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: January 23, 2024 | /s/ Albert J. Wang | ||||||||||
Albert J. Wang | |||||||||||
Executive Vice President and Chief Accounting Officer |
Percent | |||||||||||||||||||||||
Three months ended December 31, | Favorable/ | ||||||||||||||||||||||
(In thousands) | 2023 | 2022 | (Unfavorable) | ||||||||||||||||||||
Net interest income | $377,725 | $392,340 | (3.7) | % | |||||||||||||||||||
Non-interest income | 34,403 | 42,767 | (19.6) | ||||||||||||||||||||
Operating revenue | 412,128 | 435,107 | (5.3) | ||||||||||||||||||||
Non-interest expense | 109,893 | 103,725 | (5.9) | ||||||||||||||||||||
Pre-tax, pre-provision net revenue | $302,235 | $331,382 | (8.8) | ||||||||||||||||||||
Percent | |||||||||||||||||||||||
At December 31, | Increase/ | ||||||||||||||||||||||
(In millions) | 2023 | 2022 | (Decrease) | ||||||||||||||||||||
Loans and leases | $40,934 | $40,115 | 2.0 | % | |||||||||||||||||||
Deposits | 18,246 | 19,563 | (6.7) | ||||||||||||||||||||
AUA / AUM (off balance sheet) | 2,911 | 2,259 | 28.9 |
Percent | |||||||||||||||||||||||
Three months ended December 31, | Favorable/ | ||||||||||||||||||||||
(In thousands) | 2023 | 2022 | (Unfavorable) | ||||||||||||||||||||
Net interest income | $78,036 | $65,447 | 19.2 | % | |||||||||||||||||||
Non-interest income | 20,224 | 25,234 | (19.9) | ||||||||||||||||||||
Operating revenue | 98,260 | 90,681 | 8.4 | ||||||||||||||||||||
Non-interest expense | 41,947 | 40,655 | (3.2) | ||||||||||||||||||||
Pre-tax, net revenue | $56,313 | $50,026 | 12.6 | ||||||||||||||||||||
Percent | |||||||||||||||||||||||
At December 31, | Increase/ | ||||||||||||||||||||||
(Dollars in millions) | 2023 | 2022 | (Decrease) | ||||||||||||||||||||
Number of accounts (thousands) |
3,184 | 3,042 | 4.7 | % | |||||||||||||||||||
Deposits | $8,288 | $7,945 | 4.3 | ||||||||||||||||||||
Linked investment accounts (off balance sheet) | 4,642 | 3,394 | 36.8 | ||||||||||||||||||||
Total footings | $12,930 | $11,339 | 14.0 |
Percent | |||||||||||||||||||||||
Three months ended December 31, | Favorable/ | ||||||||||||||||||||||
(In thousands) | 2023 | 2022 | (Unfavorable) | ||||||||||||||||||||
Net interest income | $188,130 | $209,077 | (10.0) | % | |||||||||||||||||||
Non-interest income | 25,734 | 27,150 | (5.2) | ||||||||||||||||||||
Operating revenue | 213,864 | 236,227 | (9.5) | ||||||||||||||||||||
Non-interest expense | 103,819 | 113,669 | 8.7 | ||||||||||||||||||||
Pre-tax, pre-provision net revenue | $110,045 | $122,558 | (10.2) | ||||||||||||||||||||
At December 31, | Percent | ||||||||||||||||||||||
(In millions) | 2023 | 2022 | Increase | ||||||||||||||||||||
Loans | $9,781 | $9,624 | 1.6 | % | |||||||||||||||||||
Deposits | 24,060 | 23,610 | 1.9 | ||||||||||||||||||||
AUA (off balance sheet) | 7,876 | 7,872 | 0.1 |
WEBSTER FINANCIAL CORPORATION
Selected Financial Highlights (unaudited)
|
|||||||||||||||||||||||||||||
At or for the Three Months Ended | |||||||||||||||||||||||||||||
(In thousands, except per share data) | December 31, 2023 |
September 30, 2023 |
June 30, 2023 |
March 31, 2023 |
December 31, 2022 |
||||||||||||||||||||||||
Income and performance ratios: | |||||||||||||||||||||||||||||
Net income | $ | 185,393 | $ | 226,475 | $ | 234,968 | $ | 221,004 | $ | 244,751 | |||||||||||||||||||
Net income available to common stockholders | 181,230 | 222,313 | 230,806 | 216,841 | 240,588 | ||||||||||||||||||||||||
Earnings per diluted common share | 1.05 | 1.28 | 1.32 | 1.24 | 1.38 | ||||||||||||||||||||||||
Return on average assets (annualized) | 1.01 | % | 1.23 | % | 1.23 | % | 1.22 | % | 1.40 | % | |||||||||||||||||||
Return on average tangible common stockholders' equity (annualized) (1) |
14.49 | 17.51 | 18.12 | 17.66 | 19.93 | ||||||||||||||||||||||||
Return on average common stockholders’ equity (annualized) | 9.03 | 11.00 | 11.38 | 10.94 | 12.54 | ||||||||||||||||||||||||
Non-interest income as a percentage of total revenue | 10.05 | 13.34 | 13.28 | 10.62 | 14.50 | ||||||||||||||||||||||||
Asset quality: | |||||||||||||||||||||||||||||
Allowance for credit losses on loans and leases | $ | 635,737 | $ | 635,438 | $ | 628,911 | $ | 613,914 | $ | 594,741 | |||||||||||||||||||
Nonperforming assets | 218,600 | 218,402 | 222,215 | 186,551 | 206,136 | ||||||||||||||||||||||||
Allowance for credit losses on loans and leases / total loans and leases | 1.25 | % | 1.27 | % | 1.22 | % | 1.21 | % | 1.20 | % | |||||||||||||||||||
Net charge-offs / average loans and leases (annualized) | 0.27 | 0.23 | 0.16 | 0.20 | 0.17 | ||||||||||||||||||||||||
Nonperforming loans and leases / total loans and leases | 0.41 | 0.43 | 0.42 | 0.36 | 0.41 | ||||||||||||||||||||||||
Nonperforming assets / total loans and leases plus other real estate owned and repossessed assets | 0.43 | 0.44 | 0.43 | 0.37 | 0.41 | ||||||||||||||||||||||||
Allowance for credit losses on loans and leases / nonperforming loans and leases | 303.39 | 295.48 | 287.35 | 331.81 | 291.84 | ||||||||||||||||||||||||
Other ratios: | |||||||||||||||||||||||||||||
Tangible equity (1) |
8.12 | % | 7.62 | % | 7.62 | % | 7.55 | % | 7.79 | % | |||||||||||||||||||
Tangible common equity (1) |
7.73 | 7.22 | 7.23 | 7.15 | 7.38 | ||||||||||||||||||||||||
Tier 1 risk-based capital (2) |
11.63 | 11.64 | 11.16 | 10.93 | 11.23 | ||||||||||||||||||||||||
Total risk-based capital (2) |
13.72 | 13.79 | 13.25 | 12.99 | 13.25 | ||||||||||||||||||||||||
Common equity tier 1 risk-based capital (2) |
11.12 | 11.12 | 10.65 | 10.42 | 10.71 | ||||||||||||||||||||||||
Stockholders’ equity / total assets | 11.60 | 11.21 | 11.18 | 11.08 | 11.30 | ||||||||||||||||||||||||
Net interest margin | 3.42 | 3.49 | 3.35 | 3.66 | 3.74 | ||||||||||||||||||||||||
Efficiency ratio (1) |
43.04 | 41.75 | 42.20 | 41.64 | 40.27 | ||||||||||||||||||||||||
Equity and share related: | |||||||||||||||||||||||||||||
Common equity | $ | 8,406,017 | $ | 7,915,222 | $ | 7,995,747 | $ | 8,010,315 | $ | 7,772,207 | |||||||||||||||||||
Book value per common share | 48.87 | 46.00 | 46.15 | 45.85 | 44.67 | ||||||||||||||||||||||||
Tangible book value per common share (1) |
32.39 | 29.48 | 29.69 | 29.47 | 29.07 | ||||||||||||||||||||||||
Common stock closing price | 50.76 | 40.31 | 37.75 | 39.42 | 47.34 | ||||||||||||||||||||||||
Dividends declared per common share | 0.40 | 0.40 | 0.40 | 0.40 | 0.40 | ||||||||||||||||||||||||
Common shares issued and outstanding | 172,022 | 172,056 | 173,261 | 174,712 | 174,008 | ||||||||||||||||||||||||
Weighted-average common shares outstanding - Basic | 170,415 | 171,210 | 172,739 | 172,766 | 172,522 | ||||||||||||||||||||||||
Weighted-average common shares outstanding - Diluted | 170,623 | 171,350 | 172,803 | 172,883 | 172,699 | ||||||||||||||||||||||||
WEBSTER FINANCIAL CORPORATION
Consolidated Balance Sheets (unaudited)
|
|||||||||||||||||
(In thousands) | December 31, 2023 |
September 30, 2023 |
December 31, 2022 |
||||||||||||||
Assets: | |||||||||||||||||
Cash and due from banks | $ | 429,323 | $ | 406,300 | $ | 264,118 | |||||||||||
Interest-bearing deposits | 1,286,472 | 1,766,431 | 575,825 | ||||||||||||||
Investment securities: | |||||||||||||||||
Available-for-sale | 8,959,729 | 7,653,391 | 7,892,697 | ||||||||||||||
Held-to-maturity, net | 7,074,588 | 6,875,772 | 6,564,697 | ||||||||||||||
Total investment securities, net | 16,034,317 | 14,529,163 | 14,457,394 | ||||||||||||||
Loans held for sale | 6,541 | 46,267 | 1,991 | ||||||||||||||
Loans and leases: | |||||||||||||||||
Commercial | 19,772,102 | 19,691,486 | 20,484,806 | ||||||||||||||
Commercial real estate | 21,157,732 | 20,583,254 | 19,619,145 | ||||||||||||||
Residential mortgages | 8,227,923 | 8,228,451 | 7,963,420 | ||||||||||||||
Consumer | 1,568,295 | 1,584,955 | 1,697,055 | ||||||||||||||
Total loans and leases | 50,726,052 | 50,088,146 | 49,764,426 | ||||||||||||||
Allowance for credit losses on loans and leases | (635,737) | (635,438) | (594,741) | ||||||||||||||
Loans and leases, net | 50,090,315 | 49,452,708 | 49,169,685 | ||||||||||||||
Federal Home Loan Bank and Federal Reserve Bank stock | 326,882 | 306,085 | 445,900 | ||||||||||||||
Premises and equipment, net | 429,561 | 431,698 | 430,184 | ||||||||||||||
Goodwill and other intangible assets, net | 2,834,600 | 2,843,217 | 2,713,446 | ||||||||||||||
Cash surrender value of life insurance policies | 1,247,938 | 1,242,648 | 1,229,169 | ||||||||||||||
Deferred tax assets, net | 369,212 | 478,926 | 371,634 | ||||||||||||||
Accrued interest receivable and other assets | 1,890,088 | 1,627,408 | 1,618,175 | ||||||||||||||
Total assets | $ | 74,945,249 | $ | 73,130,851 | $ | 71,277,521 | |||||||||||
Liabilities and Stockholders' Equity: | |||||||||||||||||
Deposits: | |||||||||||||||||
Demand | $ | 10,732,516 | $ | 11,410,063 | $ | 12,974,975 | |||||||||||
Health savings accounts | 8,287,889 | 8,229,889 | 7,944,892 | ||||||||||||||
Interest-bearing checking | 8,994,095 | 8,826,265 | 9,237,529 | ||||||||||||||
Money market | 17,662,826 | 17,755,198 | 11,062,652 | ||||||||||||||
Savings | 6,642,499 | 6,622,833 | 8,673,343 | ||||||||||||||
Certificates of deposit | 5,574,048 | 5,150,139 | 2,729,332 | ||||||||||||||
Brokered certificates of deposit | 2,890,411 | 2,337,380 | 1,431,617 | ||||||||||||||
Total deposits | 60,784,284 | 60,331,767 | 54,054,340 | ||||||||||||||
Securities sold under agreements to repurchase and other borrowings | 458,387 | 157,491 | 1,151,830 | ||||||||||||||
Federal Home Loan Bank advances | 2,360,018 | 1,810,218 | 5,460,552 | ||||||||||||||
Long-term debt (1) |
1,048,820 | 1,050,539 | 1,073,128 | ||||||||||||||
Accrued expenses and other liabilities | 1,603,744 | 1,581,635 | 1,481,485 | ||||||||||||||
Total liabilities | 66,255,253 | 64,931,650 | 63,221,335 | ||||||||||||||
Preferred stock | 283,979 | 283,979 | 283,979 | ||||||||||||||
Common stockholders' equity | 8,406,017 | 7,915,222 | 7,772,207 | ||||||||||||||
Total stockholders’ equity | 8,689,996 | 8,199,201 | 8,056,186 | ||||||||||||||
Total liabilities and stockholders' equity | $ | 74,945,249 | $ | 73,130,851 | $ | 71,277,521 | |||||||||||
WEBSTER FINANCIAL CORPORATION
Consolidated Statements of Income (unaudited)
|
||||||||||||||||||||||||||
Three months ended December 31, | Twelve months ended December 31, | |||||||||||||||||||||||||
(In thousands, except per share data) | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||
Interest income: | ||||||||||||||||||||||||||
Interest and fees on loans and leases | $ | 789,423 | $ | 642,784 | $ | 3,071,378 | $ | 1,946,558 | ||||||||||||||||||
Interest and dividends on investment securities | 143,444 | 100,804 | 556,148 | 338,101 | ||||||||||||||||||||||
Loans held for sale | 280 | 5 | 734 | 78 | ||||||||||||||||||||||
Total interest income | 933,147 | 743,593 | 3,628,260 | 2,284,737 | ||||||||||||||||||||||
Interest expense: | ||||||||||||||||||||||||||
Deposits | 325,793 | 81,202 | 1,021,418 | 138,552 | ||||||||||||||||||||||
Borrowings | 36,333 | 60,016 | 269,573 | 111,899 | ||||||||||||||||||||||
Total interest expense | 362,126 | 141,218 | 1,290,991 | 250,451 | ||||||||||||||||||||||
Net interest income | 571,021 | 602,375 | 2,337,269 | 2,034,286 | ||||||||||||||||||||||
Provision for credit losses | 36,000 | 43,000 | 150,747 | 280,619 | ||||||||||||||||||||||
Net interest income after provision for loan and lease losses | 535,021 | 559,375 | 2,186,522 | 1,753,667 | ||||||||||||||||||||||
Non-interest income: | ||||||||||||||||||||||||||
Deposit service fees | 37,459 | 48,453 | 169,318 | 198,472 | ||||||||||||||||||||||
Loan and lease related fees | 21,362 | 25,632 | 84,861 | 102,987 | ||||||||||||||||||||||
Wealth and investment services | 7,767 | 7,017 | 28,999 | 40,277 | ||||||||||||||||||||||
Mortgage banking activities | 1,010 | 89 | 1,240 | 705 | ||||||||||||||||||||||
Cash surrender value of life insurance policies | 6,587 | 6,543 | 26,228 | 29,237 | ||||||||||||||||||||||
(Loss) on sale of investment securities | (16,825) | (4,517) | (33,620) | (6,751) | ||||||||||||||||||||||
Other income | 6,455 | 18,962 | 37,311 | 75,856 | ||||||||||||||||||||||
Total non-interest income | 63,815 | 102,179 | 314,337 | 440,783 | ||||||||||||||||||||||
Non-interest expense: | ||||||||||||||||||||||||||
Compensation and benefits | 184,914 | 177,979 | 711,752 | 723,620 | ||||||||||||||||||||||
Occupancy | 18,478 | 20,174 | 77,520 | 113,899 | ||||||||||||||||||||||
Technology and equipment | 46,486 | 44,202 | 197,928 | 186,384 | ||||||||||||||||||||||
Marketing | 5,176 | 5,570 | 18,622 | 16,438 | ||||||||||||||||||||||
Professional and outside services | 18,804 | 26,489 | 107,497 | 117,530 | ||||||||||||||||||||||
Intangible assets amortization | 8,618 | 8,240 | 36,207 | 31,940 | ||||||||||||||||||||||
Deposit insurance | 58,725 | 6,578 | 98,081 | 26,574 | ||||||||||||||||||||||
Other expenses | 36,020 | 59,158 | 168,748 | 180,088 | ||||||||||||||||||||||
Total non-interest expense | 377,221 | 348,390 | 1,416,355 | 1,396,473 | ||||||||||||||||||||||
Income before income taxes | 221,615 | 313,164 | 1,084,504 | 797,977 | ||||||||||||||||||||||
Income tax expense | 36,222 | 68,413 | 216,664 | 153,694 | ||||||||||||||||||||||
Net income | 185,393 | 244,751 | 867,840 | 644,283 | ||||||||||||||||||||||
Preferred stock dividends | (4,163) | (4,163) | (16,650) | (15,919) | ||||||||||||||||||||||
Net income available to common stockholders | $ | 181,230 | $ | 240,588 | $ | 851,190 | $ | 628,364 | ||||||||||||||||||
Weighted-average common shares outstanding - Diluted | 170,623 | 172,699 | 171,883 | 167,547 | ||||||||||||||||||||||
Earnings per common share: | ||||||||||||||||||||||||||
Basic | $ | 1.05 | $ | 1.38 | $ | 4.91 | $ | 3.72 | ||||||||||||||||||
Diluted | 1.05 | 1.38 | 4.91 | 3.72 | ||||||||||||||||||||||
WEBSTER FINANCIAL CORPORATION
Five Quarter Consolidated Statements of Income (unaudited)
|
|||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||
(In thousands, except per share data) | December 31, 2023 |
September 30, 2023 |
June 30, 2023 |
March 31, 2023 |
December 31, 2022 |
||||||||||||||||||||||||
Interest income: | |||||||||||||||||||||||||||||
Interest and fees on loans and leases | $ | 789,423 | $ | 793,626 | $ | 771,973 | $ | 716,356 | $ | 642,784 | |||||||||||||||||||
Interest and dividends on investment securities | 143,444 | 137,146 | 161,002 | 114,556 | 100,804 | ||||||||||||||||||||||||
Loans held for sale | 280 | 17 | 421 | 16 | 5 | ||||||||||||||||||||||||
Total interest income | 933,147 | 930,789 | 933,396 | 830,928 | 743,593 | ||||||||||||||||||||||||
Interest expense: | |||||||||||||||||||||||||||||
Deposits | 325,793 | 293,955 | 251,466 | 150,204 | 81,202 | ||||||||||||||||||||||||
Borrowings | 36,333 | 49,698 | 98,101 | 85,441 | 60,016 | ||||||||||||||||||||||||
Total interest expense | 362,126 | 343,653 | 349,567 | 235,645 | 141,218 | ||||||||||||||||||||||||
Net interest income | 571,021 | 587,136 | 583,829 | 595,283 | 602,375 | ||||||||||||||||||||||||
Provision for credit losses | 36,000 | 36,500 | 31,498 | 46,749 | 43,000 | ||||||||||||||||||||||||
Net interest income after provision for loan and lease losses | 535,021 | 550,636 | 552,331 | 548,534 | 559,375 | ||||||||||||||||||||||||
Non-interest income: | |||||||||||||||||||||||||||||
Deposit service fees | 37,459 | 41,005 | 45,418 | 45,436 | 48,453 | ||||||||||||||||||||||||
Loan and lease related fees | 21,362 | 19,966 | 20,528 | 23,005 | 25,632 | ||||||||||||||||||||||||
Wealth and investment services | 7,767 | 7,254 | 7,391 | 6,587 | 7,017 | ||||||||||||||||||||||||
Mortgage banking activities | 1,010 | 42 | 129 | 59 | 89 | ||||||||||||||||||||||||
Cash surrender value of life insurance policies | 6,587 | 6,620 | 6,293 | 6,728 | 6,543 | ||||||||||||||||||||||||
(Loss) on sale of investment securities | (16,825) | — | (48) | (16,747) | (4,517) | ||||||||||||||||||||||||
Other income | 6,455 | 15,495 | 9,663 | 5,698 | 18,962 | ||||||||||||||||||||||||
Total non-interest income | 63,815 | 90,382 | 89,374 | 70,766 | 102,179 | ||||||||||||||||||||||||
Non-interest expense: | |||||||||||||||||||||||||||||
Compensation and benefits | 184,914 | 180,333 | 173,305 | 173,200 | 177,979 | ||||||||||||||||||||||||
Occupancy | 18,478 | 18,617 | 20,254 | 20,171 | 20,174 | ||||||||||||||||||||||||
Technology and equipment | 46,486 | 55,261 | 51,815 | 44,366 | 44,202 | ||||||||||||||||||||||||
Marketing | 5,176 | 4,810 | 5,160 | 3,476 | 5,570 | ||||||||||||||||||||||||
Professional and outside services | 18,804 | 26,874 | 29,385 | 32,434 | 26,489 | ||||||||||||||||||||||||
Intangible assets amortization | 8,618 | 8,899 | 9,193 | 9,497 | 8,240 | ||||||||||||||||||||||||
Deposit insurance | 58,725 | 13,310 | 13,723 | 12,323 | 6,578 | ||||||||||||||||||||||||
Other expenses | 36,020 | 54,474 | 41,254 | 37,000 | 59,158 | ||||||||||||||||||||||||
Total non-interest expense | 377,221 | 362,578 | 344,089 | 332,467 | 348,390 | ||||||||||||||||||||||||
Income before income taxes | 221,615 | 278,440 | 297,616 | 286,833 | 313,164 | ||||||||||||||||||||||||
Income tax expense | 36,222 | 51,965 | 62,648 | 65,829 | 68,413 | ||||||||||||||||||||||||
Net income | 185,393 | 226,475 | 234,968 | 221,004 | 244,751 | ||||||||||||||||||||||||
Preferred stock dividends | (4,163) | (4,162) | (4,162) | (4,163) | (4,163) | ||||||||||||||||||||||||
Net income available to common stockholders | $ | 181,230 | $ | 222,313 | $ | 230,806 | $ | 216,841 | $ | 240,588 | |||||||||||||||||||
Weighted-average common shares outstanding - Diluted | 170,623 | 171,350 | 172,803 | 172,883 | 172,699 | ||||||||||||||||||||||||
Earnings per common share: | |||||||||||||||||||||||||||||
Basic | $ | 1.05 | $ | 1.29 | $ | 1.32 | $ | 1.24 | $ | 1.38 | |||||||||||||||||||
Diluted | 1.05 | 1.28 | 1.32 | 1.24 | 1.38 | ||||||||||||||||||||||||
WEBSTER FINANCIAL CORPORATION
Consolidated Average Balances, Interest, Yields and Rates, and Net Interest Margin on a Fully Tax-equivalent Basis (unaudited)
| |||||||||||||||||||||||||||||||||||
Three Months Ended December 31, | |||||||||||||||||||||||||||||||||||
2023 | 2022 | ||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Average balance |
Interest | Yield/rate | Average balance |
Interest | Yield/rate | |||||||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||||||||||||||||
Loans and leases | $ | 50,352,340 | $ | 800,679 | 6.24 | % | $ | 48,574,865 | $ | 649,820 | 5.25 | % | |||||||||||||||||||||||
Investment securities (1) |
15,253,540 | 135,498 | 3.35 | 14,471,173 | 98,812 | 2.57 | |||||||||||||||||||||||||||||
Federal Home Loan and Federal Reserve Bank stock | 308,505 | 5,581 | 7.18 | 399,497 | 4,007 | 3.98 | |||||||||||||||||||||||||||||
Interest-bearing deposits | 649,104 | 8,939 | 5.39 | 516,930 | 4,940 | 3.74 | |||||||||||||||||||||||||||||
Loans held for sale | 7,130 | 280 | n/m | 2,964 | 5 | 0.73 | |||||||||||||||||||||||||||||
Total interest-earning assets | 66,570,619 | $ | 950,977 | 5.54 | % | 63,965,429 | $ | 757,584 | 4.60 | % | |||||||||||||||||||||||||
Non-interest-earning assets | 6,561,444 | 5,994,351 | |||||||||||||||||||||||||||||||||
Total assets | $ | 73,132,063 | $ | 69,959,780 | |||||||||||||||||||||||||||||||
Liabilities and Stockholders' Equity: | |||||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||||
Demand deposits | $ | 11,067,121 | $ | — | — | % | $ | 13,371,074 | $ | — | — | % | |||||||||||||||||||||||
Health savings accounts | 8,219,431 | 3,123 | 0.15 | 7,878,486 | 2,957 | 0.15 | |||||||||||||||||||||||||||||
Interest-bearing checking, money market and savings | 33,156,966 | 239,875 | 2.87 | 29,390,078 | 66,279 | 0.89 | |||||||||||||||||||||||||||||
Certificates of deposit and brokered deposits | 7,538,131 | 82,795 | 4.36 | 3,399,857 | 11,966 | 1.40 | |||||||||||||||||||||||||||||
Total deposits | 59,981,649 | 325,793 | 2.15 | 54,039,495 | 81,202 | 0.60 | |||||||||||||||||||||||||||||
Securities sold under agreements to repurchase and other borrowings | 221,437 | 1,162 | 2.05 | 1,237,132 | 9,183 | 2.90 | |||||||||||||||||||||||||||||
Federal Home Loan Bank advances | 1,815,493 | 25,659 | 5.53 | 4,241,042 | 41,523 | 3.83 | |||||||||||||||||||||||||||||
Long-term debt (1) |
1,049,655 | 9,512 | 3.73 | 1,073,960 | 9,310 | 3.58 | |||||||||||||||||||||||||||||
Total borrowings | 3,086,585 | 36,333 | 4.68 | 6,552,134 | 60,016 | 3.62 | |||||||||||||||||||||||||||||
Total interest-bearing liabilities | 63,068,234 | $ | 362,126 | 2.28 | % | 60,591,629 | $ | 141,218 | 0.92 | % | |||||||||||||||||||||||||
Non-interest-bearing liabilities | 1,751,031 | 1,407,251 | |||||||||||||||||||||||||||||||||
Total liabilities | 64,819,265 | 61,998,880 | |||||||||||||||||||||||||||||||||
Preferred stock | 283,979 | 283,979 | |||||||||||||||||||||||||||||||||
Common stockholders' equity | 8,028,819 | 7,676,921 | |||||||||||||||||||||||||||||||||
Total stockholders' equity | 8,312,798 | 7,960,900 | |||||||||||||||||||||||||||||||||
Total liabilities and stockholders' equity | $ | 73,132,063 | $ | 69,959,780 | |||||||||||||||||||||||||||||||
Tax-equivalent net interest income | 588,851 | 616,366 | |||||||||||||||||||||||||||||||||
Less: Tax-equivalent adjustments | (17,830) | (13,991) | |||||||||||||||||||||||||||||||||
Net interest income | $ | 571,021 | $ | 602,375 | |||||||||||||||||||||||||||||||
Net interest margin | 3.42 | % | 3.74 | % | |||||||||||||||||||||||||||||||
WEBSTER FINANCIAL CORPORATION
Consolidated Average Balances, Interest, Yields and Rates, and Net Interest Margin on a Fully Tax-equivalent Basis (unaudited)
| |||||||||||||||||||||||||||||||||||
Twelve Months Ended December 31, | |||||||||||||||||||||||||||||||||||
2023 | 2022 | ||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Average Balance |
Interest | Yield/Rate | Average balance |
Interest | Yield/Rate | |||||||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||||||||||||||||
Loans and leases | $ | 50,637,569 | $ | 3,113,709 | 6.15 | % | $ | 43,751,112 | $ | 1,967,761 | 4.50 | % | |||||||||||||||||||||||
Investment securities (1) |
14,839,744 | 477,496 | 3.06 | 14,528,722 | 345,600 | 2.31 | |||||||||||||||||||||||||||||
Federal Home Loan and Federal Reserve Bank stock | 408,673 | 24,785 | 6.06 | 289,595 | 8,775 | 3.03 | |||||||||||||||||||||||||||||
Interest-bearing deposits | 1,564,255 | 80,475 | 5.14 | 596,912 | 9,651 | 1.62 | |||||||||||||||||||||||||||||
Loans held for sale | 28,710 | 734 | 2.56 | 9,842 | 78 | 0.80 | |||||||||||||||||||||||||||||
Total interest-earning assets | 67,478,951 | $ | 3,697,199 | 5.42 | % | 59,176,183 | $ | 2,331,865 | 3.91 | % | |||||||||||||||||||||||||
Non-interest-earning assets | 6,344,931 | 5,586,025 | |||||||||||||||||||||||||||||||||
Total assets | $ | 73,823,882 | $ | 64,762,208 | |||||||||||||||||||||||||||||||
Liabilities and Stockholders' Equity: | |||||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||||
Demand deposits | $ | 11,596,949 | $ | — | — | % | $ | 12,912,894 | $ | — | — | % | |||||||||||||||||||||||
Health savings accounts | 8,249,332 | 12,366 | 0.15 | 7,826,576 | 6,315 | 0.08 | |||||||||||||||||||||||||||||
Interest-bearing checking, money market and savings | 31,874,457 | 756,521 | 2.37 | 28,266,128 | 115,271 | 0.41 | |||||||||||||||||||||||||||||
Certificates of deposit and brokered deposits | 6,531,610 | 252,531 | 3.87 | 2,838,502 | 16,966 | 0.60 | |||||||||||||||||||||||||||||
Total deposits | 58,252,348 | 1,021,418 | 1.75 | 51,844,100 | 138,552 | 0.27 | |||||||||||||||||||||||||||||
Securities sold under agreements to repurchase and other borrowings | 378,171 | 9,102 | 2.41 | 1,064,551 | 19,059 | 1.79 | |||||||||||||||||||||||||||||
Federal Home Loan Bank advances | 4,275,394 | 222,537 | 5.21 | 1,965,577 | 58,557 | 2.98 | |||||||||||||||||||||||||||||
Long-term debt (1) |
1,058,621 | 37,934 | 3.69 | 1,031,446 | 34,283 | 3.44 | |||||||||||||||||||||||||||||
Total borrowings | 5,712,186 | 269,573 | 4.74 | 4,061,574 | 111,899 | 2.78 | |||||||||||||||||||||||||||||
Total interest-bearing liabilities | 63,964,534 | $ | 1,290,991 | 2.02 | % | 55,905,674 | $ | 250,451 | 0.45 | % | |||||||||||||||||||||||||
Non-interest-bearing liabilities | 1,535,393 | 1,135,046 | |||||||||||||||||||||||||||||||||
Total liabilities | 65,499,927 | 57,040,720 | |||||||||||||||||||||||||||||||||
Preferred stock | 283,979 | 272,179 | |||||||||||||||||||||||||||||||||
Common stockholders' equity | 8,039,976 | 7,449,309 | |||||||||||||||||||||||||||||||||
Total stockholders' equity | 8,323,955 | 7,721,488 | |||||||||||||||||||||||||||||||||
Total liabilities and stockholders' equity | $ | 73,823,882 | $ | 64,762,208 | |||||||||||||||||||||||||||||||
Tax-equivalent net interest income | 2,406,208 | 2,081,414 | |||||||||||||||||||||||||||||||||
Less: Tax-equivalent adjustments | (68,939) | (47,128) | |||||||||||||||||||||||||||||||||
Net interest income | $ | 2,337,269 | $ | 2,034,286 | |||||||||||||||||||||||||||||||
Net interest margin | 3.52 | % | 3.49 | % | |||||||||||||||||||||||||||||||
WEBSTER FINANCIAL CORPORATION Five Quarter Loans and Leases (unaudited) |
|||||||||||||||||||||||||||||
(Dollars in thousands) | December 31, 2023 |
September 30, 2023 |
June 30, 2023 |
March 31, 2023 |
December 31, 2022 |
||||||||||||||||||||||||
Loans and leases (actual): | |||||||||||||||||||||||||||||
Commercial non-mortgage | $ | 18,214,261 | $ | 18,058,524 | $ | 19,499,160 | $ | 19,014,810 | $ | 18,663,164 | |||||||||||||||||||
Asset-based lending | 1,557,841 | 1,632,962 | 1,718,251 | 1,760,527 | 1,821,642 | ||||||||||||||||||||||||
Commercial real estate | 21,157,732 | 20,583,254 | 20,661,071 | 20,513,738 | 19,619,145 | ||||||||||||||||||||||||
Residential mortgages | 8,227,923 | 8,228,451 | 8,140,182 | 8,001,563 | 7,963,420 | ||||||||||||||||||||||||
Consumer | 1,568,295 | 1,584,955 | 1,607,384 | 1,635,885 | 1,697,055 | ||||||||||||||||||||||||
Loans and leases | 50,726,052 | 50,088,146 | 51,626,048 | 50,926,523 | 49,764,426 | ||||||||||||||||||||||||
Allowance for credit losses on loans and leases | (635,737) | (635,438) | (628,911) | (613,914) | (594,741) | ||||||||||||||||||||||||
Loans and leases, net | $ | 50,090,315 | $ | 49,452,708 | $ | 50,997,137 | $ | 50,312,609 | $ | 49,169,685 | |||||||||||||||||||
Loans and leases (average): | |||||||||||||||||||||||||||||
Commercial non-mortgage | $ | 18,181,417 | $ | 18,839,776 | $ | 19,220,435 | $ | 18,670,917 | $ | 18,024,771 | |||||||||||||||||||
Asset-based lending | 1,588,350 | 1,663,481 | 1,756,051 | 1,790,992 | 1,780,874 | ||||||||||||||||||||||||
Commercial real estate | 20,764,834 | 20,614,334 | 20,518,355 | 19,970,326 | 19,234,292 | ||||||||||||||||||||||||
Residential mortgages | 8,240,390 | 8,200,938 | 8,067,349 | 7,995,327 | 7,819,415 | ||||||||||||||||||||||||
Consumer | 1,577,349 | 1,593,659 | 1,622,525 | 1,667,630 | 1,715,513 | ||||||||||||||||||||||||
Loans and leases | $ | 50,352,340 | $ | 50,912,188 | $ | 51,184,715 | $ | 50,095,192 | $ | 48,574,865 | |||||||||||||||||||
WEBSTER FINANCIAL CORPORATION
Five Quarter Nonperforming Assets and Past Due Loans and Leases (unaudited)
|
|||||||||||||||||||||||||||||
(Dollars in thousands) | December 31, 2023 |
September 30, 2023 |
June 30, 2023 |
March 31, 2023 |
December 31, 2022 |
||||||||||||||||||||||||
Nonperforming loans and leases: | |||||||||||||||||||||||||||||
Commercial non-mortgage | $ | 134,617 | $ | 121,067 | $ | 109,279 | $ | 86,537 | $ | 89,416 | |||||||||||||||||||
Asset-based lending | 35,090 | 10,350 | 9,450 | 9,450 | 20,046 | ||||||||||||||||||||||||
Commercial real estate | 11,314 | 31,004 | 47,972 | 35,832 | 41,580 | ||||||||||||||||||||||||
Residential mortgages | 5,591 | 27,312 | 26,751 | 25,096 | 25,613 | ||||||||||||||||||||||||
Consumer | 22,932 | 25,320 | 25,417 | 28,105 | 27,136 | ||||||||||||||||||||||||
Total nonperforming loans and leases | $ | 209,544 | $ | 215,053 | $ | 218,869 | $ | 185,020 | $ | 203,791 | |||||||||||||||||||
Other real estate owned and repossessed assets: | |||||||||||||||||||||||||||||
Commercial non-mortgage | $ | 8,954 | $ | 2,687 | $ | 2,152 | $ | 153 | $ | 78 | |||||||||||||||||||
Residential mortgages | — | 662 | 662 | 662 | 2,024 | ||||||||||||||||||||||||
Consumer | 102 | — | 532 | 716 | 243 | ||||||||||||||||||||||||
Total other real estate owned and repossessed assets | $ | 9,056 | $ | 3,349 | $ | 3,346 | $ | 1,531 | $ | 2,345 | |||||||||||||||||||
Total nonperforming assets | $ | 218,600 | $ | 218,402 | $ | 222,215 | $ | 186,551 | $ | 206,136 |
Past due 30-89 days: | |||||||||||||||||||||||||||||
Commercial non-mortgage | $ | 7,071 | $ | 38,875 | $ | 32,074 | $ | 9,645 | $ | 20,248 | |||||||||||||||||||
Asset-based lending | — | — | — | — | 5,921 | ||||||||||||||||||||||||
Commercial real estate | 9,002 | 3,491 | 1,970 | 17,115 | 26,147 | ||||||||||||||||||||||||
Residential mortgages | 21,047 | 16,208 | 10,583 | 10,710 | 11,385 | ||||||||||||||||||||||||
Consumer | 9,417 | 12,016 | 6,718 | 6,110 | 9,194 | ||||||||||||||||||||||||
Total past due 30-89 days | $ | 46,537 | $ | 70,590 | $ | 51,345 | $ | 43,580 | $ | 72,895 | |||||||||||||||||||
Past due 90 days or more and accruing | 52 | 138 | 29 | 602 | 770 | ||||||||||||||||||||||||
Total past due loans and leases | $ | 46,589 | $ | 70,728 | $ | 51,374 | $ | 44,182 | $ | 73,665 |
Five Quarter Changes in the Allowance for Credit Losses on Loans and Leases (unaudited) |
|||||||||||||||||||||||||||||
For the Three Months Ended | |||||||||||||||||||||||||||||
(Dollars in thousands) | December 31, 2023 |
September 30, 2023 |
June 30, 2023 |
March 31, 2023 |
December 31, 2022 |
||||||||||||||||||||||||
ACL on loans and leases, beginning balance | $ | 635,438 | $ | 628,911 | $ | 613,914 | $ | 594,741 | $ | 574,325 | |||||||||||||||||||
Adoption of ASU No. 2022-02 | — | — | — | 5,873 | — | ||||||||||||||||||||||||
Provision | 34,300 | 35,839 | 35,249 | 37,821 | 40,649 | ||||||||||||||||||||||||
Charge-offs: | |||||||||||||||||||||||||||||
Commercial portfolio | 28,794 | 27,360 | 21,945 | 26,410 | 21,499 | ||||||||||||||||||||||||
Consumer portfolio | 6,878 | 3,642 | 1,085 | 1,098 | 1,193 | ||||||||||||||||||||||||
Total charge-offs | 35,672 | 31,002 | 23,030 | 27,508 | 22,692 | ||||||||||||||||||||||||
Recoveries: | |||||||||||||||||||||||||||||
Commercial portfolio | 396 | 292 | 1,024 | 1,574 | 895 | ||||||||||||||||||||||||
Consumer portfolio | 1,275 | 1,398 | 1,754 | 1,413 | 1,564 | ||||||||||||||||||||||||
Total recoveries | 1,671 | 1,690 | 2,778 | 2,987 | 2,459 | ||||||||||||||||||||||||
Total net charge-offs | 34,001 | 29,312 | 20,252 | 24,521 | 20,233 | ||||||||||||||||||||||||
ACL on loans and leases, ending balance | $ | 635,737 | $ | 635,438 | $ | 628,911 | $ | 613,914 | $ | 594,741 | |||||||||||||||||||
ACL on unfunded loan commitments, ending balance | 24,734 | 23,040 | 22,366 | 26,051 | 27,707 | ||||||||||||||||||||||||
Total ACL, ending balance | $ | 660,471 | $ | 658,478 | $ | 651,277 | $ | 639,965 | $ | 622,448 |
At or for the Three Months Ended | |||||||||||||||||||||||||||||
(In thousands, except per share data) | December 31, 2023 |
September 30, 2023 |
June 30, 2023 |
March 31, 2023 |
December 31, 2022 |
||||||||||||||||||||||||
Efficiency ratio: | |||||||||||||||||||||||||||||
Non-interest expense | $ | 377,221 | $ | 362,578 | $ | 344,089 | $ | 332,467 | $ | 348,390 | |||||||||||||||||||
Less: Foreclosed property activity | (96) | (492) | (432) | (262) | (80) | ||||||||||||||||||||||||
Intangible assets amortization | 8,618 | 8,899 | 9,193 | 9,497 | 8,240 | ||||||||||||||||||||||||
Operating lease depreciation | 900 | 1,146 | 1,639 | 1,884 | 2,021 | ||||||||||||||||||||||||
FDIC special assessment | 47,164 | — | — | — | — | ||||||||||||||||||||||||
Merger related expense | 30,679 | 61,625 | 40,840 | 29,373 | 45,790 | ||||||||||||||||||||||||
Strategic initiatives | — | — | — | — | 143 | ||||||||||||||||||||||||
Non-interest expense | $ | 289,956 | $ | 291,400 | $ | 292,849 | $ | 291,975 | $ | 292,276 | |||||||||||||||||||
Net interest income | $ | 571,021 | $ | 587,136 | $ | 583,829 | $ | 595,283 | $ | 602,375 | |||||||||||||||||||
Add: Tax-equivalent adjustment | 17,830 | 17,906 | 17,292 | 15,911 | 13,991 | ||||||||||||||||||||||||
Non-interest income | 63,815 | 90,382 | 89,374 | 70,766 | 102,179 | ||||||||||||||||||||||||
Other income (1) |
5,099 | 3,614 | 5,035 | 4,311 | 4,814 | ||||||||||||||||||||||||
Less: Operating lease depreciation | 900 | 1,146 | 1,639 | 1,884 | 2,021 | ||||||||||||||||||||||||
(Loss) on sale of investment securities | (16,825) | — | (48) | (16,747) | (4,517) | ||||||||||||||||||||||||
Income | $ | 673,690 | $ | 697,892 | $ | 693,939 | $ | 701,134 | $ | 725,855 | |||||||||||||||||||
Efficiency ratio | 43.04% | 41.75% | 42.20% | 41.64% | 40.27% | ||||||||||||||||||||||||
ROATCE: | |||||||||||||||||||||||||||||
Net income | $ | 185,393 | $ | 226,475 | $ | 234,968 | $ | 221,004 | $ | 244,751 | |||||||||||||||||||
Less: Preferred stock dividends | 4,163 | 4,162 | 4,162 | 4,163 | 4,163 | ||||||||||||||||||||||||
Add: Intangible assets amortization, tax-effected | 6,808 | 7,030 | 7,262 | 7,503 | 6,510 | ||||||||||||||||||||||||
Adjusted income | $ | 188,038 | $ | 229,343 | $ | 238,068 | $ | 224,344 | $ | 247,098 | |||||||||||||||||||
Adjusted income, annualized basis | $ | 752,152 | $ | 917,372 | $ | 952,272 | $ | 897,376 | $ | 988,392 | |||||||||||||||||||
Average stockholders' equity | $ | 8,312,798 | $ | 8,370,469 | $ | 8,395,298 | $ | 8,215,676 | $ | 7,960,900 | |||||||||||||||||||
Less: Average preferred stock | 283,979 | 283,979 | 283,979 | 283,979 | 283,979 | ||||||||||||||||||||||||
Average goodwill and other intangible assets, net | 2,838,770 | 2,847,560 | 2,856,581 | 2,849,673 | 2,716,981 | ||||||||||||||||||||||||
Average tangible common stockholders' equity | $ | 5,190,049 | $ | 5,238,930 | $ | 5,254,738 | $ | 5,082,024 | $ | 4,959,940 | |||||||||||||||||||
Return on average tangible common stockholders' equity | 14.49% | 17.51% | 18.12% | 17.66% | 19.93% |
At or for the Three Months Ended | |||||||||||||||||||||||||||||
(In thousands, except per share data) | December 31, 2023 |
September 30, 2023 |
June 30, 2023 |
March 31, 2023 |
December 31, 2022 |
||||||||||||||||||||||||
Tangible equity: | |||||||||||||||||||||||||||||
Stockholders' equity | $ | 8,689,996 | $ | 8,199,201 | $ | 8,279,726 | $ | 8,294,294 | $ | 8,056,186 | |||||||||||||||||||
Less: Goodwill and other intangible assets, net | 2,834,600 | 2,843,217 | 2,852,117 | 2,861,310 | 2,713,446 | ||||||||||||||||||||||||
Tangible stockholders' equity | $ | 5,855,396 | $ | 5,355,984 | $ | 5,427,609 | $ | 5,432,984 | $ | 5,342,740 | |||||||||||||||||||
Total assets | $ | 74,945,249 | $ | 73,130,851 | $ | 74,038,243 | $ | 74,844,395 | $ | 71,277,521 | |||||||||||||||||||
Less: Goodwill and other intangible assets, net | 2,834,600 | 2,843,217 | 2,852,117 | 2,861,310 | 2,713,446 | ||||||||||||||||||||||||
Tangible assets | $ | 72,110,649 | $ | 70,287,634 | $ | 71,186,126 | $ | 71,983,085 | $ | 68,564,075 | |||||||||||||||||||
Tangible equity | 8.12% | 7.62% | 7.62% | 7.55% | 7.79% | ||||||||||||||||||||||||
Tangible common equity: | |||||||||||||||||||||||||||||
Tangible stockholders' equity | $ | 5,855,396 | $ | 5,355,984 | $ | 5,427,609 | $ | 5,432,984 | $ | 5,342,740 | |||||||||||||||||||
Less: Preferred stock | 283,979 | 283,979 | 283,979 | 283,979 | 283,979 | ||||||||||||||||||||||||
Tangible common stockholders' equity | $ | 5,571,417 | $ | 5,072,005 | $ | 5,143,630 | $ | 5,149,005 | $ | 5,058,761 | |||||||||||||||||||
Tangible assets | $ | 72,110,649 | $ | 70,287,634 | $ | 71,186,126 | $ | 71,983,085 | $ | 68,564,075 | |||||||||||||||||||
Tangible common equity | 7.73% | 7.22% | 7.23% | 7.15% | 7.38% | ||||||||||||||||||||||||
Tangible book value per common share: | |||||||||||||||||||||||||||||
Tangible common stockholders' equity | $ | 5,571,417 | $ | 5,072,005 | $ | 5,143,630 | $ | 5,149,005 | $ | 5,058,761 | |||||||||||||||||||
Common shares outstanding | 172,022 | 172,056 | 173,261 | 174,712 | 174,008 | ||||||||||||||||||||||||
Tangible book value per common share | $ | 32.39 | $ | 29.48 | $ | 29.69 | $ | 29.47 | $ | 29.07 | |||||||||||||||||||
Core deposits: | |||||||||||||||||||||||||||||
Total deposits | $ | 60,784,284 | $ | 60,331,767 | $ | 58,747,532 | $ | 55,297,479 | $ | 54,054,340 | |||||||||||||||||||
Less: Certificates of deposit | 5,574,048 | 5,150,139 | 4,743,204 | 3,855,406 | 2,729,332 | ||||||||||||||||||||||||
Brokered certificates of deposit | 2,890,411 | 2,337,380 | 2,542,854 | 674,373 | 1,431,617 | ||||||||||||||||||||||||
Core deposits | $ | 52,319,825 | $ | 52,844,248 | $ | 51,461,474 | $ | 50,767,700 | $ | 49,893,391 |
Three months ended December 31, 2023 | ||||||||
Adjusted ROATCE: | ||||||||
Net income | $ | 185,393 | ||||||
Less: Preferred stock dividends | 4,163 | |||||||
Add: Intangible assets amortization, tax-effected | 6,808 | |||||||
FDIC special assessment, tax-effected | 34,509 | |||||||
Merger related expense, tax-effected | 22,447 | |||||||
Loss on sale of investment securities, tax-effected | 12,310 | |||||||
Adjusted income | $ | 257,304 | ||||||
Adjusted income, annualized basis | $ | 1,029,216 | ||||||
Average stockholders' equity | $ | 8,312,798 | ||||||
Less: Average preferred stock | 283,979 | |||||||
Average goodwill and other intangible assets, net | 2,838,770 | |||||||
Average tangible common stockholders' equity | $ | 5,190,049 | ||||||
Adjusted return on average tangible common stockholders' equity | 19.83 | % | ||||||
Adjusted ROAA: | ||||||||
Net income | $ | 185,393 | ||||||
Add: FDIC special assessment, tax-effected | 34,509 | |||||||
Merger related expense, tax-effected | 22,447 | |||||||
Loss on sale of investment securities, tax-effected | 12,310 | |||||||
Adjusted income | $ | 254,659 | ||||||
Adjusted income, annualized basis | $ | 1,018,636 | ||||||
Average assets | $ | 73,132,063 | ||||||
Adjusted return on average assets | 1.39 | % |
GAAP to adjusted reconciliation: | ||||||||||||||||||||
Three months ended December 31, 2023 | ||||||||||||||||||||
(In millions, except per share data) | Pre-Tax Income | Net Income Available to Common Stockholders | Diluted EPS | |||||||||||||||||
Reported (GAAP) | $ | 221.6 | $ | 181.2 | $ | 1.05 | ||||||||||||||
FDIC special assessment | 47.2 | 34.5 | 0.21 | |||||||||||||||||
Merger related expense | 30.7 | 22.5 | 0.13 | |||||||||||||||||
Loss on sale of investment securities | 16.8 | 12.3 | 0.07 | |||||||||||||||||
Adjusted (non-GAAP) | $ | 316.3 | $ | 250.5 | $ | 1.46 | ||||||||||||||