||||||||
Loans held for sale | 6,756 | 17 | 1.03 | 580 | 40 | n/m | |||||||||||||||||||||||||||||
Total interest-earning assets | 67,148,333 | $ | 948,695 | 5.49 | % | 62,182,435 | $ | 630,816 | 3.96 | % | |||||||||||||||||||||||||
Non-interest-earning assets | 6,459,493 | 5,823,755 | |||||||||||||||||||||||||||||||||
Total Assets | $ | 73,607,826 | $ | 68,006,190 | |||||||||||||||||||||||||||||||
Liabilities and Stockholders' Equity: | |||||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||||
Demand deposits | $ | 11,335,734 | $ | — | — | % | $ | 13,590,667 | $ | — | — | % | |||||||||||||||||||||||
Health savings accounts | 8,235,632 | 3,126 | 0.15 | 7,854,425 | 1,146 | 0.06 | |||||||||||||||||||||||||||||
Interest-bearing checking, money market and savings | 32,673,899 | 214,891 | 2.61 | 29,798,562 | 33,808 | 0.45 | |||||||||||||||||||||||||||||
Certificates of deposit and brokered deposits | 7,342,757 | 75,938 | 4.10 | 2,716,885 | 2,538 | 0.37 | |||||||||||||||||||||||||||||
Total deposits | 59,588,022 | 293,955 | 1.96 | 53,960,539 | 37,492 | 0.28 | |||||||||||||||||||||||||||||
Securities sold under agreements to repurchase and other borrowings | 170,256 | 50 | 0.12 | 1,369,126 | 6,242 | 1.78 | |||||||||||||||||||||||||||||
Federal Home Loan Bank advances | 2,945,136 | 40,196 | 5.34 | 2,402,596 | 13,814 | 2.25 | |||||||||||||||||||||||||||||
Long-term debt (1) |
1,051,380 | 9,452 | 3.70 | 1,075,683 | 9,018 | 3.47 | |||||||||||||||||||||||||||||
Total borrowings | 4,166,772 | 49,698 | 4.72 | 4,847,405 | 29,074 | 2.38 | |||||||||||||||||||||||||||||
Total interest-bearing liabilities | 63,754,794 | $ | 343,653 | 2.14 | % | 58,807,944 | $ | 66,566 | 0.45 | % | |||||||||||||||||||||||||
Non-interest-bearing liabilities | 1,482,563 | 1,108,202 | |||||||||||||||||||||||||||||||||
Total liabilities | 65,237,357 | 59,916,146 | |||||||||||||||||||||||||||||||||
Preferred stock | 283,979 | 283,979 | |||||||||||||||||||||||||||||||||
Common stockholders' equity | 8,086,490 | 7,806,065 | |||||||||||||||||||||||||||||||||
Total stockholders' equity | 8,370,469 | 8,090,044 | |||||||||||||||||||||||||||||||||
Total Liabilities and Stockholders' Equity | $ | 73,607,826 | $ | 68,006,190 | |||||||||||||||||||||||||||||||
Tax-equivalent net interest income | 605,042 | 564,250 | |||||||||||||||||||||||||||||||||
Less: Tax-equivalent adjustments | (17,906) | (13,247) | |||||||||||||||||||||||||||||||||
Net interest income | $ | 587,136 | $ | 551,003 | |||||||||||||||||||||||||||||||
Net interest margin | 3.49 | % | 3.54 | % | |||||||||||||||||||||||||||||||
(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)
| |||||||||||||||||||||||||||||||||||
Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||
2023 | 2022 | ||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Average Balance |
Interest | Yield/Rate | Average balance |
Interest | Yield/Rate | |||||||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||||||||||||||||
Loans and leases | $ | 50,733,691 | $ | 2,313,030 | 6.02 | % | $ | 42,125,526 | $ | 1,317,941 | 4.14 | % | |||||||||||||||||||||||
Investment securities (1) |
14,700,296 | 341,998 | 2.95 | 14,548,116 | 246,788 | 2.22 | |||||||||||||||||||||||||||||
Federal Home Loan and Federal Reserve Bank stock | 442,429 | 19,204 | 5.80 | 252,559 | 4,768 | 2.52 | |||||||||||||||||||||||||||||
Interest-bearing deposits | 1,872,657 | 71,536 | 5.04 | 623,866 | 4,711 | 1.00 | |||||||||||||||||||||||||||||
Loans held for sale | 35,982 | 454 | 1.68 | 12,160 | 73 | 0.80 | |||||||||||||||||||||||||||||
Total interest-earning assets | 67,785,055 | $ | 2,746,222 | 5.30 | % | 57,562,227 | $ | 1,574,281 | 3.60 | % | |||||||||||||||||||||||||
Non-interest-earning assets | 6,271,968 | 5,448,419 | |||||||||||||||||||||||||||||||||
Total Assets | $ | 74,057,023 | $ | 63,010,646 | |||||||||||||||||||||||||||||||
Liabilities and Stockholders' Equity: | |||||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||||
Demand deposits | $ | 11,775,500 | $ | — | — | % | $ | 12,758,489 | $ | — | — | % | |||||||||||||||||||||||
Health savings accounts | 8,259,408 | 9,243 | 0.15 | 7,809,082 | 3,358 | 0.06 | |||||||||||||||||||||||||||||
Interest-bearing checking, money market and savings | 31,442,258 | 516,646 | 2.20 | 27,887,362 | 48,992 | 0.23 | |||||||||||||||||||||||||||||
Certificates of deposit and brokered deposits | 6,192,415 | 169,736 | 3.66 | 2,649,328 | 5,000 | 0.25 | |||||||||||||||||||||||||||||
Total deposits | 57,669,581 | 695,625 | 1.61 | 51,104,261 | 57,350 | 0.15 | |||||||||||||||||||||||||||||
Securities sold under agreements to repurchase and other borrowings | 430,989 | 7,940 | 2.43 | 1,006,391 | 9,876 | 1.29 | |||||||||||||||||||||||||||||
Federal Home Loan Bank advances | 5,104,372 | 196,878 | 5.09 | 1,198,754 | 17,034 | 1.87 | |||||||||||||||||||||||||||||
Long-term debt (1) |
1,061,643 | 28,422 | 3.68 | 1,017,120 | 24,973 | 3.40 | |||||||||||||||||||||||||||||
Total borrowings | 6,597,004 | 233,240 | 4.69 | 3,222,265 | 51,883 | 2.16 | |||||||||||||||||||||||||||||
Total interest-bearing liabilities | 64,266,585 | $ | 928,865 | 1.93 | % | 54,326,526 | $ | 109,233 | 0.27 | % | |||||||||||||||||||||||||
Non-interest-bearing liabilities | 1,462,723 | 1,043,313 | |||||||||||||||||||||||||||||||||
Total liabilities | 65,729,308 | 55,369,839 | |||||||||||||||||||||||||||||||||
Preferred stock | 283,979 | 268,202 | |||||||||||||||||||||||||||||||||
Common stockholders' equity | 8,043,736 | 7,372,605 | |||||||||||||||||||||||||||||||||
Total stockholders' equity | 8,327,715 | 7,640,807 | |||||||||||||||||||||||||||||||||
Total Liabilities and Stockholders' Equity | $ | 74,057,023 | $ | 63,010,646 | |||||||||||||||||||||||||||||||
Tax-equivalent net interest income | 1,817,357 | 1,465,048 | |||||||||||||||||||||||||||||||||
Less: Tax-equivalent adjustments | (51,109) | (33,137) | |||||||||||||||||||||||||||||||||
Net interest income | $ | 1,766,248 | $ | 1,431,911 | |||||||||||||||||||||||||||||||
Net interest margin | 3.49 | % | 3.35 | % | |||||||||||||||||||||||||||||||
(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) | September 30, 2023 |
June 30, 2023 |
March 31, 2023 |
December 31, 2022 |
September 30, 2022 |
||||||||||||||||||||||||
Loans and Leases (actual): | |||||||||||||||||||||||||||||
Commercial non-mortgage | $ | 18,058,524 | $ | 19,499,160 | $ | 19,014,810 | $ | 18,663,164 | $ | 17,807,234 | |||||||||||||||||||
Asset-based lending | 1,632,962 | 1,718,251 | 1,760,527 | 1,821,642 | 1,803,719 | ||||||||||||||||||||||||
Commercial real estate | 20,583,254 | 20,661,071 | 20,513,738 | 19,619,145 | 18,862,619 | ||||||||||||||||||||||||
Residential mortgages | 8,228,451 | 8,140,182 | 8,001,563 | 7,963,420 | 7,617,955 | ||||||||||||||||||||||||
Consumer | 1,584,955 | 1,607,384 | 1,635,885 | 1,697,055 | 1,732,348 | ||||||||||||||||||||||||
Loans and Leases | 50,088,146 | 51,626,048 | 50,926,523 | 49,764,426 | 47,823,875 | ||||||||||||||||||||||||
Allowance for credit losses on loans and leases | (635,438) | (628,911) | (613,914) | (594,741) | (574,325) | ||||||||||||||||||||||||
Loans and Leases, net | $ | 49,452,708 | $ | 50,997,137 | $ | 50,312,609 | $ | 49,169,685 | $ | 47,249,550 | |||||||||||||||||||
Loans and Leases (average): | |||||||||||||||||||||||||||||
Commercial non-mortgage | $ | 18,839,776 | $ | 19,220,435 | $ | 18,670,917 | $ | 18,024,771 | $ | 16,780,780 | |||||||||||||||||||
Asset-based lending | 1,663,481 | 1,756,051 | 1,790,992 | 1,780,874 | 1,811,073 | ||||||||||||||||||||||||
Commercial real estate | 20,614,334 | 20,518,355 | 19,970,326 | 19,234,292 | 18,503,077 | ||||||||||||||||||||||||
Residential mortgages | 8,200,938 | 8,067,349 | 7,995,327 | 7,819,415 | 7,384,704 | ||||||||||||||||||||||||
Consumer | 1,593,659 | 1,622,525 | 1,667,630 | 1,715,513 | 1,750,044 | ||||||||||||||||||||||||
Loans and Leases | $ | 50,912,188 | $ | 51,184,715 | $ | 50,095,192 | $ | 48,574,865 | $ | 46,229,678 | |||||||||||||||||||
WEBSTER FINANCIAL CORPORATION
Five Quarter Nonperforming Assets and Past Due Loans and Leases (unaudited)
|
|||||||||||||||||||||||||||||
(Dollars in thousands) | September 30, 2023 |
June 30, 2023 |
March 31, 2023 |
December 31, 2022 |
September 30, 2022 |
||||||||||||||||||||||||
Nonperforming loans and leases: | |||||||||||||||||||||||||||||
Commercial non-mortgage | $ | 121,067 | $ | 109,279 | $ | 86,537 | $ | 89,416 | $ | 80,002 | |||||||||||||||||||
Asset-based lending | 10,350 | 9,450 | 9,450 | 20,046 | 25,115 | ||||||||||||||||||||||||
Commercial real estate | 31,004 | 47,972 | 35,832 | 41,580 | 49,054 | ||||||||||||||||||||||||
Residential mortgages | 27,312 | 26,751 | 25,096 | 25,613 | 25,563 | ||||||||||||||||||||||||
Consumer | 25,320 | 25,417 | 28,105 | 27,136 | 29,782 | ||||||||||||||||||||||||
Total nonperforming loans and leases | $ | 215,053 | $ | 218,869 | $ | 185,020 | $ | 203,791 | $ | 209,516 | |||||||||||||||||||
Other real estate owned and repossessed assets: | |||||||||||||||||||||||||||||
Commercial non-mortgage | $ | 2,687 | $ | 2,152 | $ | 153 | $ | 78 | $ | — | |||||||||||||||||||
Residential mortgages | 662 | 662 | 662 | 2,024 | 2,024 | ||||||||||||||||||||||||
Consumer | — | 532 | 716 | 243 | 87 | ||||||||||||||||||||||||
Total other real estate owned and repossessed assets | $ | 3,349 | $ | 3,346 | $ | 1,531 | $ | 2,345 | $ | 2,111 | |||||||||||||||||||
Total nonperforming assets | $ | 218,402 | $ | 222,215 | $ | 186,551 | $ | 206,136 | $ | 211,627 |
Past due 30-89 days: | |||||||||||||||||||||||||||||
Commercial non-mortgage | $ | 38,875 | $ | 32,074 | $ | 9,645 | $ | 20,248 | $ | 17,440 | |||||||||||||||||||
Asset-based lending | — | — | — | 5,921 | — | ||||||||||||||||||||||||
Commercial real estate | 3,631 | 1,970 | 17,115 | 26,147 | 6,050 | ||||||||||||||||||||||||
Residential mortgages | 16,208 | 10,583 | 10,710 | 11,385 | 12,577 | ||||||||||||||||||||||||
Consumer | 12,016 | 6,718 | 6,110 | 9,194 | 9,656 | ||||||||||||||||||||||||
Total past due 30-89 days | $ | 70,730 | $ | 51,345 | $ | 43,580 | $ | 72,895 | $ | 45,723 | |||||||||||||||||||
Past due 90 days or more and accruing | 138 | 29 | 602 | 770 | 711 | ||||||||||||||||||||||||
Total past due loans and leases | $ | 70,868 | $ | 51,374 | $ | 44,182 | $ | 73,665 | $ | 46,434 |
Five Quarter Changes in the Allowance for Credit Losses on Loans and Leases (unaudited) |
|||||||||||||||||||||||||||||
For the Three Months Ended | |||||||||||||||||||||||||||||
(Dollars in thousands) | September 30, 2023 |
June 30, 2023 |
March 31, 2023 |
December 31, 2022 |
September 30, 2022 |
||||||||||||||||||||||||
ACL on loans and leases, beginning balance | $ | 628,911 | $ | 613,914 | $ | 594,741 | $ | 574,325 | $ | 571,499 | |||||||||||||||||||
Adoption of ASU No. 2022-02 | — | — | 5,873 | — | — | ||||||||||||||||||||||||
Provision | 35,839 | 35,249 | 37,821 | 40,649 | 31,352 | ||||||||||||||||||||||||
Charge-offs: | |||||||||||||||||||||||||||||
Commercial portfolio | 27,360 | 21,945 | 26,410 | 21,499 | 31,356 | ||||||||||||||||||||||||
Consumer portfolio | 3,642 | 1,085 | 1,098 | 1,193 | 1,453 | ||||||||||||||||||||||||
Total charge-offs | 31,002 | 23,030 | 27,508 | 22,692 | 32,809 | ||||||||||||||||||||||||
Recoveries: | |||||||||||||||||||||||||||||
Commercial portfolio | 292 | 1,024 | 1,574 | 895 | 1,413 | ||||||||||||||||||||||||
Consumer portfolio | 1,398 | 1,754 | 1,413 | 1,564 | 2,870 | ||||||||||||||||||||||||
Total recoveries | 1,690 | 2,778 | 2,987 | 2,459 | 4,283 | ||||||||||||||||||||||||
Total net charge-offs | 29,312 | 20,252 | 24,521 | 20,233 | 28,526 | ||||||||||||||||||||||||
ACL on loans and leases, ending balance | $ | 635,438 | $ | 628,911 | $ | 613,914 | $ | 594,741 | $ | 574,325 | |||||||||||||||||||
ACL on unfunded loan commitments, ending balance | 23,040 | 22,366 | 26,051 | 27,707 | 25,329 | ||||||||||||||||||||||||
Total ACL, ending balance | $ | 658,478 | $ | 651,277 | $ | 639,965 | $ | 622,448 | $ | 599,654 |
At or for the Three Months Ended | |||||||||||||||||||||||||||||
(In thousands, except per share data) | September 30, 2023 |
June 30, 2023 |
March 31, 2023 |
December 31, 2022 |
September 30, 2022 |
||||||||||||||||||||||||
Efficiency ratio: | |||||||||||||||||||||||||||||
Non-interest expense | $ | 362,578 | $ | 344,089 | $ | 332,467 | $ | 348,390 | $ | 330,071 | |||||||||||||||||||
Less: Foreclosed property activity | (492) | (432) | (262) | (80) | (393) | ||||||||||||||||||||||||
Intangible assets amortization | 8,899 | 9,193 | 9,497 | 8,240 | 8,511 | ||||||||||||||||||||||||
Operating lease depreciation | 1,146 | 1,639 | 1,884 | 2,021 | 2,115 | ||||||||||||||||||||||||
Strategic initiatives and other (1) |
— | — | — | 143 | 11,617 | ||||||||||||||||||||||||
Merger related | 61,625 | 40,840 | 29,373 | 45,790 | 25,536 | ||||||||||||||||||||||||
Non-interest expense | $ | 291,400 | $ | 292,849 | $ | 291,975 | $ | 292,276 | $ | 282,685 | |||||||||||||||||||
Net interest income | $ | 587,136 | $ | 583,829 | $ | 595,283 | $ | 602,375 | $ | 551,003 | |||||||||||||||||||
Add: Tax-equivalent adjustment | 17,906 | 17,292 | 15,911 | 13,991 | 13,247 | ||||||||||||||||||||||||
Non-interest income | 90,382 | 89,374 | 70,766 | 102,179 | 113,636 | ||||||||||||||||||||||||
Other income (2) |
3,614 | 5,035 | 4,311 | 4,814 | 11,186 | ||||||||||||||||||||||||
Less: Operating lease depreciation | 1,146 | 1,639 | 1,884 | 2,021 | 2,115 | ||||||||||||||||||||||||
(Loss) on sale of investment securities, net | — | (48) | (16,747) | (4,517) | (2,234) | ||||||||||||||||||||||||
Other (3) |
— | — | — | — | 2,548 | ||||||||||||||||||||||||
Income | $ | 697,892 | $ | 693,939 | $ | 701,134 | $ | 725,855 | $ | 686,643 | |||||||||||||||||||
Efficiency ratio | 41.75% | 42.20% | 41.64% | 40.27% | 41.17% | ||||||||||||||||||||||||
Return on average tangible common stockholders' equity: | |||||||||||||||||||||||||||||
Net income | $ | 226,475 | $ | 234,968 | $ | 221,004 | $ | 244,751 | $ | 233,968 | |||||||||||||||||||
Less: Preferred stock dividends | 4,162 | 4,162 | 4,163 | 4,163 | 4,162 | ||||||||||||||||||||||||
Add: Intangible assets amortization, tax-effected | 7,030 | 7,262 | 7,503 | 6,510 | 6,724 | ||||||||||||||||||||||||
Adjusted income | $ | 229,343 | $ | 238,068 | $ | 224,344 | $ | 247,098 | $ | 236,530 | |||||||||||||||||||
Adjusted income, annualized basis | $ | 917,372 | $ | 952,272 | $ | 897,376 | $ | 988,392 | $ | 946,120 | |||||||||||||||||||
Average stockholders' equity | $ | 8,370,469 | $ | 8,395,298 | $ | 8,215,676 | $ | 7,960,900 | $ | 8,090,044 | |||||||||||||||||||
Less: Average preferred stock | 283,979 | 283,979 | 283,979 | 283,979 | 283,979 | ||||||||||||||||||||||||
Average goodwill and other intangible assets, net | 2,847,560 | 2,856,581 | 2,849,673 | 2,716,981 | 2,725,200 | ||||||||||||||||||||||||
Average tangible common stockholders' equity | $ | 5,238,930 | $ | 5,254,738 | $ | 5,082,024 | $ | 4,959,940 | $ | 5,080,865 | |||||||||||||||||||
Return on average tangible common stockholders' equity | 17.51% | 18.12% | 17.66% | 19.93% | 18.62% |
At or for the Three Months Ended | |||||||||||||||||||||||||||||
(In thousands, except per share data) | September 30, 2023 |
June 30, 2023 |
March 31, 2023 |
December 31, 2022 |
September 30, 2022 |
||||||||||||||||||||||||
Tangible equity: | |||||||||||||||||||||||||||||
Stockholders' equity | $ | 8,199,201 | $ | 8,279,726 | $ | 8,294,294 | $ | 8,056,186 | $ | 7,826,410 | |||||||||||||||||||
Less: Goodwill and other intangible assets, net | 2,843,217 | 2,852,117 | 2,861,310 | 2,713,446 | 2,721,040 | ||||||||||||||||||||||||
Tangible stockholders' equity | $ | 5,355,984 | $ | 5,427,609 | $ | 5,432,984 | $ | 5,342,740 | $ | 5,105,370 | |||||||||||||||||||
Total assets | $ | 73,130,851 | $ | 74,038,243 | $ | 74,844,395 | $ | 71,277,521 | $ | 69,052,566 | |||||||||||||||||||
Less: Goodwill and other intangible assets, net | 2,843,217 | 2,852,117 | 2,861,310 | 2,713,446 | 2,721,040 | ||||||||||||||||||||||||
Tangible assets | $ | 70,287,634 | $ | 71,186,126 | $ | 71,983,085 | $ | 68,564,075 | $ | 66,331,526 | |||||||||||||||||||
Tangible equity | 7.62% | 7.62% | 7.55% | 7.79% | 7.70% | ||||||||||||||||||||||||
Tangible common equity: | |||||||||||||||||||||||||||||
Tangible stockholders' equity | $ | 5,355,984 | $ | 5,427,609 | $ | 5,432,984 | $ | 5,342,740 | $ | 5,105,370 | |||||||||||||||||||
Less: Preferred stock | 283,979 | 283,979 | 283,979 | 283,979 | 283,979 | ||||||||||||||||||||||||
Tangible common stockholders' equity | $ | 5,072,005 | $ | 5,143,630 | $ | 5,149,005 | $ | 5,058,761 | $ | 4,821,391 | |||||||||||||||||||
Tangible assets | $ | 70,287,634 | $ | 71,186,126 | $ | 71,983,085 | $ | 68,564,075 | $ | 66,331,526 | |||||||||||||||||||
Tangible common equity | 7.22% | 7.23% | 7.15% | 7.38% | 7.27% | ||||||||||||||||||||||||
Tangible book value per common share: | |||||||||||||||||||||||||||||
Tangible common stockholders' equity | $ | 5,072,005 | $ | 5,143,630 | $ | 5,149,005 | $ | 5,058,761 | $ | 4,821,391 | |||||||||||||||||||
Common shares outstanding | 172,056 | 173,261 | 174,712 | 174,008 | 174,116 | ||||||||||||||||||||||||
Tangible book value per common share | $ | 29.48 | $ | 29.69 | $ | 29.47 | $ | 29.07 | $ | 27.69 | |||||||||||||||||||
Core deposits: | |||||||||||||||||||||||||||||
Total deposits | $ | 60,331,767 | $ | 58,747,532 | $ | 55,297,479 | $ | 54,054,340 | $ | 54,008,887 | |||||||||||||||||||
Less: Certificates of deposit | 5,150,139 | 4,743,204 | 3,855,406 | 2,729,332 | 2,311,484 | ||||||||||||||||||||||||
Brokered certificates of deposit | 2,337,380 | 2,542,854 | 674,373 | 1,431,617 | 258,110 | ||||||||||||||||||||||||
Core deposits | $ | 52,844,248 | $ | 51,461,474 | $ | 50,767,700 | $ | 49,893,391 | $ | 51,439,293 |
Three months ended September 30, 2023 | ||||||||
Adjusted ROATCE: | ||||||||
Net income | $ | 226,475 | ||||||
Less: Preferred stock dividends | 4,162 | |||||||
Add: Intangible assets amortization, tax-effected | 7,030 | |||||||
Merger related, tax-effected | 45,116 | |||||||
Adjusted income | $ | 274,459 | ||||||
Adjusted income, annualized basis | $ | 1,097,836 | ||||||
Average stockholders' equity | $ | 8,370,469 | ||||||
Less: Average preferred stock | 283,979 | |||||||
Average goodwill and other intangible assets, net | 2,847,560 | |||||||
Average tangible common stockholders' equity | $ | 5,238,930 | ||||||
Adjusted return on average tangible common stockholders' equity | 20.96 | % | ||||||
Adjusted ROAA: | ||||||||
Net income | $ | 226,475 | ||||||
Add: Merger related, tax-effected | 45,116 | |||||||
Adjusted income | $ | 271,591 | ||||||
Adjusted income, annualized basis | $ | 1,086,364 | ||||||
Average assets | $ | 73,607,826 | ||||||
Adjusted return on average assets | 1.48 | % |
GAAP to adjusted reconciliation: | ||||||||||||||||||||
Three months ended September 30, 2023 | ||||||||||||||||||||
(In millions, except per share data) | Pre-Tax Income | Net Income Available to Common Stockholders | Diluted EPS | |||||||||||||||||
Reported (GAAP) | $ | 278.4 | $ | 222.3 | $ | 1.28 | ||||||||||||||
Merger related | 61.6 | 45.1 | 0.27 | |||||||||||||||||
Adjusted (non-GAAP) | $ | 340.0 | $ | 267.4 | $ | 1.55 |