株探米国株
日本語 英語
エドガーで原本を確認する
False000080133700008013372024-04-232024-04-230000801337us-gaap:CommonClassAMember2024-04-232024-04-230000801337us-gaap:SeriesFPreferredStockMember2024-04-232024-04-230000801337exch:XNYS2024-04-232024-04-230000801337us-gaap:SeriesGPreferredStockMember2024-04-232024-04-23

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_________________________ 
FORM 8-K
_________________________ 
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): April 23, 2024
 _________________________ 
WEBSTER FINANCIAL CORPORATION
 _________________________________________
(Exact name of registrant as specified in its charter)
Delaware   001-31486   06-1187536
(State or other jurisdiction
of incorporation)
  (Commission
File Number)
  (IRS Employer
Identification No.)

200 Elm Street, Stamford, Connecticut 06902
(Address and zip code of principal executive offices)

203-578-2202
(Registrant’s telephone number, including area code)
______________________________________________________________________________
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
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))

Securities registered pursuant to Section 12(b) of the Act:
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
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐



Item 2.02 Results of Operations and Financial Condition
On April 23, 2024, Webster Financial Corporation (the Company) issued a press release reporting its results of operations for the quarter ended March 31, 2024. That press release is attached hereto as Exhibit 99.1.

Information contained herein, including Exhibit 99.1, shall not be deemed filed for the purposes of the Securities Exchange Act of 1934, nor shall such information or Exhibit be deemed incorporated by reference in any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such a filing.
Item 7.01 Regulation FD Disclosure
On April 23, 2024, the Company will hold a conference call to discuss its financial results for the quarter ended March 31, 2024, including the press release and other matters relating to the Company. Presentation slides and a link to the live webcast will be available via the Company's Investor Relations website at investors.websterbank.com.
Item 9.01 Financial Statements and Exhibits
(d)Exhibits.
Exhibit
Number
Description
104 Cover Page Interactive Data File (embedded within the Inline XBRL document).








SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
WEBSTER FINANCIAL CORPORATION
(Registrant)
 
Date: April 23, 2024 /s/ Albert J. Wang
    Albert J. Wang
    Executive Vice President and Chief Accounting Officer



EX-99.1 2 exhibit991earningsrelease1.htm EX-99.1 Document

Exhibit 99.1



a2022wfcpressreleaseheadera.jpg

WEBSTER REPORTS
FIRST QUARTER 2024 EPS OF $1.23; ADJUSTED EPS OF $1.35
STAMFORD, Conn., April 23, 2024 - Webster Financial Corporation ("Webster") (NYSE: WBS), the holding company for Webster Bank, N.A., today announced net income available to common stockholders of $212.2 million, or $1.23 per diluted share, for the quarter ended March 31, 2024, compared to $216.8 million, or $1.24 per diluted share, for the quarter ended March 31, 2023.
First quarter 2024 results include $13.2 million pre-tax ($20.8 million after tax), or $0.121 per diluted share, of net charges related to an increase in the FDIC special assessment estimate, Ametros acquisition expenses, securities repositioning, a net gain on sale of mortgage servicing rights ("MSRs"), and a discrete tax adjustment. Excluding these items, adjusted earnings per diluted share would have been $1.351 for the quarter ended March 31, 2024.
"We reported solid results in the first quarter, including an adjusted return on assets of 1.26 percent and an adjusted return on tangible common equity of 17.85 percent," said John R. Ciulla, chairman and chief executive officer. "We also enhanced our distinctive deposit franchise with the close of the Ametros acquisition, which expands our expertise in healthcare financial services."
Highlights for the first quarter of 2024:
•Revenue of $667.1 million.
•Period end loan and lease balance of $51.1 billion, up $0.4 billion or 0.7 percent from prior quarter; consisting of 80.9 percent commercial loans and leases, 19.1 percent consumer loans, and a loan to deposit ratio of 84.1 percent.
•Period end deposit balance of $60.7 billion, down $36.5 million or 0.1 percent from prior quarter; core deposit growth of $1.5 billion from prior quarter.
•Provision for credit losses of $45.5 million.
•Return on average assets of 1.15 percent; adjusted 1.26 percent1.
•Return on average tangible common equity of 16.30 percent1; adjusted 17.85 percent1.
•Net interest margin of 3.35 percent, down 7 basis points from prior quarter.
•Common equity tier 1 ratio of 10.51 percent.
•Efficiency ratio of 45.25 percent1.
•Tangible common equity ratio of 7.15 percent1.
"Webster generated strong deposit growth in key businesses this quarter, including HSA Bank and Ametros," said Glenn MacInnes, executive vice president and chief financial officer. "Our funding profile and overall balance sheet strength puts us in a unique position to deliver for our clients.”
1 See "Non-GAAP to GAAP Reconciliations" section beginning on page 18.


a2022wfcpressreleaseheadera.jpg

Line of Business performance compared to the first quarter of 2023
Effective January 1, 2024, Webster realigned certain of its business banking operations and related accounts from Commercial Banking to Consumer Banking to deliver operational efficiencies and better serve its customers. As a result, $1.5 billion of loans and $2.2 billion of deposits were moved from Commercial Banking to Consumer Banking. Prior period results have been recast accordingly.
Commercial Banking
Webster’s Commercial Banking segment serves businesses that have more than $10 million of revenue through its regional banking, middle market, asset-based lending, equipment finance, commercial real estate, sponsor finance, private banking, and treasury services business units. At March 31, 2024, Commercial Banking had $39.9 billion in loans and leases and $16.1 billion in deposits, as well as a combined $3.0 billion in assets under administration and management.
Commercial Banking Operating Results:
Percent
Three months ended March 31, Favorable/
(In thousands) 2024 2023 (Unfavorable)
Net interest income $341,942  $360,293  (5.1) %
Non-interest income 34,280  33,720  1.7 
Operating revenue 376,222  394,013  (4.5)
Non-interest expense 106,225  98,833  (7.5)
Pre-tax, pre-provision net revenue $269,997  $295,180  (8.5)
Percent
At March 31, Increase/
(In millions) 2024 2023 (Decrease)
Loans and leases $39,883  $40,127  (0.6) %
Deposits 16,075  16,287  (1.3)
AUA / AUM (off balance sheet) 3,017  2,670  13.0 
Pre-tax, pre-provision net revenue decreased $25.2 million, to $270.0 million, in the quarter as compared to prior year. Net interest income decreased $18.4 million, to $341.9 million, primarily driven by lower deposit balances and higher rates paid on deposits. Non-interest income increased $0.6 million, to $34.3 million, primarily driven by increases in cash management fees and interest rate hedging activities, partially offset by lower net loan servicing income. Non-interest expense increased $7.4 million, to $106.2 million, primarily resulting from continued investments in talent, operational support, and technology to support balance sheet growth.
2


a2022wfcpressreleaseheadera.jpg

Healthcare Financial Services
Webster established a Healthcare Financial Services segment this quarter, which is comprised of HSA Bank and the newly acquired Ametros business. This segment offers consumer-directed healthcare solutions that include health savings accounts, health reimbursement arrangements, administration of medical insurance claim settlements, flexible spending accounts and commuter benefits. Accounts are distributed nationwide directly to employers and individual consumers, as well as through national and regional insurance carriers, benefit consultants, and financial advisors. At March 31, 2024, Healthcare Financial Services had $14.7 billion in total footings comprising $9.5 billion in deposits and $5.2 billion in assets under administration through linked investment accounts.
Healthcare Financial Services Operating Results:
Percent
Three months ended March 31, Favorable/
(In thousands) 2024 2023 (Unfavorable)
Net interest income $86,138  $71,730  20.1  %
Non-interest income 31,061  24,067  29.1 
Operating revenue 117,199  95,797  22.3 
Non-interest expense 52,127  43,700  (19.3)
Pre-tax, net revenue $65,072  $52,097  24.9 
At March 31, Percent
(Dollars in millions) 2024 2023 Increase
Number of accounts (thousands)
3,344  3,172  5.4  %
Deposits $9,474  $8,273  14.5 
Linked investment accounts (off balance sheet) 5,194  3,776  37.6 
Total footings $14,668  $12,049  21.7 
Pre-tax net revenue increased $13.0 million, to $65.1 million, in the quarter as compared to prior year. The increase in pre-tax net revenue was partially attributable to the acquisition of Ametros in the quarter. Net interest income increased $14.4 million, to $86.1 million, primarily due to $5.7 million from Ametros and an increase in net deposit spread, and deposit growth at HSA Bank. Non-interest income increased $7.0 million, to $31.1 million, primarily due to $4.6 million from Ametros, as well as higher account fees and interchange fees at HSA Bank. Non-interest expense increased $8.4 million, to $52.1 million, primarily due to $7.3 million from Ametros, coupled with higher compensation and benefits expense, and service contract expense related to account growth at HSA Bank.
3


a2022wfcpressreleaseheadera.jpg

Consumer Banking
Webster's Consumer Banking segment serves consumer and business banking customers primarily throughout southern New England and the New York metro and suburban markets. Consumer Banking is comprised of the consumer lending and business banking business units, as well as a distribution network consisting of 196 banking centers and 347 ATMs, a customer care center, and a full range of web and mobile-based banking services. Additionally, Webster Investments provides investment services to consumers and small business owners within Webster's targeted markets and retail footprint. At March 31, 2024, Consumer Banking had $11.2 billion in loans and $26.9 billion in deposits, as well as $8.1 billion in assets under administration.
Consumer Banking Operating Results:
Percent
Three months ended March 31, Favorable/
(In thousands) 2024 2023 (Unfavorable)
Net interest income $205,777  $234,604  (12.3) %
Non-interest income 33,978  27,636  22.9 
Operating revenue 239,755  262,240  (8.6)
Non-interest expense 120,121  116,555  (3.1)
Pre-tax, pre-provision net revenue $119,634  $145,685  (17.9)
At March 31, Percent
(In millions) 2024 2023 Increase
Loans $11,209  $10,777  4.0  %
Deposits 26,914  25,708  4.7 
AUA (off balance sheet) 8,125  7,750  4.8 
Pre-tax, pre-provision net revenue decreased $26.1 million, to $119.6 million, in the quarter as compared to prior year. Net interest income decreased $28.8 million, to $205.8 million, primarily driven by higher rates paid on deposits, partially offset by loan and deposit growth. Non-interest income increased $6.3 million, to $34.0 million, primarily driven by a net gain on sale of MSRs, partially offset by lower deposit service fees and loan related fees. Non-interest expense increased $3.6 million, to $120.1 million, primarily driven by higher compensation and operational support expenses, partially offset by decreases in technology costs and professional services expenses.
4


a2022wfcpressreleaseheadera.jpg
Consolidated financial performance:
Quarterly net interest income compared to the first quarter of 2023:
•Net interest income was $567.7 million compared to $595.3 million.
•Net interest margin was 3.35 percent compared to 3.66 percent. The yield on interest-earning assets increased by 51 basis points, and the cost of interest-bearing liabilities increased by 87 basis points.
•Average interest-earning assets totaled $68.1 billion and increased by $2.0 billion, or 3.1 percent.
•Average loans and leases totaled $50.9 billion and increased by $0.8 billion, or 1.7 percent.
•Average deposits totaled $60.6 billion and increased by $5.8 billion, or 10.5 percent.
Quarterly provision for credit losses:
•The provision for credit losses was $45.5 million in the quarter, contributing to a $5.7 million increase in the allowance for credit losses on loans and leases from prior quarter. The provision also contributed to a decrease in the reserve on unfunded loan commitments of $0.2 million. The provision for credit losses was $36.0 million in the prior quarter, and $46.7 million a year ago.
•Net charge-offs were $37.5 million, compared to $34.0 million in the prior quarter, and $24.5 million a year ago. The ratio of net charge-offs to average loans and leases was 0.29 percent, compared to 0.27 percent in the prior quarter, and 0.20 percent a year ago.
•The allowance for credit losses on loans and leases represented 1.26 percent of total loans and leases, compared to 1.25 percent at December 31, 2023, and 1.21 percent at March 31, 2023. The allowance represented 226 percent of nonperforming loans and leases at March 31, 2024, compared to 303 percent at December 31, 2023, and 332 percent at March 31, 2023.
Quarterly non-interest income compared to the first quarter of 2023:
•Total non-interest income was $99.4 million compared to $70.8 million, an increase of $28.6 million. Total non-interest income includes a $9.8 million loss on the sale of investment securities and an $11.7 million net gain on the sale of MSRs, compared to a $16.7 million loss on the sale of investment securities a year ago. Excluding those items, total non-interest income increased $10.0 million. The increase is primarily attributable to the addition of Ametros and BOLI events.
5


a2022wfcpressreleaseheadera.jpg
Quarterly non-interest expense compared to the first quarter of 2023:
•Total non-interest expense was $335.9 million compared to $332.5 million, an increase of $3.4 million. Total non-interest expense includes $11.9 million related to an increase to the FDIC special assessment estimate and $3.1 million of Ametros acquisition expenses, compared to $29.4 million of Sterling merger charges a year ago. Excluding those charges, total non-interest expense increased $17.8 million. The increase is primarily attributable to the addition of Ametros and higher performance-based incentive accruals.
Quarterly income taxes compared to the first quarter of 2023:
•Income tax expense was $69.3 million compared to $65.8 million, and the effective tax rate was 24.3 percent compared to 23.0 percent. The higher effective tax rate in the current period reflects the recognition of a $10.9 million discrete expense for an out-of-period adjustment, impacting the effective tax rate in the current period by 3.8 percentage points.
Investment securities:
•Total investment securities, net were $16.3 billion, compared to $16.0 billion at December 31, 2023, and $14.9 billion at March 31, 2023. The carrying value of the available-for-sale portfolio included $758.5 million of net unrealized losses, compared to $708.7 million at December 31, 2023, and $766.4 million at March 31, 2023. The carrying value of the held-to-maturity portfolio does not reflect $897.2 million of net unrealized losses, compared to $810.2 million at December 31, 2023, and $742.8 million at March 31, 2023.
Loans and leases:
•Total loans and leases were $51.1 billion, compared to $50.7 billion at December 31, 2023, and $50.9 billion at March 31, 2023. Compared to December 31, 2023, commercial loans and leases decreased by $303.1 million, commercial real estate loans increased by $711.8 million, residential mortgages decreased by $1.8 million, and consumer loans decreased by $34.3 million.
•Compared to a year ago, commercial loans and leases decreased by $1.3 billion, commercial real estate loans increased by $1.4 billion, residential mortgages increased by $224.6 million, and consumer loans decreased by $101.9 million.
•Loan originations for the portfolio were $2.5 billion, compared to $3.2 billion in the prior quarter, and $3.3 billion a year ago. In addition, $2.9 million of residential loans were originated for sale in the quarter, compared to $3.4 million in the prior quarter, and $2.5 million a year ago.

6


a2022wfcpressreleaseheadera.jpg
Asset quality:
•Total nonperforming loans and leases were $283.6 million, or 0.56 percent of total loans and leases, compared to $209.5 million, or 0.41 percent of total loans and leases, at December 31, 2023, and $185.0 million, or 0.36 percent of total loans and leases, at March 31, 2023.
•Past due loans and leases were $125.2 million, compared to $46.6 million at December 31, 2023, and $44.2 million at March 31, 2023. The increase from prior quarter is driven primarily by commercial real estate.
Deposits and borrowings:
•Total deposits were $60.7 billion, compared to $60.8 billion at December 31, 2023, and $55.3 billion at March 31, 2023. Core deposits to total deposits1 were 88.6 percent at March 31, 2024, compared to 86.1 percent at December 31, 2023, and 91.8 percent at March 31, 2023. The loan to deposit ratio was 84.1 percent, compared to 83.5 percent at December 31, 2023, and 92.1 percent at March 31, 2023.
•Total borrowings were $4.9 billion, compared to $3.9 billion at December 31, 2023, and $9.9 billion at March 31, 2023.
Capital:
•The return on average common stockholders’ equity and the return on average tangible common stockholders’ equity1 were 10.01 percent and 16.30 percent, respectively, compared to 10.94 percent and 17.66 percent, respectively, in the first quarter of 2023.
•The tangible equity1 and tangible common equity1 ratios were 7.54 percent and 7.15 percent, respectively, compared to 7.55 percent and 7.15 percent, respectively, at March 31, 2023. The common equity tier 1 ratio was 10.51 percent, compared to 10.42 percent at March 31, 2023.
•Book value and tangible book value per common share1 were $49.07 and $30.22, respectively, compared to $45.85 and $29.47, respectively, at March 31, 2023.












1 See "Non-GAAP to GAAP Reconciliations" section beginning on page 18.
7


a2022wfcpressreleaseheadera.jpg

***

Webster Financial Corporation (NYSE:WBS) is the holding company for Webster Bank, N.A. Webster is a leading commercial bank in the Northeast that provides a wide range of digital and traditional financial solutions across three differentiated lines of business: Commercial Banking, Consumer Banking and Healthcare Financial Services, one of the country's largest providers of employee benefits and administration of medical insurance claim settlements solutions. Headquartered in Stamford, CT, Webster is a values-driven organization with $76 billion in assets. Its core footprint spans the northeastern U.S. from New York to Massachusetts, with certain businesses operating in extended geographies. Webster Bank is a member of the FDIC and an equal housing lender. For more information about Webster, including past press releases and the latest annual report, visit the Webster website at www.websterbank.com.
Conference Call
A conference call covering Webster’s first quarter 2024 earnings announcement will be held today, Tuesday, April 23, 2024 at 9:00 a.m. Eastern Time. To listen to the live call, please dial 888-330-2446, or 240-789-2732 for international callers. The passcode is 8607257. The webcast, along with related slides, will be available via Webster's Investor Relations website at investors.websterbank.com. A replay of the conference call will be available for one week via the website listed above, beginning at approximately 12:00 noon (Eastern) on April 23, 2024. To access the replay, dial 800-770-2030, or 609-800-9909 for international callers. The replay conference ID number is 8607257.







Media Contact
Alice Ferreira, 203-578-2610
acferreira@websterbank.com

Investor Contact
Emlen Harmon, 212-309-7646
eharmon@websterbank.com

8


a2022wfcpressreleaseheadera.jpg
Forward-Looking Statements

This release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by words such as “believes,” “anticipates,” “expects,” “intends,” “targeted,” “continue,” “remain,” “will,” “should,” “may,” “plans,” “estimates,” and similar references to future periods. However, these words are not the exclusive means of identifying such statements. Examples of forward-looking statements include, but are not limited to: projections of revenues, expenses, expense savings, income or loss, earnings or loss per share, and other financial items; statements of plans, objectives, and expectations of Webster or its management or Board of Directors; statements of future economic performance; and statements of assumptions underlying such statements. Forward-looking statements are based on Webster's current expectations and assumptions regarding its business, the economy, and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks, and changes in circumstances that are difficult to predict. Webster’s actual results may differ materially from those contemplated by the forward-looking statements, which are neither statements of historical fact nor guarantees or assurances of future performance. Factors that could cause Webster's actual results to differ from those discussed in any forward-looking statements include, but are not limited to: Webster's ability to successfully execute its business plan and strategic initiatives, and manage any risks or uncertainties; continued regulatory changes or other mitigation efforts taken by government agencies in response to volatility in the banking industry, including due to the bank failures in 2023; volatility in Webster's stock price due to investor sentiment, including in light of the bank failures of 2023 and related turmoil in the banking industry; local, regional, national, and international economic conditions, and the impact they may have on Webster or its customers; volatility and disruption in national and international financial markets, including as a result of geopolitical conflict; the impact of unrealized losses in our available-for-sale securities portfolio; changes in laws and regulations, or existing laws and regulations that Webster becomes subject to, including those concerning banking, taxes, dividends, securities, insurance, and healthcare administration, with which Webster and its subsidiaries must comply; adverse conditions in the securities markets that could lead to impairment in the value of Webster's securities portfolio; inflation, monetary fluctuations, the possibility of a recession, and changes in interest rates, including the impact of such changes on economic conditions, customer behavior, funding costs, and Webster's loans and leases and securities portfolios; possible changes in governmental monetary and fiscal policies, including, but not limited to, the Federal Reserve policies in connection with continued inflationary pressures and the ability of the U.S. Congress to increase the U.S. statutory debt limit as needed, as well as the impact of the 2024 U.S. presidential election; the impact of a potential U.S. federal government shutdown; the timely development and acceptance of new products and services, and the perceived value of those products and services by customers; changes in deposit flows, consumer spending, borrowings, and savings habits; Webster's ability to implement new technologies and maintain secure and reliable information and technology systems; the effects of any cybersecurity threats, attacks or events, or fraudulent activity, including those that involve Webster's third-party vendors and service providers; performance by Webster's counterparties and third-party vendors; Webster's ability to increase market share and control expenses; changes in the competitive environment among banks, financial holding companies, and other traditional and non-traditional financial service providers; Webster's ability to maintain adequate sources of funding and liquidity; changes in the mix of loan geographies, sectors, or types and the level of nonperforming assets and charge-offs; changes in estimates of future reserve requirements based upon periodic review under relevant regulatory and accounting requirements; the effect of changes in accounting policies and practices applicable to Webster, including the impacts of recently adopted accounting guidance; legal and regulatory developments, including the resolution of legal proceedings or regulatory or other governmental inquiries, and the results of regulatory examinations or reviews; Webster's ability to appropriately address and environmental, social, governmental, and sustainability concerns that may arise from our business activities; Webster's ability to assess and monitor the effect of artificial intelligence on our business and operations; unforeseen events, such as pandemics or natural disasters, and any governmental or societal responses thereto; and the other factors that are described in Webster's Annual Report on Form 10-K for the year ended December 31, 2023, and Quarterly Reports on Form 10-Q and Current Reports on Form 8-K. Any forward-looking statement made by Webster in this release speaks only as of the date on which it is made. Factors or events that could cause Webster's actual results to differ may emerge from time to time, and it is not possible for Webster to predict all of them. Webster undertakes no obligation to publicly update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law.

9


a2022wfcpressreleaseheadera.jpg
Non-GAAP Financial Measures

In addition to results presented in accordance with GAAP, this press release contains certain non-GAAP financial measures. A reconciliation of net income, return on average tangible common stockholders' equity, and other performance ratios, in each case as adjusted, is included in the accompanying selected financial highlights table.

Webster believes that providing certain non-GAAP financial measures provides investors with information useful in understanding its financial performance, performance trends, and financial position. Webster utilizes these measures for internal planning and forecasting purposes. Webster, as well as securities analysts, investors, and other interested parties, also use these measures to compare peer company operating performance. Webster believes that its presentation and discussion, together with the accompanying reconciliations, provides additional clarity of factors and trends affecting its business and allows investors to view performance in a manner similar to management.

The efficiency ratio, which represents the costs expended to generate a dollar of revenue, is calculated excluding certain non-operational items. The return on average tangible common stockholders' equity (ROATCE) represents net income available to common stockholders, adjusted for the tax-effected amortization of intangible assets, as a percentage of average stockholders’ equity less average preferred stock and average goodwill and net intangible assets. The tangible equity ratio represents stockholders’ equity less goodwill and net intangible assets divided by total assets less goodwill and net intangible assets. The tangible common equity ratio represents stockholders’ equity less preferred stock and goodwill and net intangible assets divided by total assets less goodwill and net intangible assets. Tangible book value per common share represents stockholders’ equity less preferred stock and goodwill and net intangible assets divided by common shares outstanding at the end of the period. Core deposits reflect total deposits less certificates of deposit and brokered certificates of deposit. Adjusted pre-tax net income, adjusted net income available to common stockholders, adjusted diluted earnings per share (EPS), adjusted ROATCE, and adjusted return on average assets (ROAA) are calculated excluding an FDIC special assessment estimate, Ametros acquisition expenses, loss on sale of investment securities, and net gain on sale of mortgage servicing rights, each of which have been tax-effected, and a discrete tax adjustment.

These non-GAAP measures should not be considered a substitute for GAAP basis measures and results, and Webster strongly encourages investors to review its consolidated financial statements in their entirety and not to rely on any single financial measure. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP financial measures having the same or similar names.

Refer the tables on page 18 for Non-GAAP to GAAP reconciliations.
10


WEBSTER FINANCIAL CORPORATION
Selected Financial Highlights (unaudited)
  At or for the Three Months Ended
(In thousands, except per share data) March 31,
2024
December 31,
2023
September 30,
2023
June 30,
2023
March 31,
2023
Income and performance ratios:
Net income $ 216,323  $ 185,393  $ 226,475  $ 234,968  $ 221,004 
Net income available to common stockholders 212,160  181,230  222,313  230,806  216,841 
Earnings per diluted common share 1.23  1.05  1.28  1.32  1.24 
Return on average assets (annualized) 1.15  % 1.01  % 1.23  % 1.23  % 1.22  %
Return on average tangible common stockholders' equity (annualized) (1)
16.30  14.49  17.51  18.12  17.66 
Return on average common stockholders’ equity (annualized) 10.01  9.03  11.00  11.38  10.94 
Non-interest income as a percentage of total revenue 14.89  10.05  13.34  13.28  10.62 
Asset quality:
Allowance for credit losses on loans and leases $ 641,442 $ 635,737 $ 635,438 $ 628,911 $ 613,914
Nonperforming assets 289,254 218,600 218,402 222,215 186,551
Allowance for credit losses on loans and leases / total loans and leases 1.26  % 1.25  % 1.27  % 1.22  % 1.21  %
Net charge-offs / average loans and leases (annualized) 0.29  0.27  0.23  0.16  0.20 
Nonperforming loans and leases / total loans and leases 0.56  0.41  0.43  0.42  0.36 
Nonperforming assets / total loans and leases plus other real estate owned and repossessed assets 0.57  0.43  0.44  0.43  0.37 
Allowance for credit losses on loans and leases / nonperforming loans and leases 226.17  303.39  295.48  287.35  331.81 
Other ratios:
Tangible equity (1)
7.54  % 8.12  % 7.62  % 7.62  % 7.55  %
Tangible common equity (1)
7.15  7.73  7.22  7.23  7.15 
Tier 1 risk-based capital (2)
11.01  11.62  11.64  11.16  10.93 
Total risk-based capital (2)
13.13  13.72  13.79  13.25  12.99 
Common equity tier 1 risk-based capital (2)
10.51  11.11  11.12  10.65  10.42 
Stockholders’ equity / total assets 11.49  11.60  11.21  11.18  11.08 
Net interest margin 3.35  3.42  3.49  3.35  3.66 
Efficiency ratio (1)
45.25  43.04  41.75  42.20  41.64 
Equity and share related:
Common equity $ 8,463,519  $ 8,406,017  $ 7,915,222  $ 7,995,747  $ 8,010,315 
Book value per common share 49.07  48.87  46.00  46.15  45.85 
Tangible book value per common share (1)
30.22  32.39  29.48  29.69  29.47 
Common stock closing price 50.77  50.76  40.31  37.75  39.42 
Dividends declared per common share 0.40  0.40  0.40  0.40  0.40 
Common shares issued and outstanding 172,464  172,022  172,056  173,261  174,712 
Weighted-average common shares outstanding - Basic 170,445  170,415  171,210  172,739  172,766 
Weighted-average common shares outstanding - Diluted 170,704  170,623  171,350  172,803  172,883 
(1)See "Non-GAAP to GAAP Reconciliations" section beginning on page 18.
(2)Presented as preliminary for March 31, 2024, and actual for the remaining periods.
11


WEBSTER FINANCIAL CORPORATION
Consolidated Balance Sheets (unaudited)
(In thousands) March 31,
2024
December 31,
2023
March 31,
2023
Assets:
Cash and due from banks $ 322,041  $ 429,323  $ 201,683 
Interest-bearing deposits 1,223,187  1,286,472  2,232,388 
Investment securities:
Available-for-sale 8,601,141  8,959,729  7,798,977 
Held-to-maturity, net 7,679,891  7,074,588  7,063,223 
Total investment securities, net 16,281,032  16,034,317  14,862,200 
Loans held for sale 239,763  6,541  210,724 
Loans and leases:
Commercial 19,469,014  19,772,102  20,775,337 
Commercial real estate 21,869,502  21,157,732  20,513,738 
Residential mortgages 8,226,154  8,227,923  8,001,563 
Consumer 1,533,972  1,568,295  1,635,885 
Total loans and leases 51,098,642  50,726,052  50,926,523 
Allowance for credit losses on loans and leases (641,442) (635,737) (613,914)
Loans and leases, net 50,457,200  50,090,315  50,312,609 
Federal Home Loan Bank and Federal Reserve Bank stock 381,451  326,882  584,724 
Premises and equipment, net 423,128  429,561  431,432 
Goodwill and other intangible assets, net 3,250,909  2,834,600  2,861,310 
Cash surrender value of life insurance policies 1,237,828  1,247,938  1,233,994 
Deferred tax assets, net 341,292  369,212  315,525 
Accrued interest receivable and other assets 2,003,862  1,890,088  1,597,806 
Total assets $ 76,161,693  $ 74,945,249  $ 74,844,395 
Liabilities and Stockholders' Equity:
Deposits:
Demand $ 10,212,509  $ 10,732,516  $ 12,007,387 
Health savings accounts 8,603,184  8,287,889  8,272,507 
Interest-bearing checking 9,498,036  8,994,095  8,560,750 
Money market 18,615,031  17,662,826  14,203,858 
Savings 6,881,663  6,642,499  7,723,198 
Certificates of deposit 5,928,773  5,574,048  3,855,406 
Brokered certificates of deposit 1,008,547  2,890,411  674,373 
Total deposits 60,747,743  60,784,284  55,297,479 
Securities sold under agreements to repurchase and other borrowings 361,886  458,387  306,154 
Federal Home Loan Bank advances 3,659,930  2,360,018  8,560,461 
Long-term debt 914,520  1,048,820  1,071,413 
Accrued expenses and other liabilities 1,730,116  1,603,744  1,314,594 
Total liabilities 67,414,195  66,255,253  66,550,101 
Preferred stock 283,979  283,979  283,979 
Common stockholders' equity 8,463,519  8,406,017  8,010,315 
Total stockholders’ equity 8,747,498  8,689,996  8,294,294 
Total liabilities and stockholders' equity $ 76,161,693  $ 74,945,249  $ 74,844,395 


12


WEBSTER FINANCIAL CORPORATION
Consolidated Statements of Income (unaudited)
Three months ended March 31,
(In thousands, except per share data) 2024 2023
Interest income:
Interest and fees on loans and leases $ 792,045  $ 716,356 
Interest on investment securities 147,585  99,250 
Loans held for sale 82  16 
Other interest and dividends 12,138  15,306 
Total interest income 951,850  830,928 
Interest expense:
Deposits 335,971  150,204 
Borrowings 48,140  85,441 
Total interest expense 384,111  235,645 
Net interest income 567,739  595,283 
Provision for credit losses 45,500  46,749 
Net interest income after provision for loan and lease losses 522,239  548,534 
Non-interest income:
Deposit service fees 42,589  45,436 
Loan and lease related fees 19,767  23,005 
Wealth and investment services 7,924  6,587 
Cash surrender value of life insurance policies 5,946  6,728 
(Loss) on sale of investment securities (9,826) (16,747)
Other income 32,953  5,757 
Total non-interest income 99,353  70,766 
Non-interest expense:
Compensation and benefits 188,540  173,200 
Occupancy 19,439  20,171 
Technology and equipment 45,836  44,366 
Marketing 4,281  3,476 
Professional and outside services 12,981  32,434 
Intangible assets amortization 9,194  9,497 
Deposit insurance 24,223  12,323 
Other expenses 31,429  37,000 
Total non-interest expense 335,923  332,467 
Income before income taxes 285,669  286,833 
Income tax expense 69,346  65,829 
Net income 216,323  221,004 
Preferred stock dividends (4,163) (4,163)
Net income available to common stockholders $ 212,160  $ 216,841 
Weighted-average common shares outstanding - Diluted 170,704  172,883 
Earnings per common share:
Basic $ 1.23  $ 1.24 
Diluted 1.23  1.24 
13


WEBSTER FINANCIAL CORPORATION
Five Quarter Consolidated Statements of Income (unaudited)
  Three Months Ended
(In thousands, except per share data) March 31,
2024
December 31,
2023
September 30,
2023
June 30,
2023
March 31,
2023
Interest income:
Interest and fees on loans and leases $ 792,045  $ 789,423  $ 793,626  $ 771,973  $ 716,356 
Interest on investment securities 147,585  128,924  113,395  109,319  99,250 
Loans held for sale 82  280  17  421  16 
Other interest and dividends 12,138  14,520  23,751  51,683  15,306 
Total interest income 951,850  933,147  930,789  933,396  830,928 
Interest expense:
Deposits 335,971  325,793  293,955  251,466  150,204 
Borrowings 48,140  36,333  49,698  98,101  85,441 
Total interest expense 384,111  362,126  343,653  349,567  235,645 
Net interest income 567,739  571,021  587,136  583,829  595,283 
Provision for credit losses 45,500  36,000  36,500  31,498  46,749 
Net interest income after provision for loan and lease losses 522,239  535,021  550,636  552,331  548,534 
Non-interest income:
Deposit service fees 42,589  37,459  41,005  45,418  45,436 
Loan and lease related fees 19,767  21,362  19,966  20,528  23,005 
Wealth and investment services 7,924  7,767  7,254  7,391  6,587 
Cash surrender value of life insurance policies 5,946  6,587  6,620  6,293  6,728 
(Loss) on sale of investment securities (9,826) (16,825) —  (48) (16,747)
Other income 32,953  7,465  15,537  9,792  5,757 
Total non-interest income 99,353  63,815  90,382  89,374  70,766 
Non-interest expense:
Compensation and benefits 188,540  184,914  180,333  173,305  173,200 
Occupancy 19,439  18,478  18,617  20,254  20,171 
Technology and equipment 45,836  46,486  55,261  51,815  44,366 
Marketing 4,281  5,176  4,810  5,160  3,476 
Professional and outside services 12,981  18,804  26,874  29,385  32,434 
Intangible assets amortization 9,194  8,618  8,899  9,193  9,497 
Deposit insurance 24,223  58,725  13,310  13,723  12,323 
Other expenses 31,429  36,020  54,474  41,254  37,000 
Total non-interest expense 335,923  377,221  362,578  344,089  332,467 
Income before income taxes 285,669  221,615  278,440  297,616  286,833 
Income tax expense 69,346  36,222  51,965  62,648  65,829 
Net income 216,323  185,393  226,475  234,968  221,004 
Preferred stock dividends (4,163) (4,163) (4,162) (4,162) (4,163)
Net income available to common stockholders $ 212,160  $ 181,230  $ 222,313  $ 230,806  $ 216,841 
Weighted-average common shares outstanding - Diluted 170,704  170,623  171,350  172,803  172,883 
Earnings per common share:
Basic $ 1.23  $ 1.05  $ 1.29  $ 1.32  $ 1.24 
Diluted 1.23  1.05  1.28  1.32  1.24 

14



WEBSTER FINANCIAL CORPORATION
Consolidated Average Balances, Interest, Yields and Rates, and Net Interest Margin on a Fully Tax-equivalent Basis (unaudited)
Three Months Ended March 31,
2024 2023
(Dollars in thousands) Average
balance
Interest Yield/rate Average
balance
Interest Yield/rate
Assets:
Interest-earning assets:
Loans and leases $ 50,938,418  $ 801,864  6.24  % $ 50,095,192  $ 725,543  5.80  %
Investment securities (1)
16,243,349  153,645  3.64  14,633,245  105,974  2.79 
Federal Home Loan and Federal Reserve Bank stock 343,992  4,352  5.09  459,375  4,910  4.34 
Interest-bearing deposits 572,401  7,786  5.38  898,884  10,396  4.63 
Loans held for sale 13,418  82  2.45  4,630  16  1.39 
Total interest-earning assets 68,111,578  $ 967,729  5.59  % 66,091,326  $ 846,839  5.08  %
Non-interest-earning assets 7,221,187  6,225,199 
Total assets $ 75,332,765  $ 72,316,525 
Liabilities and Stockholders' Equity:
Interest-bearing liabilities:
Demand deposits $ 10,582,416  $ —  —  % $ 12,629,928  $ —  —  %
Health savings accounts 8,605,640  3,191  0.15  8,292,450  3,027  0.15 
Interest-bearing checking, money market and savings 34,055,685  249,650  2.95  29,853,370  123,048  1.67 
Certificates of deposit and brokered deposits 7,321,625  83,130  4.57  4,024,472  24,129  2.43 
Total deposits 60,565,366  335,971  2.23  54,800,220  150,204  1.11 
Securities sold under agreements to repurchase and other borrowings 270,818  2,108  3.08  915,023  7,827  3.42 
Federal Home Loan Bank advances 2,689,632  37,367  5.50  5,673,826  68,126  4.80 
Long-term debt (1)
980,926  8,665  3.64  1,072,252  9,488  3.65 
Total borrowings 3,941,376  48,140  4.88  7,661,101  85,441  4.48 
Total interest-bearing liabilities 64,506,742  $ 384,111  2.39  % 62,461,321  $ 235,645  1.52  %
Non-interest-bearing liabilities 2,066,031  1,639,528 
Total liabilities 66,572,773  64,100,849 
Preferred stock 283,979  283,979 
Common stockholders' equity 8,476,013  7,931,697 
Total stockholders' equity 8,759,992  8,215,676 
Total liabilities and stockholders' equity $ 75,332,765  $ 72,316,525 
Tax-equivalent net interest income 583,618  611,194 
Less: Tax-equivalent adjustments (15,879) (15,911)
Net interest income $ 567,739  $ 595,283 
Net interest margin 3.35  % 3.66  %
(1)For the purposes of average yield/rate and margin computations, unsettled trades on investment securities, unrealized gains (losses) on available-for-sale investment securities, and basis adjustments on long-term debt from de-designated fair value hedges are excluded.
15


WEBSTER FINANCIAL CORPORATION Five Quarter Loans and Leases (unaudited)
(Dollars in thousands) March 31,
2024
December 31,
2023
September 30,
2023
June 30,
2023
March 31,
2023
Loans and leases (actual):
Commercial non-mortgage $ 17,976,128  $ 18,214,261  $ 18,058,524  $ 19,499,160  $ 19,014,810 
Asset-based lending 1,492,886  1,557,841  1,632,962  1,718,251  1,760,527 
Commercial real estate 21,869,502  21,157,732  20,583,254  20,661,071  20,513,738 
Residential mortgages 8,226,154  8,227,923  8,228,451  8,140,182  8,001,563 
Consumer 1,533,972  1,568,295  1,584,955  1,607,384  1,635,885 
Loans and leases 51,098,642  50,726,052  50,088,146  51,626,048  50,926,523 
Allowance for credit losses on loans and leases (641,442) (635,737) (635,438) (628,911) (613,914)
Loans and leases, net $ 50,457,200  $ 50,090,315  $ 49,452,708  $ 50,997,137  $ 50,312,609 
Loans and leases (average):
Commercial non-mortgage $ 18,235,402  $ 18,181,417  $ 18,839,776  $ 19,220,435  $ 18,670,917 
Asset-based lending 1,523,616  1,588,350  1,663,481  1,756,051  1,790,992 
Commercial real estate 21,403,765  20,764,834  20,614,334  20,518,355  19,970,326 
Residential mortgages 8,225,151  8,240,390  8,200,938  8,067,349  7,995,327 
Consumer 1,550,484  1,577,349  1,593,659  1,622,525  1,667,630 
Loans and leases $ 50,938,418  $ 50,352,340  $ 50,912,188  $ 51,184,715  $ 50,095,192 

16


WEBSTER FINANCIAL CORPORATION
Five Quarter Nonperforming Assets and Past Due Loans and Leases (unaudited)
(Dollars in thousands) March 31,
2024
December 31,
2023
September 30,
2023
June 30,
2023
March 31,
2023
Nonperforming loans and leases:
Commercial non-mortgage $ 203,626  $ 134,617  $ 121,067  $ 109,279  $ 86,537 
Asset-based lending 34,915  35,090  10,350  9,450  9,450 
Commercial real estate 14,323  11,314  31,004  47,972  35,832 
Residential mortgages 8,407  5,591  27,312  26,751  25,096 
Consumer 22,341  22,932  25,320  25,417  28,105 
Total nonperforming loans and leases $ 283,612  $ 209,544  $ 215,053  $ 218,869  $ 185,020 
Other real estate owned and repossessed assets:
Commercial non-mortgage $ 5,540  $ 8,954  $ 2,687  $ 2,152  $ 153 
Residential mortgages —  —  662  662  662 
Consumer 102  102  —  532  716 
Total other real estate owned and repossessed assets $ 5,642  $ 9,056  $ 3,349  $ 3,346  $ 1,531 
Total nonperforming assets $ 289,254  $ 218,600  $ 218,402  $ 222,215  $ 186,551 
Past due 30-89 days:
Commercial non-mortgage $ 15,365  $ 7,071  $ 38,875  $ 32,074  $ 9,645 
Commercial real estate 72,999  9,002  3,491  1,970  17,115 
Residential mortgages 17,580  21,047  16,208  10,583  10,710 
Consumer 6,824  9,417  12,016  6,718  6,110 
Total past due 30-89 days $ 112,768  $ 46,537  $ 70,590  $ 51,345  $ 43,580 
Past due 90 days or more and accruing 12,460  52  138  29  602 
Total past due loans and leases $ 125,228  $ 46,589  $ 70,728  $ 51,374  $ 44,182 
Five Quarter Changes in the Allowance for Credit Losses on Loans and Leases (unaudited)
For the Three Months Ended
(Dollars in thousands) March 31,
2024
December 31,
2023
September 30,
2023
June 30,
2023
March 31,
2023
ACL on loans and leases, beginning balance $ 635,737  $ 635,438  $ 628,911  $ 613,914  $ 594,741 
Adoption of ASU No. 2022-02 —  —  —  —  5,873 
Provision 43,194  34,300  35,839  35,249  37,821 
Charge-offs:
Commercial portfolio 38,461  28,794  27,360  21,945  26,410 
Consumer portfolio 1,330  6,878  3,642  1,085  1,098 
Total charge-offs 39,791  35,672  31,002  23,030  27,508 
Recoveries:
Commercial portfolio 553  396  292  1,024  1,574 
Consumer portfolio 1,749  1,275  1,398  1,754  1,413 
Total recoveries 2,302  1,671  1,690  2,778  2,987 
Total net charge-offs 37,489  34,001  29,312  20,252  24,521 
ACL on loans and leases, ending balance $ 641,442  $ 635,737  $ 635,438  $ 628,911  $ 613,914 
ACL on unfunded loan commitments, ending balance 24,495  24,734  23,040  22,366  26,051 
Total ACL, ending balance $ 665,937  $ 660,471  $ 658,478  $ 651,277  $ 639,965 

17



WEBSTER FINANCIAL CORPORATION
Non-GAAP to GAAP Reconciliations
At or for the Three Months Ended
(In thousands, except per share data) March 31,
2024
December 31,
2023
September 30,
2023
June 30,
2023
March 31,
2023
Efficiency ratio:
Non-interest expense $ 335,923 $ 377,221 $ 362,578 $ 344,089 $ 332,467
Less: Foreclosed property activity (330) (96) (492) (432) (262)
         Intangible assets amortization 9,194 8,618 8,899 9,193 9,497
         Operating lease depreciation 663 900 1,146 1,639 1,884
FDIC special assessment estimate 11,862 47,164
Merger related expenses (1)
3,139 30,679 61,625 40,840 29,373
Non-interest expense $ 311,395 $ 289,956 $ 291,400 $ 292,849 $ 291,975
Net interest income $ 567,739 $ 571,021 $ 587,136 $ 583,829 $ 595,283
Add: Tax-equivalent adjustment 15,879 17,830 17,906 17,292 15,911
         Non-interest income 99,353 63,815 90,382 89,374 70,766
         Other income (2)
7,626 5,099 3,614 5,035 4,311
Less: Operating lease depreciation 663 900 1,146 1,639 1,884
         (Loss) on sale of investment securities (9,826) (16,825) (48) (16,747)
         Net gain on sale of mortgage servicing rights 11,655
Income $ 688,105 $ 673,690 $ 697,892 $ 693,939 $ 701,134
Efficiency ratio 45.25% 43.04% 41.75% 42.20% 41.64%
ROATCE:
Net income $ 216,323 $ 185,393 $ 226,475 $ 234,968 $ 221,004
Less: Preferred stock dividends 4,163 4,163 4,162 4,162 4,163
Add: Intangible assets amortization, tax-effected 7,263 6,808 7,030 7,262 7,503
Adjusted income $ 219,423 $ 188,038 $ 229,343 $ 238,068 $ 224,344
Adjusted income, annualized basis $ 877,692 $ 752,152 $ 917,372 $ 952,272 $ 897,376
Average stockholders' equity $ 8,759,992 $ 8,312,798 $ 8,370,469 $ 8,395,298 $ 8,215,676
Less: Average preferred stock 283,979 283,979 283,979 283,979 283,979
         Average goodwill and other intangible assets, net 3,090,751 2,838,770 2,847,560 2,856,581 2,849,673
Average tangible common stockholders' equity $ 5,385,262 $ 5,190,049 $ 5,238,930 $ 5,254,738 $ 5,082,024
Return on average tangible common stockholders' equity 16.30% 14.49% 17.51% 18.12% 17.66%
(1)Merger related expenses include Ametros acquisition expenses for the three months ended March 31, 2024. 2023 periods primarily include charges related to the merger with Sterling.
(2)Other income includes the taxable equivalent of net income generated from low income housing tax-credit investments.

18


At or for the Three Months Ended
(In thousands, except per share data) March 31,
2024
December 31,
2023
September 30,
2023
June 30,
2023
March 31,
2023
Tangible equity:
Stockholders' equity $ 8,747,498 $ 8,689,996 $ 8,199,201 $ 8,279,726 $ 8,294,294
Less: Goodwill and other intangible assets, net 3,250,909 2,834,600 2,843,217 2,852,117 2,861,310
Tangible stockholders' equity $ 5,496,589 $ 5,855,396 $ 5,355,984 $ 5,427,609 $ 5,432,984
Total assets $ 76,161,693 $ 74,945,249 $ 73,130,851 $ 74,038,243 $ 74,844,395
Less: Goodwill and other intangible assets, net 3,250,909 2,834,600 2,843,217 2,852,117 2,861,310
Tangible assets $ 72,910,784 $ 72,110,649 $ 70,287,634 $ 71,186,126 $ 71,983,085
Tangible equity 7.54% 8.12% 7.62% 7.62% 7.55%
Tangible common equity:
Tangible stockholders' equity $ 5,496,589 $ 5,855,396 $ 5,355,984 $ 5,427,609 $ 5,432,984
Less: Preferred stock 283,979 283,979 283,979 283,979 283,979
Tangible common stockholders' equity $ 5,212,610 $ 5,571,417 $ 5,072,005 $ 5,143,630 $ 5,149,005
Tangible assets $ 72,910,784 $ 72,110,649 $ 70,287,634 $ 71,186,126 $ 71,983,085
Tangible common equity 7.15% 7.73% 7.22% 7.23% 7.15%
Tangible book value per common share:
Tangible common stockholders' equity $ 5,212,610 $ 5,571,417 $ 5,072,005 $ 5,143,630 $ 5,149,005
Common shares outstanding 172,464 172,022 172,056 173,261 174,712
Tangible book value per common share $ 30.22 $ 32.39 $ 29.48 $ 29.69 $ 29.47
Core deposits:
Total deposits $ 60,747,743 $ 60,784,284 $ 60,331,767 $ 58,747,532 $ 55,297,479
Less: Certificates of deposit 5,928,773 5,574,048 5,150,139 4,743,204 3,855,406
Brokered certificates of deposit 1,008,547 2,890,411 2,337,380 2,542,854 674,373
Core deposits $ 53,810,423 $ 52,319,825 $ 52,844,248 $ 51,461,474 $ 50,767,700

19


Three months ended March 31, 2024
Adjusted ROATCE:
Net income $ 216,323 
Less: Preferred stock dividends 4,163 
Add: Intangible assets amortization, tax-effected 7,263 
FDIC special assessment estimate, tax-effected 8,917 
Ametros acquisition expenses, tax-effected 2,360 
Loss on sale of investment securities, tax-effected 7,386 
Net (gain) on sale of mortgage servicing rights, tax-effected (8,761)
Discrete tax adjustment 10,929 
Adjusted income $ 240,254 
Adjusted income, annualized basis $ 961,016 
Average stockholders' equity $ 8,759,992 
Less: Average preferred stock 283,979 
Average goodwill and other intangible assets, net 3,090,751 
Average tangible common stockholders' equity $ 5,385,262 
Adjusted return on average tangible common stockholders' equity 17.85  %
Adjusted ROAA:
Net income $ 216,323 
Add: FDIC special assessment estimate, tax-effected 8,917 
Ametros acquisition expenses, tax-effected 2,360 
Loss on sale of investment securities, tax-effected 7,386 
Net (gain) on sale of mortgage servicing rights, tax-effected (8,761)
Discrete tax adjustment 10,929 
Adjusted income $ 237,154 
Adjusted income, annualized basis $ 948,616 
Average assets $ 75,332,765 
Adjusted return on average assets 1.26  %

GAAP to adjusted reconciliation: Three months ended March 31, 2024
(In millions, except per share data) Pre-Tax Income Net Income Available to Common Stockholders Diluted EPS
Reported (GAAP) $ 285.7 $ 212.2 $ 1.23
FDIC special assessment estimate 11.9 8.9 0.05
Ametros acquisition expenses 3.1 2.4 0.01
Loss on sale of investment securities 9.8 7.4 0.04
Net (gain) on sale of mortgage servicing rights (11.7) (8.8) (0.05)
Discrete tax adjustment 10.9 0.07
Adjusted (non-GAAP) $ 298.9 $ 233.0 $ 1.35
Note: Totals may not sum due to rounding.
20