株探米国株
日本語 英語
エドガーで原本を確認する
False000080133700008013372024-07-232024-07-230000801337us-gaap:CommonClassAMember2024-07-232024-07-230000801337exch:XNYS2024-07-232024-07-230000801337us-gaap:SeriesFPreferredStockMember2024-07-232024-07-230000801337us-gaap:SeriesGPreferredStockMember2024-07-232024-07-23

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): July 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 July 23, 2024, Webster Financial Corporation (the Company) issued a press release reporting its results of operations for the quarter ended June 30, 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 July 23, 2024, the Company will hold a conference call to discuss its financial results for the quarter ended June 30, 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: July 23, 2024 /s/ Albert J. Wang
    Albert J. Wang
    Executive Vice President and Chief Accounting Officer



EX-99.1 2 exhibit991earningsrelease2.htm EX-99.1 Document

Exhibit 99.1



a2022wfcpressreleaseheadera.jpg

WEBSTER REPORTS
SECOND QUARTER 2024 EPS OF $1.03; ADJUSTED EPS OF $1.26
STAMFORD, Conn., July 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 $177.5 million, or $1.03 per diluted share, for the quarter ended June 30, 2024, compared to $230.8 million, or $1.32 per diluted share, for the quarter ended June 30, 2023.
Second quarter 2024 results include $49.9 million pre-tax ($38.7 million after tax), or $0.231 per diluted share, of net securities repositioning losses. Excluding this item, adjusted earnings per diluted share would have been $1.261 for the quarter ended June 30, 2024.
“Webster continues to generate steady balance sheet growth in a challenging environment,” said John R. Ciulla, chairman and chief executive officer. “Our ability to grow loans, deposits, and interest income is facilitated by the diversity of our asset generation and funding sources.”
Highlights for the second quarter of 2024:
•Revenue of $614.6 million.
•Period end loan and lease balance of $51.6 billion, up $0.5 billion or 0.9 percent from prior quarter; consisting of 81.0 percent commercial loans and leases, 19.0 percent consumer loans, and a loan to deposit ratio of 82.8 percent.
•Period end deposit balance of $62.3 billion, up $1.5 billion or 2.5 percent from prior quarter; core deposit growth of $0.7 billion from prior quarter.
•Provision for credit losses of $59.0 million.
•Return on average assets of 0.96 percent; adjusted 1.16 percent1.
•Return on average tangible common equity of 14.17 percent1; adjusted 17.15 percent1.
•Net interest margin of 3.32 percent, down 3 basis points from prior quarter.
•Common equity tier 1 ratio of 10.62 percent.
•Efficiency ratio of 46.22 percent1.
•Tangible common equity ratio of 7.18 percent1.
“Webster’s strong capital position, earnings power, and operating efficiency provide us unique opportunities in managing our business,” said Glenn MacInnes, executive vice president and chief financial officer. “Of note this quarter were a securities portfolio repositioning and the announcement of a private credit joint venture.”
1 See “Non-GAAP to GAAP Reconciliations” section beginning on page 19.


a2022wfcpressreleaseheadera.jpg

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 June 30, 2024, Commercial Banking had $40.3 billion in loans and leases and $15.5 billion in deposits, as well as a combined $2.9 billion in assets under administration and management.
Commercial Banking Operating Results:
Percent
Three months ended June 30, Favorable/
(In thousands) 2024 2023 (Unfavorable)
Net interest income $337,588  $359,378  (6.1) %
Non-interest income 34,510  30,030  14.9 
Operating revenue 372,098  389,408  (4.4)
Non-interest expense 104,588  100,074  (4.5)
Pre-tax, pre-provision net revenue $267,510  $289,334  (7.5)
Percent
At June 30, Increase/
(In millions) 2024 2023 (Decrease)
Loans and leases $40,331  $40,477  (0.4) %
Deposits 15,464  16,033  (3.5)
AUA / AUM (off balance sheet) 2,948  2,757  6.9 
Pre-tax, pre-provision net revenue decreased $21.8 million, to $267.5 million, in the quarter as compared to prior year. Net interest income decreased $21.8 million, to $337.6 million, primarily driven by higher loan yields offset by higher deposit rates and lower deposit balances. Non-interest income increased $4.5 million, to $34.5 million, primarily driven by increases in cash management fees, customer interest rate hedging activities, and other income. Non-interest expense increased $4.5 million, to $104.6 million, primarily resulting from continued investments in talent, operational support, and technology.
2


a2022wfcpressreleaseheadera.jpg

Healthcare Financial Services
Webster’s Healthcare Financial Services segment is comprised of HSA Bank and the 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 June 30, 2024, Healthcare Financial Services had $14.9 billion in total footings comprising $9.4 billion in deposits and $5.5 billion in assets under administration through linked investment accounts.
Healthcare Financial Services Operating Results:
Percent
Three months ended June 30, Favorable/
(In thousands) 2024 2023 (Unfavorable)
Net interest income $91,664  $75,421  21.5  %
Non-interest income 27,465  23,023  19.3 
Operating revenue 119,129  98,444  21.0 
Non-interest expense 51,267  42,643  (20.2)
Pre-tax, net revenue $67,862  $55,801  21.6 
At June 30, Percent
(Dollars in millions) 2024 2023 Increase
Number of accounts (thousands)
3,337  3,177  5.0  %
Deposits $9,392  $8,208  14.4 
Linked investment accounts (off balance sheet) 5,522  4,123  33.9 
Total footings $14,914  $12,331  20.9 
Pre-tax net revenue increased $12.1 million, to $67.9 million, in the quarter as compared to prior year. The increase in pre-tax net revenue was partially attributable to the addition of Ametros in the first quarter of 2024. Net interest income increased $16.3 million, to $91.7 million, primarily due to $11.3 million from Ametros and an increase in net deposit spread coupled with deposit growth at HSA Bank. Non-interest income increased $4.5 million, to $27.5 million, primarily due to $5.4 million from Ametros, offset by a decrease of $0.9 million from HSA Bank. The decrease in HSA Bank was the net result of lower customer account fees partially offset by higher interchange revenue. Non-interest expense increased $8.7 million, to $51.3 million, primarily due to $11.3 million from Ametros. HSA Bank expenses were $2.6 million lower as lower occupancy expense was offset by higher compensation and benefits expense, and service contract expense related to account growth.
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 June 30, 2024, Consumer Banking had $11.2 billion in loans and $27.1 billion in deposits, as well as $8.0 billion in assets under administration.
Consumer Banking Operating Results:
Percent
Three months ended June 30, Favorable/
(In thousands) 2024 2023 (Unfavorable)
Net interest income $202,679  $228,683  (11.4) %
Non-interest income 24,392  31,102  (21.6)
Operating revenue 227,071  259,785  (12.6)
Non-interest expense 115,905  119,388  2.9 
Pre-tax, pre-provision net revenue $111,166  $140,397  (20.8)
At June 30, Percent
(In millions) 2024 2023 Increase
Loans $11,239  $11,124  1.0  %
Deposits 27,108  26,191  3.5 
AUA (off balance sheet) 7,976  7,848  1.6 
Pre-tax, pre-provision net revenue decreased $29.2 million, to $111.2 million, in the quarter as compared to prior year. Net interest income decreased $26.0 million, to $202.7 million, primarily driven by higher rates paid on deposits, partially offset by loan and deposit growth. Non-interest income decreased $6.7 million, to $24.4 million, primarily driven by lower deposit service fees and loan related fees. Non-interest expense decreased $3.5 million, to $115.9 million, primarily driven by reduced occupancy and technology expenses.
4


a2022wfcpressreleaseheadera.jpg
Consolidated financial performance:
Quarterly net interest income compared to the second quarter of 2023:
•Net interest income was $572.3 million compared to $583.8 million.
•Net interest margin was 3.32 percent compared to 3.35 percent. The yield on interest-earning assets increased by 33 basis points, and the cost of interest-bearing liabilities increased by 39 basis points.
•Average interest-earning assets totaled $68.9 billion and decreased by $1.2 billion, or 1.8 percent.
•Average loans and leases totaled $51.4 billion and increased by $0.3 billion, or 0.5 percent.
•Average deposits totaled $61.7 billion and increased by $3.1 billion, or 5.4 percent.
Quarterly provision for credit losses:
•The provision for credit losses was $59.0 million in the quarter, contributing to a $27.9 million increase in the allowance for credit losses on loans and leases from the prior quarter. The provision also contributed to a decrease in the reserve on unfunded loan commitments of $2.0 million. The provision for credit losses was $45.5 million in the prior quarter, and $31.5 million a year ago.
•Net charge-offs were $33.1 million, compared to $37.5 million in the prior quarter, and $20.3 million a year ago. The ratio of net charge-offs to average loans and leases was 0.26 percent, compared to 0.29 percent in the prior quarter, and 0.16 percent a year ago.
•The allowance for credit losses on loans and leases represented 1.30 percent of total loans and leases, compared to 1.26 percent at March 31, 2024, and 1.22 percent at June 30, 2023. The allowance represented 181 percent of nonperforming loans and leases at June 30, 2024, compared to 226 percent at March 31, 2024, and 287 percent at June 30, 2023.
Quarterly non-interest income compared to the second quarter of 2023:
•Total non-interest income was $42.3 million compared to $89.4 million, a decrease of $47.1 million. Total non-interest income includes a $49.9 million net loss on the sale of investment securities. Excluding this item, total non-interest income increased $2.8 million. The increase is primarily attributable to the addition of Ametros and an increase in other income, partially offset by lower deposit and loan servicing fees.
5


a2022wfcpressreleaseheadera.jpg
Quarterly non-interest expense compared to the second quarter of 2023:
•Total non-interest expense was $326.0 million compared to $344.1 million, an decrease of $18.1 million. Total non-interest expense in the year ago period includes $40.8 million of Sterling merger charges. Excluding those charges, total non-interest expense increased $22.7 million. The increase is primarily attributable to the addition of Ametros, higher compensation, increases in performance-based incentive accruals, and investments in technology.
Quarterly income taxes compared to the second quarter of 2023:
•Income tax expense was $47.9 million compared to $62.6 million, and the effective tax rate was 20.9 percent compared to 21.0 percent.
Investment securities:
•Total investment securities, net were $16.4 billion, compared to $16.3 billion at March 31, 2024, and $14.7 billion at June 30, 2023. The carrying value of the available-for-sale portfolio included $772.2 million of net unrealized losses, compared to $758.5 million at March 31, 2024, and $883.0 million at June 30, 2023. The carrying value of the held-to-maturity portfolio does not reflect $964.5 million of net unrealized losses, compared to $897.2 million at March 31, 2024, and $877.3 million at June 30, 2023.
Loans and leases:
•Total loans and leases were $51.6 billion, compared to $51.1 billion at March 31, 2024, and $51.6 billion at June 30, 2023. Compared to March 31, 2024, commercial real estate loans increased by $408.3 million, residential mortgages increased by $58.1 million, commercial loans and leases increased by $23.4 million, and consumer loans decreased by $15.1 million.
•Compared to a year ago, commercial loans and leases decreased by $1.7 billion, commercial real estate loans increased by $1.6 billion, residential mortgages increased by $144.1 million, and consumer loans decreased by $88.5 million.
•Loan originations for the portfolio were $3.0 billion, compared to $2.5 billion in both the prior quarter, and a year ago. In addition, $0.8 million of residential loans were originated for sale in the quarter, compared to $2.9 million in the prior quarter, and $5.7 million a year ago.

6


a2022wfcpressreleaseheadera.jpg
Asset quality:
•Total nonperforming loans and leases were $368.8 million, or 0.72 percent of total loans and leases, compared to $283.6 million, or 0.56 percent of total loans and leases, at March 31, 2024, and $218.9 million, or 0.42 percent of total loans and leases, at June 30, 2023.
•Past due loans and leases were $166.3 million, compared to $125.2 million at March 31, 2024, and $51.4 million at June 30, 2023. The increase from prior quarter is driven primarily by commercial non-mortgage, partially offset by commercial real estate and residential mortgages.
Deposits and borrowings:
•Total deposits were $62.3 billion, compared to $60.7 billion at March 31, 2024, and $58.7 billion at June 30, 2023. Core deposits to total deposits1 were 87.5 percent, compared to 88.6 percent at March 31, 2024, and 87.6 percent at June 30, 2023. The loan to deposit ratio was 82.8 percent, compared to 84.1 percent at March 31, 2024, and 87.9 percent at June 30, 2023.
•Total borrowings were $4.0 billion, compared to $4.9 billion at March 31, 2024, and $5.6 billion at June 30, 2023.
Capital:
•The return on average common stockholders’ equity and the return on average tangible common stockholders’ equity1 were 8.40 percent and 14.17 percent, respectively, compared to 11.38 percent and 18.12 percent, respectively, in the second quarter of 2023.
•The tangible equity1 and tangible common equity1 ratios were 7.56 percent and 7.18 percent, respectively, compared to 7.62 percent and 7.23 percent, respectively, at June 30, 2023. The common equity tier 1 ratio was 10.62 percent at June 30, 2024, compared to 10.65 percent at June 30, 2023.
•Book value and tangible book value per common share1 were $49.74 and $30.82, respectively, compared to $46.15 and $29.69, respectively, at June 30, 2023.










1 See “Non-GAAP to GAAP Reconciliations” section beginning on page 19.
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 $77 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 second quarter 2024 earnings announcement will be held today, Tuesday, July 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 July 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 and 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 Webster’s 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, 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 impact of the 2024 U.S. presidential election; 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 loan demand or real estate values; changes in the mix of loan geographies, sectors, or types and the level of nonperforming assets, charge-offs, and delinquencies; changes in estimates of future reserve requirements based upon periodic review under relevant regulatory and accounting requirements; insufficient allowance for credit losses; 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 navigate any environmental, social, governmental, and sustainability concerns of different stakeholders and activists that may arise from its business activities; Webster’s ability to assess and monitor the effect of artificial intelligence on its 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 a net loss on sale of investment securities, which has been tax-effected.

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 19 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) June 30,
2024
March 31,
2024
December 31,
2023
September 30,
2023
June 30,
2023
Income and performance ratios:
Net income $ 181,633  $ 216,323  $ 185,393  $ 226,475  $ 234,968 
Net income available to common stockholders 177,471  212,160  181,230  222,313  230,806 
Earnings per diluted common share 1.03  1.23  1.05  1.28  1.32 
Return on average assets (annualized) 0.96  % 1.15  % 1.01  % 1.23  % 1.23  %
Return on average tangible common stockholders' equity (annualized) (1)
14.17  16.30  14.49  17.51  18.12 
Return on average common stockholders’ equity (annualized) 8.40  10.01  9.03  11.00  11.38 
Non-interest income as a percentage of total revenue 6.88  14.89  10.05  13.34  13.28 
Asset quality:
Allowance for credit losses on loans and leases $ 669,355 $ 641,442 $ 635,737 $ 635,438 $ 628,911
Nonperforming assets 374,884 289,254 218,600 218,402 222,215
Allowance for credit losses on loans and leases / total loans and leases 1.30  % 1.26  % 1.25  % 1.27  % 1.22  %
Net charge-offs / average loans and leases (annualized) 0.26  0.29  0.27  0.23  0.16 
Nonperforming loans and leases / total loans and leases 0.72  0.56  0.41  0.43  0.42 
Nonperforming assets / total loans and leases plus other real estate owned and repossessed assets 0.73  0.57  0.43  0.44  0.43 
Allowance for credit losses on loans and leases / nonperforming loans and leases 181.48  226.17  303.39  295.48  287.35 
Other ratios:
Tangible equity (1)
7.56  % 7.54  % 8.12  % 7.62  % 7.62  %
Tangible common equity (1)
7.18  7.15  7.73  7.22  7.23 
Tier 1 risk-based capital (2)
11.13  11.08  11.62  11.64  11.16 
Total risk-based capital (2)
13.28  13.21  13.72  13.79  13.25 
Common equity tier 1 risk-based capital (2)
10.62  10.57  11.11  11.12  10.65 
Stockholders’ equity / total assets 11.46  11.49  11.60  11.21  11.18 
Net interest margin 3.32  3.35  3.42  3.49  3.35 
Efficiency ratio (1)
46.22  45.25  43.04  41.75  42.20 
Equity and share related:
Common equity $ 8,525,289  $ 8,463,519  $ 8,406,017  $ 7,915,222  $ 7,995,747 
Book value per common share 49.74  49.07  48.87  46.00  46.15 
Tangible book value per common share (1)
30.82  30.22  32.39  29.48  29.69 
Common stock closing price 43.59  50.77  50.76  40.31  37.75 
Dividends declared per common share 0.40  0.40  0.40  0.40  0.40 
Common shares issued and outstanding 171,402  172,464  172,022  172,056  173,261 
Weighted-average common shares outstanding - Basic 169,675  170,445  170,415  171,210  172,739 
Weighted-average common shares outstanding - Diluted 169,937  170,704  170,623  171,350  172,803 
(1)See “Non-GAAP to GAAP Reconciliations” section beginning on page 19.
(2)Presented as preliminary for June 30, 2024, and actual for the remaining periods.
11


WEBSTER FINANCIAL CORPORATION
Consolidated Balance Sheets (unaudited)
(In thousands) June 30,
2024
March 31,
2024
June 30,
2023
Assets:
Cash and due from banks $ 346,868  $ 322,041  $ 283,623 
Interest-bearing deposits 1,188,785  1,223,187  1,077,136 
Investment securities:
Available-for-sale 7,808,874  8,601,141  7,759,341 
Held-to-maturity, net 8,637,654  7,679,891  6,943,784 
Total investment securities, net 16,446,528  16,281,032  14,703,125 
Loans held for sale 248,137  239,763  10,963 
Loans and leases:
Commercial 19,492,433  19,469,014  21,217,411 
Commercial real estate 22,277,813  21,869,502  20,661,071 
Residential mortgages 8,284,297  8,226,154  8,140,182 
Consumer 1,518,922  1,533,972  1,607,384 
Total loans and leases 51,573,465  51,098,642  51,626,048 
Allowance for credit losses on loans and leases (669,355) (641,442) (628,911)
Loans and leases, net 50,904,110  50,457,200  50,997,137 
Federal Home Loan Bank and Federal Reserve Bank stock 348,263  381,451  407,968 
Premises and equipment, net 417,700  423,128  426,310 
Goodwill and other intangible assets, net 3,242,193  3,250,909  2,852,117 
Cash surrender value of life insurance policies 1,241,367  1,237,828  1,239,077 
Deferred tax assets, net 354,482  341,292  377,588 
Accrued interest receivable and other assets 2,099,673  2,003,862  1,663,199 
Total assets $ 76,838,106  $ 76,161,693  $ 74,038,243 
Liabilities and Stockholders’ Equity:
Deposits:
Demand $ 9,996,274  $ 10,212,509  $ 11,157,390 
Health savings accounts 8,474,857  8,603,184  8,206,844 
Interest-bearing checking 9,509,202  9,498,036  8,775,975 
Money market 19,559,083  18,615,031  16,189,678 
Savings 6,965,774  6,881,663  7,131,587 
Certificates of deposit 5,861,431  5,928,773  4,743,204 
Brokered certificates of deposit 1,910,071  1,008,547  2,542,854 
Total deposits 62,276,692  60,747,743  58,747,532 
Securities sold under agreements to repurchase and other borrowings 239,524  361,886  243,580 
Federal Home Loan Bank advances 2,809,843  3,659,930  4,310,371 
Long-term debt 912,743  914,520  1,052,258 
Accrued expenses and other liabilities 1,790,036  1,730,116  1,404,776 
Total liabilities 68,028,838  67,414,195  65,758,517 
Preferred stock 283,979  283,979  283,979 
Common stockholders’ equity 8,525,289  8,463,519  7,995,747 
Total stockholders’ equity 8,809,268  8,747,498  8,279,726 
Total liabilities and stockholders’ equity $ 76,838,106  $ 76,161,693  $ 74,038,243 


12


WEBSTER FINANCIAL CORPORATION
Consolidated Statements of Income (unaudited)
Three Months Ended June 30, Six Months Ended June 30,
(In thousands, except per share data) 2024 2023 2024 2023
Interest income:
Interest and fees on loans and leases $ 798,097  $ 771,973  $ 1,590,142  $ 1,488,329 
Interest on investment securities 160,827  109,319  308,412  208,569 
Loans held for sale 5,593  421  5,675  437 
Other interest and dividends 11,769  51,683  23,907  66,989 
Total interest income 976,286  933,396  1,928,136  1,764,324 
Interest expense:
Deposits 361,263  251,466  697,234  401,670 
Borrowings 42,726  98,101  90,866  183,542 
Total interest expense 403,989  349,567  788,100  585,212 
Net interest income 572,297  583,829  1,140,036  1,179,112 
Provision for credit losses 59,000  31,498  104,500  78,247 
Net interest income after provision for loan and lease losses 513,297  552,331  1,035,536  1,100,865 
Non-interest income:
Deposit service fees 41,027  45,418  83,616  90,854 
Loan and lease related fees 19,334  20,528  39,101  43,533 
Wealth and investment services 8,556  7,391  16,480  13,978 
Cash surrender value of life insurance policies 6,359  6,293  12,305  13,021 
(Loss) on sale of investment securities, net (49,915) (48) (59,741) (16,795)
Other income 16,937  9,792  49,890  15,549 
Total non-interest income 42,298  89,374  141,651  160,140 
Non-interest expense:
Compensation and benefits 186,850  173,305  375,390  346,505 
Occupancy 15,103  20,254  34,542  40,425 
Technology and equipment 45,303  51,815  91,139  96,181 
Marketing 4,107  5,160  8,388  8,636 
Professional and outside services 14,066  29,385  27,047  61,819 
Intangible assets amortization 8,716  9,193  17,910  18,690 
Deposit insurance 15,065  13,723  39,288  26,046 
Other expenses 36,811  41,254  68,240  78,254 
Total non-interest expense 326,021  344,089  661,944  676,556 
Income before income taxes 229,574  297,616  515,243  584,449 
Income tax expense 47,941  62,648  117,287  128,477 
Net income 181,633  234,968  397,956  455,972 
Preferred stock dividends (4,162) (4,162) (8,325) (8,325)
Net income available to common stockholders $ 177,471  $ 230,806  $ 389,631  $ 447,647 
Weighted-average common shares outstanding - Diluted 169,937  172,803  170,351  172,839 
Earnings per common share:
Basic $ 1.03  $ 1.32  $ 2.27  $ 2.57 
Diluted 1.03  1.32  2.26  2.57 
13


WEBSTER FINANCIAL CORPORATION
Five Quarter Consolidated Statements of Income (unaudited)
  Three Months Ended
(In thousands, except per share data) June 30,
2024
March 31,
2024
December 31,
2023
September 30,
2023
June 30,
2023
Interest income:
Interest and fees on loans and leases $ 798,097  $ 792,045  $ 789,423  $ 793,626  $ 771,973 
Interest on investment securities 160,827  147,585  128,924  113,395  109,319 
Loans held for sale 5,593  82  280  17  421 
Other interest and dividends 11,769  12,138  14,520  23,751  51,683 
Total interest income 976,286  951,850  933,147  930,789  933,396 
Interest expense:
Deposits 361,263  335,971  325,793  293,955  251,466 
Borrowings 42,726  48,140  36,333  49,698  98,101 
Total interest expense 403,989  384,111  362,126  343,653  349,567 
Net interest income 572,297  567,739  571,021  587,136  583,829 
Provision for credit losses 59,000  45,500  36,000  36,500  31,498 
Net interest income after provision for loan and lease losses 513,297  522,239  535,021  550,636  552,331 
Non-interest income:
Deposit service fees 41,027  42,589  37,459  41,005  45,418 
Loan and lease related fees 19,334  19,767  21,362  19,966  20,528 
Wealth and investment services 8,556  7,924  7,767  7,254  7,391 
Cash surrender value of life insurance policies 6,359  5,946  6,587  6,620  6,293 
(Loss) on sale of investment securities, net (49,915) (9,826) (16,825) —  (48)
Other income 16,937  32,953  7,465  15,537  9,792 
Total non-interest income 42,298  99,353  63,815  90,382  89,374 
Non-interest expense:
Compensation and benefits 186,850  188,540  184,914  180,333  173,305 
Occupancy 15,103  19,439  18,478  18,617  20,254 
Technology and equipment 45,303  45,836  46,486  55,261  51,815 
Marketing 4,107  4,281  5,176  4,810  5,160 
Professional and outside services 14,066  12,981  18,804  26,874  29,385 
Intangible assets amortization 8,716  9,194  8,618  8,899  9,193 
Deposit insurance 15,065  24,223  58,725  13,310  13,723 
Other expenses 36,811  31,429  36,020  54,474  41,254 
Total non-interest expense 326,021  335,923  377,221  362,578  344,089 
Income before income taxes 229,574  285,669  221,615  278,440  297,616 
Income tax expense 47,941  69,346  36,222  51,965  62,648 
Net income 181,633  216,323  185,393  226,475  234,968 
Preferred stock dividends (4,162) (4,163) (4,163) (4,162) (4,162)
Net income available to common stockholders $ 177,471  $ 212,160  $ 181,230  $ 222,313  $ 230,806 
Weighted-average common shares outstanding - Diluted 169,937  170,704  170,623  171,350  172,803 
Earnings per common share:
Basic $ 1.03  $ 1.23  $ 1.05  $ 1.29  $ 1.32 
Diluted 1.03  1.23  1.05  1.28  1.32 

14



WEBSTER FINANCIAL CORPORATION
Consolidated Average Balances, Interest, Yields/Rates, and Net Interest Margin on a Fully Tax-equivalent Basis (unaudited)
Three Months Ended June 30,
2024 2023
(Dollars in thousands) Average
balance
Interest Yield/rate Average
balance
Interest Yield/rate
Assets:
Interest-earning assets:
Loans and leases $ 51,434,799  $ 808,309  6.23  % $ 51,184,715  $ 782,557  6.06  %
Investment securities (1)
16,382,215  164,930  3.86  14,780,257  116,027  2.99 
Federal Home Loan and Federal Reserve Bank stock 336,342  5,166  6.18  513,559  6,675  5.21 
Interest-bearing deposits 483,947  6,603  5.40  3,528,824  45,008  5.05 
Loans held for sale 222,080  5,593  10.07  96,537  421  1.74 
Total interest-earning assets 68,859,383  $ 990,601  5.65  % 70,103,892  $ 950,688  5.32  %
Non-interest-earning assets 7,076,950  6,128,636 
Total assets $ 75,936,333  $ 76,232,528 
Liabilities and Stockholders' Equity:
Interest-bearing liabilities:
Demand deposits $ 10,156,691  $ —  —  % $ 11,375,059  $ —  —  %
Health savings accounts 8,528,476  3,206  0.15  8,250,766  3,090  0.15 
Interest-bearing checking, money market and savings 35,012,709  264,009  3.03  31,768,511  178,707  2.26 
Certificates of deposit and brokered deposits 8,017,223  94,048  4.72  7,173,552  69,669  3.90 
Total deposits 61,715,099  361,263  2.35  58,567,888  251,466  1.72 
Securities sold under agreements to repurchase and other borrowings 198,324  1,114  2.22  215,874  63  0.11 
Federal Home Loan Bank advances 2,429,653  33,727  5.49  6,724,139  88,556  5.21 
Long-term debt (1)
913,608  7,885  3.55  1,061,526  9,482  3.68 
Total borrowings 3,541,585  42,726  4.82  8,001,539  98,101  4.87 
Total interest-bearing liabilities 65,256,684  $ 403,989  2.49  % 66,569,427  $ 349,567  2.10  %
Non-interest-bearing liabilities 1,945,912  1,267,803 
Total liabilities 67,202,596  67,837,230 
Preferred stock 283,979  283,979 
Common stockholders’ equity 8,449,758  8,111,319 
Total stockholders’ equity 8,733,737  8,395,298 
Total liabilities and stockholders’ equity $ 75,936,333  $ 76,232,528 
Tax-equivalent net interest income 586,612  601,121 
Less: Tax-equivalent adjustments (14,315) (17,292)
Net interest income $ 572,297  $ 583,829 
Net interest margin 3.32  % 3.35  %
(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
Consolidated Average Balances, Interest, Yields/Rates, and Net Interest Margin on a Fully Tax-equivalent Basis (unaudited)
Six Months Ended June 30,
2024 2023
(Dollars in thousands) Average
Balance
Interest Yield/Rate Average
balance
Interest Yield/Rate
Assets:
Interest-earning assets:
Loans and leases $ 51,186,608  $ 1,610,173  6.23  % $ 50,642,963  $ 1,508,100  5.93  %
Investment securities (1)
16,312,782  318,575  3.75  14,707,157  222,001  2.89 
Federal Home Loan and Federal Reserve Bank stock 340,167  9,518  5.63  486,617  11,585  4.80 
Interest-bearing deposits 528,174  14,389  5.39  2,221,119  55,404  4.96 
Loans held for sale 117,749  5,675  9.64  50,838  437  1.72 
Total interest-earning assets 68,485,480  $ 1,958,330  5.62  % 68,108,694  $ 1,797,527  5.21  %
Non-interest-earning assets 7,149,069  6,176,650 
Total assets $ 75,634,549  $ 74,285,344 
Liabilities and Stockholders' Equity:
Interest-bearing liabilities:
Demand deposits $ 10,369,552  $ —  —  % $ 11,999,028  $ —  —  %
Health savings accounts 8,567,058  6,397  0.15  8,271,493  6,117  0.15 
Interest-bearing checking, money market and savings 34,534,198  513,659  2.99  30,816,229  301,755  1.97 
Certificates of deposit and brokered deposits 7,669,424  177,178  4.65  5,607,711  93,798  3.37 
Total deposits 61,140,232  697,234  2.29  56,694,461  401,670  1.43 
Securities sold under agreements to repurchase and other borrowings 234,570  3,222  2.72  563,517  7,890  2.78 
Federal Home Loan Bank advances 2,559,642  71,094  5.49  6,201,884  156,682  5.02 
Long-term debt (1)
947,269  16,550  3.60  1,066,859  18,970  3.67 
Total borrowings 3,741,481  90,866  4.85  7,832,260  183,542  4.68 
Total interest-bearing liabilities 64,881,713  $ 788,100  2.44  % 64,526,721  $ 585,212  1.82  %
Non-interest-bearing liabilities 2,005,971  1,452,640 
Total liabilities 66,887,684  65,979,361 
Preferred stock 283,979  283,979 
Common stockholders’ equity 8,462,886  8,022,004 
Total stockholders’ equity 8,746,865  8,305,983 
Total liabilities and stockholders’ equity $ 75,634,549  $ 74,285,344 
Tax-equivalent net interest income 1,170,230  1,212,315 
Less: Tax-equivalent adjustments (30,194) (33,203)
Net interest income $ 1,140,036  $ 1,179,112 
Net interest margin 3.33  % 3.50  %
(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.
16


WEBSTER FINANCIAL CORPORATION Five Quarter Loans and Leases (unaudited)
(Dollars in thousands) June 30,
2024
March 31,
2024
December 31,
2023
September 30,
2023
June 30,
2023
Loans and leases (actual):
Commercial non-mortgage $ 18,021,758  $ 17,976,128  $ 18,214,261  $ 18,058,524  $ 19,499,160 
Asset-based lending 1,470,675  1,492,886  1,557,841  1,632,962  1,718,251 
Commercial real estate 22,277,813  21,869,502  21,157,732  20,583,254  20,661,071 
Residential mortgages 8,284,297  8,226,154  8,227,923  8,228,451  8,140,182 
Consumer 1,518,922  1,533,972  1,568,295  1,584,955  1,607,384 
Loans and leases 51,573,465  51,098,642  50,726,052  50,088,146  51,626,048 
Allowance for credit losses on loans and leases (669,355) (641,442) (635,737) (635,438) (628,911)
Loans and leases, net $ 50,904,110  $ 50,457,200  $ 50,090,315  $ 49,452,708  $ 50,997,137 
Loans and leases (average):
Commercial non-mortgage $ 17,995,654  $ 18,235,402  $ 18,181,417  $ 18,839,776  $ 19,220,435 
Asset-based lending 1,473,175  1,523,616  1,588,350  1,663,481  1,756,051 
Commercial real estate 22,186,566  21,403,765  20,764,834  20,614,334  20,518,355 
Residential mortgages 8,252,397  8,225,151  8,240,390  8,200,938  8,067,349 
Consumer 1,527,007  1,550,484  1,577,349  1,593,659  1,622,525 
Loans and leases $ 51,434,799  $ 50,938,418  $ 50,352,340  $ 50,912,188  $ 51,184,715 

17


WEBSTER FINANCIAL CORPORATION
Five Quarter Nonperforming Assets and Past Due Loans and Leases (unaudited)
(Dollars in thousands) June 30,
2024
March 31,
2024
December 31,
2023
September 30,
2023
June 30,
2023
Nonperforming loans and leases:
Commercial non-mortgage $ 210,906  $ 203,626  $ 134,617  $ 121,067  $ 109,279 
Asset-based lending 29,791  34,915  35,090  10,350  9,450 
Commercial real estate 96,337  14,323  11,314  31,004  47,972 
Residential mortgages 11,345  8,407  5,591  27,312  26,751 
Consumer 20,457  22,341  22,932  25,320  25,417 
Total nonperforming loans and leases $ 368,836  $ 283,612  $ 209,544  $ 215,053  $ 218,869 
Other real estate owned and repossessed assets:
Commercial non-mortgage $ 5,013  $ 5,540  $ 8,954  $ 2,687  $ 2,152 
Residential mortgages —  —  —  662  662 
Consumer 1,035  102  102  —  532 
Total other real estate owned and repossessed assets $ 6,048  $ 5,642  $ 9,056  $ 3,349  $ 3,346 
Total nonperforming assets $ 374,884  $ 289,254  $ 218,600  $ 218,402  $ 222,215 
Past due 30-89 days:
Commercial non-mortgage (1)
$ 134,794  $ 15,365  $ 7,071  $ 38,875  $ 32,074 
Commercial real estate 10,284  72,999  9,002  3,491  1,970 
Residential mortgages 13,008  17,580  21,047  16,208  10,583 
Consumer 8,185  6,824  9,417  12,016  6,718 
Total past due 30-89 days $ 166,271  $ 112,768  $ 46,537  $ 70,590  $ 51,345 
Past due 90 days or more and accruing 12,460  52  138  29 
Total past due loans and leases $ 166,280  $ 125,228  $ 46,589  $ 70,728  $ 51,374 
(1)In July 2024, $117.9 million of the commercial non-mortgage loans and leases past due 30-89 days were paid current.
Five Quarter Changes in the Allowance for Credit Losses on Loans and Leases (unaudited)
Three Months Ended
(Dollars in thousands) June 30,
2024
March 31,
2024
December 31,
2023
September 30,
2023
June 30,
2023
ACL on loans and leases, beginning balance $ 641,442  $ 635,737  $ 635,438  $ 628,911  $ 613,914 
Provision 61,041  43,194  34,300  35,839  35,249 
Charge-offs:
Commercial portfolio 33,356  38,461  28,794  27,360  21,945 
Consumer portfolio 1,418  1,330  6,878  3,642  1,085 
Total charge-offs 34,774  39,791  35,672  31,002  23,030 
Recoveries:
Commercial portfolio 360  553  396  292  1,024 
Consumer portfolio 1,286  1,749  1,275  1,398  1,754 
Total recoveries 1,646  2,302  1,671  1,690  2,778 
Total net charge-offs 33,128  37,489  34,001  29,312  20,252 
ACL on loans and leases, ending balance $ 669,355  $ 641,442  $ 635,737  $ 635,438  $ 628,911 
ACL on unfunded loan commitments, ending balance 22,456  24,495  24,734  23,040  22,366 
ACL, ending balance $ 691,811  $ 665,937  $ 660,471  $ 658,478  $ 651,277 

18



WEBSTER FINANCIAL CORPORATION
Non-GAAP to GAAP Reconciliations
Three Months Ended
(In thousands, except per share data) June 30,
2024
March 31,
2024
December 31,
2023
September 30,
2023
June 30,
2023
Efficiency ratio:
Non-interest expense $ 326,021 $ 335,923 $ 377,221 $ 362,578 $ 344,089
Less: Foreclosed property activity (364) (330) (96) (492) (432)
         Intangible assets amortization 8,716 9,194 8,618 8,899 9,193
         Operating lease depreciation 560 663 900 1,146 1,639
FDIC special assessment estimate 11,862 47,164
Merger related expenses (1)
3,139 30,679 61,625 40,840
Adjusted non-interest expense $ 317,109 $ 311,395 $ 289,956 $ 291,400 $ 292,849
Net interest income $ 572,297 $ 567,739 $ 571,021 $ 587,136 $ 583,829
Add: Tax-equivalent adjustment 14,315 15,879 17,830 17,906 17,292
         Non-interest income 42,298 99,353 63,815 90,382 89,374
         Other income (2)
7,802 7,626 5,099 3,614 5,035
Less: Operating lease depreciation 560 663 900 1,146 1,639
         (Loss) on sale of investment securities, net (49,915) (9,826) (16,825) (48)
         Net gain on sale of mortgage servicing rights 11,655
Adjusted income $ 686,067 $ 688,105 $ 673,690 $ 697,892 $ 693,939
Efficiency ratio 46.22% 45.25% 43.04% 41.75% 42.20%
ROATCE:
Net income $ 181,633 $ 216,323 $ 185,393 $ 226,475 $ 234,968
Less: Preferred stock dividends 4,162 4,163 4,163 4,162 4,162
Add: Intangible assets amortization, tax-effected 6,886 7,263 6,808 7,030 7,262
Adjusted net income $ 184,357 $ 219,423 $ 188,038 $ 229,343 $ 238,068
Adjusted net income, annualized basis $ 737,428 $ 877,692 $ 752,152 $ 917,372 $ 952,272
Average stockholders’ equity $ 8,733,737 $ 8,759,992 $ 8,312,798 $ 8,370,469 $ 8,395,298
Less: Average preferred stock 283,979 283,979 283,979 283,979 283,979
         Average goodwill and other intangible assets, net 3,246,940 3,090,751 2,838,770 2,847,560 2,856,581
Average tangible common stockholders’ equity $ 5,202,818 $ 5,385,262 $ 5,190,049 $ 5,238,930 $ 5,254,738
Return on average tangible common stockholders’ equity 14.17% 16.30% 14.49% 17.51% 18.12%
(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.

19


(In thousands, except per share data) June 30,
2024
March 31,
2024
December 31,
2023
September 30,
2023
June 30,
2023
Tangible equity:
Stockholders’ equity $ 8,809,268 $ 8,747,498 $ 8,689,996 $ 8,199,201 $ 8,279,726
Less: Goodwill and other intangible assets, net 3,242,193 3,250,909 2,834,600 2,843,217 2,852,117
Tangible stockholders’ equity $ 5,567,075 $ 5,496,589 $ 5,855,396 $ 5,355,984 $ 5,427,609
Total assets $ 76,838,106 $ 76,161,693 $ 74,945,249 $ 73,130,851 $ 74,038,243
Less: Goodwill and other intangible assets, net 3,242,193 3,250,909 2,834,600 2,843,217 2,852,117
Tangible assets $ 73,595,913 $ 72,910,784 $ 72,110,649 $ 70,287,634 $ 71,186,126
Tangible equity 7.56% 7.54% 8.12% 7.62% 7.62%
Tangible common equity:
Tangible stockholders’ equity $ 5,567,075 $ 5,496,589 $ 5,855,396 $ 5,355,984 $ 5,427,609
Less: Preferred stock 283,979 283,979 283,979 283,979 283,979
Tangible common stockholders’ equity $ 5,283,096 $ 5,212,610 $ 5,571,417 $ 5,072,005 $ 5,143,630
Tangible assets $ 73,595,913 $ 72,910,784 $ 72,110,649 $ 70,287,634 $ 71,186,126
Tangible common equity 7.18% 7.15% 7.73% 7.22% 7.23%
Tangible book value per common share:
Tangible common stockholders’ equity $ 5,283,096 $ 5,212,610 $ 5,571,417 $ 5,072,005 $ 5,143,630
Common shares outstanding 171,402 172,464 172,022 172,056 173,261
Tangible book value per common share $ 30.82 $ 30.22 $ 32.39 $ 29.48 $ 29.69
Core deposits:
Total deposits $ 62,276,692 $ 60,747,743 $ 60,784,284 $ 60,331,767 $ 58,747,532
Less: Certificates of deposit 5,861,431 5,928,773 5,574,048 5,150,139 4,743,204
Brokered certificates of deposit 1,910,071 1,008,547 2,890,411 2,337,380 2,542,854
Core deposits $ 54,505,190 $ 53,810,423 $ 52,319,825 $ 52,844,248 $ 51,461,474

20


Three Months Ended
June 30, 2024
Adjusted ROATCE:
Net income $ 181,633 
Less: Preferred stock dividends 4,162 
Add: Intangible assets amortization, tax-effected 6,886 
Loss on sale of investment securities, net, tax-effected 38,694 
Adjusted net income $ 223,051 
Adjusted net income, annualized basis $ 892,204 
Average stockholders’ equity $ 8,733,737 
Less: Average preferred stock 283,979 
Average goodwill and other intangible assets, net 3,246,940 
Average tangible common stockholders’ equity $ 5,202,818 
Adjusted return on average tangible common stockholders’ equity 17.15  %
Adjusted ROAA:
Net income $ 181,633 
Add: Loss on sale of investment securities, net, tax-effected 38,694 
Adjusted net income $ 220,327 
Adjusted net income, annualized basis $ 881,308 
Average assets $ 75,936,333 
Adjusted return on average assets 1.16  %

GAAP to adjusted reconciliation: Three Months Ended June 30, 2024
(In millions, except per share data) Pre-Tax Income Net Income Available to Common Stockholders Diluted EPS
Reported (GAAP) $ 229.6 $ 177.5 $ 1.03
Loss on sale of investment securities, net 49.9 38.7 0.23
Adjusted (non-GAAP) $ 279.5 $ 216.2 $ 1.26

21