株探米国株
日本語 英語
エドガーで原本を確認する
False000080133700008013372024-10-172024-10-170000801337us-gaap:CommonClassAMember2024-10-172024-10-170000801337exch:XNYS2024-10-172024-10-170000801337us-gaap:SeriesFPreferredStockMember2024-10-172024-10-170000801337us-gaap:SeriesGPreferredStockMember2024-10-172024-10-17

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): October 17, 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 October 17, 2024, Webster Financial Corporation (the Company) issued a press release reporting its results of operations for the quarter ended September 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 October 17, 2024, the Company will hold a conference call to discuss its financial results for the quarter ended September 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: October 17, 2024 /s/ Albert J. Wang
    Albert J. Wang
    Executive Vice President and Chief Accounting Officer



EX-99.1 2 exhibit991earningsrelease3.htm EX-99.1 Document

Exhibit 99.1



a2022wfcpressreleaseheadera.jpg

WEBSTER REPORTS
THIRD QUARTER 2024 EPS OF $1.10; ADJUSTED EPS OF $1.34
STAMFORD, Conn., October 17, 2024 - Webster Financial Corporation (“Webster”) (NYSE: WBS), the holding company for Webster Bank, N.A., today announced net income available to common stockholders of $188.8 million, or $1.10 per diluted share, for the quarter ended September 30, 2024, compared to $222.3 million, or $1.28 per diluted share, for the quarter ended September 30, 2023.
Third quarter 2024 results include $56.2 million pre-tax ($41.0 million after tax), or $0.241 per diluted share, of securities repositioning net losses, strategic restructuring costs, and other adjustments. Excluding these items, adjusted earnings per diluted share would have been $1.341 for the quarter ended September 30, 2024.
“Webster delivered solid deposit and loan growth, even in a challenging environment” said John R. Ciulla, chairman and chief executive officer. “Our growth was the result of broad contributions across business segments and teams.”
Highlights for the third quarter of 2024:
•Revenue of $647.6 million.
•Period end loans and leases balance of $51.9 billion, up $0.4 billion or 0.7 percent from prior quarter; excluding a $0.3 billion strategic repositioning of the balance sheet through a commercial real estate ("CRE") securitization, loans grew 1.3 percent.
•Period end deposits balance of $64.5 billion, up $2.2 billion or 3.6 percent from prior quarter; core deposit growth of $2.6 billion from prior quarter; $1.1 billion of growth from seasonal public funds inflows.
•Provision for credit losses of $54.0 million.
•Return on average assets of 1.01 percent; adjusted 1.22 percent1.
•Return on average tangible common equity of 14.29 percent1; adjusted 17.28 percent1.
•Net interest margin of 3.36 percent, up 4 basis points from prior quarter.
•Common equity tier 1 ratio of 11.23%.
•Efficiency ratio of 45.49 percent1.
•Tangible common equity ratio of 7.48 percent1.
“In addition to our diverse balance sheet growth, we took actions this quarter to reduce our CRE concentration, enhance capital ratios, and further mitigate our interest rate sensitivity while maintaining industry leading efficiency” said Neal Holland, executive vice president and chief financial officer.
1 See “Non-GAAP to GAAP Reconciliations” section beginning on page 19.


a2022wfcpressreleaseheadera.jpg
Consolidated financial performance:
Quarterly net interest income compared to the third quarter of 2023:
•Net interest income was $589.9 million compared to $587.1 million.
•Net interest margin was 3.36 percent compared to 3.49 percent. The yield on interest-earning assets increased by 20 basis points, and the cost of interest-bearing liabilities increased by 35 basis points.
•Average interest-earning assets totaled $69.8 billion and increased by $2.7 billion, or 4.0 percent.
•Average loans and leases totaled $51.8 billion and increased by $0.8 billion, or 1.6 percent.
•Average deposits totaled $62.6 billion and increased by $3.0 billion, or 5.0 percent.
Quarterly provision for credit losses:
•The provision for credit losses was $54.0 million in the quarter, contributing to a $18.4 million increase in the allowance for credit losses on loans and leases from the prior quarter. The provision for credit losses was $59.0 million in the prior quarter, and $36.5 million a year ago.
•Net charge-offs were $35.4 million, compared to $33.1 million in the prior quarter, and $29.3 million a year ago. The ratio of net charge-offs to average loans and leases was 0.27 percent, compared to 0.26 percent in the prior quarter, and 0.23 percent a year ago.
•The allowance for credit losses on loans and leases represented 1.32 percent of total loans and leases, compared to 1.30 percent at June 30, 2024, and 1.27 percent at September 30, 2023. The allowance represented 162 percent of nonperforming loans and leases, compared to 181 percent at June 30, 2024, and 295 percent at September 30, 2023.
Quarterly non-interest income compared to the third quarter of 2023:
•Total non-interest income was $57.7 million compared to $90.4 million, a decrease of $32.7 million. Total non-interest income includes a $19.6 million net loss on the sale of investment securities and a $16.0 million loss on the exit of non-core operations including the write-off of a related customer intangible. Excluding these items, total non-interest income increased $2.9 million. The increase is primarily attributable to the addition of Ametros and higher investment services income, which was partially offset by a reduction in the credit valuation adjustment on customer derivatives.
2


a2022wfcpressreleaseheadera.jpg
Quarterly non-interest expense compared to the third quarter of 2023:
•Total non-interest expense was $349.0 million compared to $362.6 million, a decrease of $13.6 million. Total non-interest expense includes a net $20.6 million related to strategic restructuring costs and other adjustments partially offset by a benefit on the FDIC special assessment compared to a net $61.6 million of Sterling merger charges a year ago. Excluding those charges, total non-interest expense increased $27.4 million. The increase is primarily attributable to the addition of Ametros and related intangible amortization expense, along with investments in human capital and technology.
Quarterly income taxes compared to the third quarter of 2023:
•Income tax expense was $51.7 million compared to $52.0 million, and the effective tax rate was 21.1 percent compared to 18.7 percent. The lower effective tax rate in the period a year ago reflected the recognition of discrete tax benefits from merger related charges and tax return true-up adjustments, while the current period includes discrete tax expense from tax return true-ups and other items.
Investment securities:
•Total investment securities, net were $17.2 billion, compared to $16.4 billion at June 30, 2024, and $14.5 billion at September 30, 2023. The carrying value of the available-for-sale portfolio included $486.1 million of net unrealized losses, compared to $772.2 million at June 30, 2024, and $1.1 billion at September 30, 2023. The carrying value of the held-to-maturity portfolio does not reflect $677.0 million of net unrealized losses, compared to $964.5 million at June 30, 2024, and $1.2 billion at September 30, 2023.
Loans and leases:
•Total loans and leases were $51.9 billion, compared to $51.6 billion at June 30, 2024, and $50.1 billion at September 30, 2023. Compared to June 30, 2024, commercial loans and leases increased by $628.6 million, commercial real estate loans decreased by $586.4 million, residential mortgages increased by $292.3 million, and consumer loans increased by $39.1 million.
•Compared to a year ago, commercial loans and leases increased by $0.4 billion, commercial real estate loans increased by $1.1 billion, residential mortgages increased by $348.2 million, and consumer loans decreased by $26.9 million.
•Loan originations for the portfolio were $2.8 billion, compared to $3.0 billion in the prior quarter, and $1.5 billion a year ago. In addition, $0.8 million of residential loans were originated for sale in the quarter, compared to $0.8 million in the prior quarter, and $1.5 million a year ago.

3


a2022wfcpressreleaseheadera.jpg
Asset quality:
•Total nonperforming loans and leases were $425.6 million, or 0.82 percent of total loans and leases, compared to $368.8 million, or 0.72 percent of total loans and leases, at June 30, 2024, and $215.1 million, or 0.43 percent of total loans and leases, at September 30, 2023.
•Past due loans and leases were $108.9 million, compared to $166.3 million at June 30, 2024, and $70.7 million at September 30, 2023. The decrease 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 $64.5 billion, compared to $62.3 billion at June 30, 2024, and $60.3 billion at September 30, 2023. Core deposits to total deposits1 were 88.5 percent, compared to 87.5 percent at June 30, 2024, and 87.6 percent at September 30, 2023. The loan to deposit ratio was 80.5 percent, compared to 82.8 percent at June 30, 2024, and 83.0 percent at September 30, 2023.
•Total borrowings were $4.1 billion, compared to $4.0 billion at June 30, 2024, and $3.0 billion at September 30, 2023.
Capital:
•The return on average common stockholders’ equity and the return on average tangible common stockholders’ equity1 were 8.67 percent and 14.29 percent, respectively, compared to 11.00 percent and 17.51 percent, respectively, in the third quarter of 2023.
•The tangible equity1 and tangible common equity1 ratios were 7.85 percent and 7.48 percent, respectively, compared to 7.62 percent and 7.22 percent, respectively, at September 30, 2023. The common equity tier 1 ratio was 11.23 percent, compared to 11.12 percent at September 30, 2023.
•Book value and tangible book value per common share1 were $52.00 and $33.26, respectively, compared to $46.00 and $29.48, respectively, at September 30, 2023.










1 See “Non-GAAP to GAAP Reconciliations” section beginning on page 19.
4


a2022wfcpressreleaseheadera.jpg
Reportable segments:
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 September 30, 2024, Commercial Banking had $40.4 billion in loans and leases and $17.1 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 September 30, Favorable/
(In thousands) 2024 2023 (Unfavorable)
Net interest income $338,424  $365,003  (7.3) %
Non-interest income 33,288  28,804  15.6 
Operating revenue 371,712  393,807  (5.6)
Non-interest expense 100,892  98,736  (2.2)
Pre-tax, pre-provision net revenue $270,820  $295,071  (8.2)
Percent
At September 30, Increase/
(In millions) 2024 2023 (Decrease)
Loans and leases $40,372  $38,849  3.9  %
Deposits 17,124  17,166  (0.2)
AUA / AUM (off balance sheet) 2,968  2,727  8.9 
Pre-tax, pre-provision net revenue decreased $24.3 million, to $270.8 million, in the quarter as compared to prior year. Net interest income decreased $26.6 million, to $338.4 million, primarily driven by higher loan funding costs coupled with higher deposit rates. Non-interest income increased $4.5 million, to $33.3 million, primarily driven by loan sale/securitization activity in the quarter. Non-interest expense increased $2.2 million, to $100.9 million, primarily driven by continued investments in human capital and technology.
5


a2022wfcpressreleaseheadera.jpg

Healthcare Financial Services
Webster’s Healthcare Financial Services segment is comprised of HSA Bank and the Ametros business, which was acquired in the first quarter of 2024. 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 September 30, 2024, Healthcare Financial Services had $15.1 billion in total footings comprising $9.9 billion in deposits and $5.2 billion in assets under administration through linked investment accounts.
Healthcare Financial Services Operating Results:
Percent
Three months ended September 30, Favorable/
(In thousands) 2024 2023 (Unfavorable)
Net interest income $93,940  $77,669  20.9  %
Non-interest income 26,541  20,799  27.6 
Operating revenue 120,481  98,468  22.4 
Non-interest expense 54,023  39,870  (35.5)
Pre-tax, net revenue $66,458  $58,598  13.4 
At September 30, Percent
(Dollars in millions) 2024 2023 Increase
Number of accounts (thousands)
3,341  3,186  4.9  %
Deposits $9,940  $8,230  20.8 
Linked investment accounts (off balance sheet) 5,205  4,095  27.1 
Total footings $15,146  $12,325  22.9 
Pre-tax net revenue increased $7.9 million, to $66.5 million, in the quarter as compared to prior year. Net interest income increased $16.3 million, to $93.9 million, primarily due to $11.8 million from Ametros and an increase in net deposit spread coupled with deposit growth at HSA Bank. Non-interest income increased $5.7 million, to $26.5 million, primarily due to $6.8 million from Ametros, offset by a decrease of $1.1 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 $14.1 million, to $54.0 million, primarily due to $11.8 million from Ametros. HSA Bank expenses were $2.3 million higher due to higher service contract expense related to account growth and support costs.

6


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 September 30, 2024, Consumer Banking had $11.6 billion in loans and $27.0 billion in deposits, as well as $7.9 billion in assets under administration.
Consumer Banking Operating Results:
Percent
Three months ended September 30, Favorable/
(In thousands) 2024 2023 (Unfavorable)
Net interest income $202,122  $221,698  (8.8) %
Non-interest income 28,299  28,687  (1.4)
Operating revenue 230,421  250,385  (8.0)
Non-interest expense 116,253  117,273  0.9 
Pre-tax, pre-provision net revenue $114,168  $133,112  (14.2)
At September 30, Percent
(In millions) 2024 2023 Increase
Loans $11,571  $11,219  3.1  %
Deposits 27,020  25,869  4.4 
AUA (off balance sheet) 7,948  7,615  4.4 
Pre-tax, pre-provision net revenue decreased $19.0 million, to $114.2 million, in the quarter as compared to prior year. Net interest income decreased $19.6 million, to $202.1 million, primarily driven by higher rates paid on deposits, partially offset by loan and deposit growth. Non-interest income decreased $0.4 million, to $28.3 million, primarily driven by lower deposit service fees and loan related fees, partially offset by increased ATM fees and investment services income. Non-interest expense decreased $1.0 million, to $116.3 million, primarily driven by lower compensation and processing expenses, partially offset by higher technology costs.
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 benefit solutions and administrator of medical insurance claim settlements. Headquartered in Stamford, CT, Webster is a values-driven organization with $79 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 third quarter 2024 earnings announcement will be held today, Thursday, October 17, 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 October 17, 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; volatility in Webster’s stock price due to investor sentiment and perception of 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, cybersecurity, 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; 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; Webster’s ability to attract, develop, motivate, and retain skilled employees; 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 our estimates of current expected credit losses 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 any due to recent U.S. Supreme Court decisions, 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, natural disasters, and severe weather events, 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, exit of non-core operations, strategic restructuring costs, and a FDIC special assessment benefit, which have 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 beginning 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) September 30,
2024
June 30,
2024
March 31,
2024
December 31,
2023
September 30,
2023
Income and performance ratios:
Net income $ 192,985  $ 181,633  $ 216,323  $ 185,393  $ 226,475 
Net income available to common stockholders 188,823  177,471  212,160  181,230  222,313 
Earnings per diluted common share 1.10  1.03  1.23  1.05  1.28 
Return on average assets (annualized) 1.01  % 0.96  % 1.15  % 1.01  % 1.23  %
Return on average tangible common stockholders' equity (annualized) (1)
14.29  14.17  16.30  14.49  17.51 
Return on average common stockholders’ equity (annualized) 8.67  8.40  10.01  9.03  11.00 
Non-interest income as a percentage of total revenue 8.92  6.88  14.89  10.05  13.34 
Asset quality:
Allowance for credit losses on loans and leases $ 687,798 $ 669,355 $ 641,442 $ 635,737 $ 635,438
Nonperforming assets 427,274 374,884 289,254 218,600 218,402
Allowance for credit losses on loans and leases / total loans and leases 1.32  % 1.30  % 1.26  % 1.25  % 1.27  %
Net charge-offs / average loans and leases (annualized) 0.27  0.26  0.29  0.27  0.23 
Nonperforming loans and leases / total loans and leases 0.82  0.72  0.56  0.41  0.43 
Nonperforming assets / total loans and leases plus other real estate owned and repossessed assets 0.82  0.73  0.57  0.43  0.44 
Allowance for credit losses on loans and leases / nonperforming loans and leases 161.60  181.48  226.17  303.39  295.48 
Other ratios:
Tangible equity (1)
7.85  % 7.56  % 7.54  % 8.12  % 7.62  %
Tangible common equity (1)
7.48  7.18  7.15  7.73  7.22 
Tier 1 risk-based capital (2)
11.75  11.09  11.08  11.62  11.64 
Total risk-based capital (2)
14.03  13.28  13.21  13.72  13.79 
Common equity tier 1 risk-based capital (2)
11.23  10.59  10.57  11.11  11.12 
Stockholders’ equity / total assets 11.58  11.46  11.49  11.60  11.21 
Net interest margin 3.36  3.32  3.35  3.42  3.49 
Efficiency ratio (1)
45.49  46.22  45.25  43.04  41.75 
Equity and share related:
Common equity $ 8,914,071  $ 8,525,289  $ 8,463,519  $ 8,406,017  $ 7,915,222 
Book value per common share 52.00  49.74  49.07  48.87  46.00 
Tangible book value per common share (1)
33.26  30.82  30.22  32.39  29.48 
Common stock closing price 46.61  43.59  50.77  50.76  40.31 
Dividends declared per common share 0.40  0.40  0.40  0.40  0.40 
Common shares issued and outstanding 171,428  171,402  172,464  172,022  172,056 
Weighted-average common shares outstanding - Basic 169,569  169,675  170,445  170,415  171,210 
Weighted-average common shares outstanding - Diluted 169,894  169,937  170,704  170,623  171,350 
(1)See “Non-GAAP to GAAP Reconciliations” section beginning on page 19.
(2)Presented as preliminary for September 30, 2024, and actual for the remaining periods.
11


WEBSTER FINANCIAL CORPORATION
Consolidated Balance Sheets (unaudited)
(In thousands) September 30,
2024
June 30,
2024
September 30,
2023
Assets:
Cash and due from banks $ 721,261  $ 333,138  $ 406,300 
Interest-bearing deposits 2,476,290  1,202,515  1,766,431 
Investment securities:
Available-for-sale 8,594,978  7,808,874  7,653,391 
Held-to-maturity, net 8,565,936  8,637,654  6,875,772 
Total investment securities, net 17,160,914  16,446,528  14,529,163 
Loans held for sale 117,615  248,137  46,267 
Loans and leases:
Commercial 20,120,992  19,492,433  19,691,486 
Commercial real estate 21,691,377  22,277,813  20,583,254 
Residential mortgages 8,576,612  8,284,297  8,228,451 
Consumer 1,558,034  1,518,922  1,584,955 
Total loans and leases 51,947,015  51,573,465  50,088,146 
Allowance for credit losses on loans and leases (687,798) (669,355) (635,438)
Total loans and leases, net 51,259,217  50,904,110  49,452,708 
Federal Home Loan Bank and Federal Reserve Bank stock 360,795  348,263  306,085 
Premises and equipment, net 411,070  417,700  431,698 
Goodwill and other intangible assets, net 3,212,050  3,242,193  2,843,217 
Cash surrender value of life insurance policies 1,247,624  1,241,367  1,242,648 
Deferred tax assets, net 273,174  354,482  478,926 
Accrued interest receivable and other assets 2,213,890  2,099,673  1,627,408 
Total assets $ 79,453,900  $ 76,838,106  $ 73,130,851 
Liabilities and Stockholders’ Equity:
Deposits:
Demand $ 10,744,524  $ 9,996,274  $ 11,410,063 
Health savings accounts 8,951,383  8,474,857  8,229,889 
Interest-bearing checking 10,016,651  9,509,202  8,826,265 
Money market 20,460,382  19,559,083  17,755,198 
Savings 6,921,459  6,965,774  6,622,833 
Certificates of deposit 6,020,031  5,861,431  5,150,139 
Brokered certificates of deposit 1,400,000  1,910,071  2,337,380 
Total deposits 64,514,430  62,276,692  60,331,767 
Securities sold under agreements to repurchase and other borrowings 100,232  239,524  157,491 
Federal Home Loan Bank advances 3,110,205  2,809,843  1,810,218 
Long-term debt 910,963  912,743  1,050,539 
Accrued expenses and other liabilities 1,620,020  1,790,036  1,581,635 
Total liabilities 70,255,850  68,028,838  64,931,650 
Preferred stock 283,979  283,979  283,979 
Common stockholders’ equity 8,914,071  8,525,289  7,915,222 
Total stockholders’ equity 9,198,050  8,809,268  8,199,201 
Total liabilities and stockholders’ equity $ 79,453,900  $ 76,838,106  $ 73,130,851 


12


WEBSTER FINANCIAL CORPORATION
Consolidated Statements of Income (unaudited)
Three Months Ended September 30, Nine Months Ended September 30,
(In thousands, except per share data) 2024 2023 2024 2023
Interest income:
Interest and fees on loans and leases $ 809,184  $ 793,626  $ 2,399,326  $ 2,281,955 
Interest on investment securities 176,722  113,395  485,134  321,964 
Loans held for sale 5,400  17  11,075  454 
Other interest and dividends 12,757  23,751  36,664  90,740 
Total interest income 1,004,063  930,789  2,932,199  2,695,113 
Interest expense:
Deposits 371,075  293,955  1,068,309  695,625 
Borrowings 43,105  49,698  133,971  233,240 
Total interest expense 414,180  343,653  1,202,280  928,865 
Net interest income 589,883  587,136  1,729,919  1,766,248 
Provision for credit losses 54,000  36,500  158,500  114,747 
Net interest income after provision for loan and lease losses 535,883  550,636  1,571,419  1,651,501 
Non-interest income:
Deposit service fees 38,863  41,005  122,479  131,859 
Loan and lease related fees 18,513  19,966  57,614  63,499 
Wealth and investment services 8,367  7,254  24,847  21,232 
Cash surrender value of life insurance policies 8,020  6,620  20,325  19,641 
(Loss) on sale of investment securities, net (19,597) —  (79,338) (16,795)
Other income 3,575  15,537  53,465  31,086 
Total non-interest income 57,741  90,382  199,392  250,522 
Non-interest expense:
Compensation and benefits 194,736  180,333  570,126  526,838 
Occupancy 18,879  18,617  53,421  59,042 
Technology and equipment 56,696  55,261  147,835  151,442 
Marketing 4,224  4,810  12,612  13,446 
Professional and outside services 16,001  26,874  43,048  88,693 
Intangible assets amortization 8,491  8,899  26,401  27,589 
Deposit insurance 13,555  13,310  52,843  39,356 
Other expenses 36,376  54,474  104,616  132,728 
Total non-interest expense 348,958  362,578  1,010,902  1,039,134 
Income before income taxes 244,666  278,440  759,909  862,889 
Income tax expense 51,681  51,965  168,968  180,442 
Net income 192,985  226,475  590,941  682,447 
Preferred stock dividends (4,162) (4,162) (12,487) (12,487)
Net income available to common stockholders $ 188,823  $ 222,313  $ 578,454  $ 669,960 
Weighted-average common shares outstanding - Diluted 169,894  171,350  170,226  172,326 
Earnings per common share:
Basic $ 1.10  $ 1.29  $ 3.37  $ 3.85 
Diluted 1.10  1.28  3.36  3.85 
13


WEBSTER FINANCIAL CORPORATION
Five Quarter Consolidated Statements of Income (unaudited)
  Three Months Ended
(In thousands, except per share data) September 30,
2024
June 30,
2024
March 31,
2024
December 31,
2023
September 30,
2023
Interest income:
Interest and fees on loans and leases $ 809,184  $ 798,097  $ 792,045  $ 789,423  $ 793,626 
Interest on investment securities 176,722  160,827  147,585  128,924  113,395 
Loans held for sale 5,400  5,593  82  280  17 
Other interest and dividends 12,757  11,769  12,138  14,520  23,751 
Total interest income 1,004,063  976,286  951,850  933,147  930,789 
Interest expense:
Deposits 371,075  361,263  335,971  325,793  293,955 
Borrowings 43,105  42,726  48,140  36,333  49,698 
Total interest expense 414,180  403,989  384,111  362,126  343,653 
Net interest income 589,883  572,297  567,739  571,021  587,136 
Provision for credit losses 54,000  59,000  45,500  36,000  36,500 
Net interest income after provision for loan and lease losses 535,883  513,297  522,239  535,021  550,636 
Non-interest income:
Deposit service fees 38,863  41,027  42,589  37,459  41,005 
Loan and lease related fees 18,513  19,334  19,767  21,362  19,966 
Wealth and investment services 8,367  8,556  7,924  7,767  7,254 
Cash surrender value of life insurance policies 8,020  6,359  5,946  6,587  6,620 
(Loss) on sale of investment securities, net (19,597) (49,915) (9,826) (16,825) — 
Other income 3,575  16,937  32,953  7,465  15,537 
Total non-interest income 57,741  42,298  99,353  63,815  90,382 
Non-interest expense:
Compensation and benefits 194,736  186,850  188,540  184,914  180,333 
Occupancy 18,879  15,103  19,439  18,478  18,617 
Technology and equipment 56,696  45,303  45,836  46,486  55,261 
Marketing 4,224  4,107  4,281  5,176  4,810 
Professional and outside services 16,001  14,066  12,981  18,804  26,874 
Intangible assets amortization 8,491  8,716  9,194  8,618  8,899 
Deposit insurance 13,555  15,065  24,223  58,725  13,310 
Other expenses 36,376  36,811  31,429  36,020  54,474 
Total non-interest expense 348,958  326,021  335,923  377,221  362,578 
Income before income taxes 244,666  229,574  285,669  221,615  278,440 
Income tax expense 51,681  47,941  69,346  36,222  51,965 
Net income 192,985  181,633  216,323  185,393  226,475 
Preferred stock dividends (4,162) (4,162) (4,163) (4,163) (4,162)
Net income available to common stockholders $ 188,823  $ 177,471  $ 212,160  $ 181,230  $ 222,313 
Weighted-average common shares outstanding - Diluted 169,894  169,937  170,704  170,623  171,350 
Earnings per common share:
Basic $ 1.10  $ 1.03  $ 1.23  $ 1.05  $ 1.29 
Diluted 1.10  1.03  1.23  1.05  1.28 

14



WEBSTER FINANCIAL CORPORATION
Consolidated Average Balances, Interest, Yields/Rates, and Net Interest Margin on a Fully Tax-equivalent Basis (unaudited)
Three Months Ended September 30,
2024 2023
(Dollars in thousands) Average
balance
Interest Yield/rate Average
balance
Interest Yield/rate
Assets:
Interest-earning assets:
Loans and leases $ 51,752,193  $ 820,209  6.22  % $ 50,912,188  $ 804,930  6.20  %
Investment securities (1)
16,886,464  179,356  4.10  14,686,798  119,997  3.09 
Federal Home Loan and Federal Reserve Bank stock 340,330  4,383  5.12  355,495  7,619  8.50 
Interest-bearing deposits 629,180  8,374  5.21  1,187,096  16,132  5.32 
Loans held for sale 216,735  5,400  9.97  6,756  17  1.03 
Total interest-earning assets 69,824,902  $ 1,017,722  5.69  % 67,148,333  $ 948,695  5.49  %
Non-interest-earning assets 6,980,399  6,459,493 
Total assets $ 76,805,301  $ 73,607,826 
Liabilities and Stockholders' Equity:
Interest-bearing liabilities:
Demand deposits $ 10,243,045  $ —  —  % $ 11,335,734  $ —  —  %
Health savings accounts 8,546,941  3,257  0.15  8,235,632  3,126  0.15 
Interest-bearing checking, money market and savings 36,599,576  286,280  3.11  32,673,899  214,891  2.61 
Certificates of deposit and brokered deposits 7,190,093  81,538  4.51  7,342,757  75,938  4.10 
Total deposits 62,579,655  371,075  2.36  59,588,022  293,955  1.96 
Securities sold under agreements to repurchase and other borrowings 125,738  38  0.12  170,256  50  0.12 
Federal Home Loan Bank advances 2,535,497  35,172  5.43  2,945,136  40,196  5.34 
Long-term debt (1)
911,834  7,895  3.56  1,051,380  9,452  3.70 
Total borrowings 3,573,069  43,105  4.77  4,166,772  49,698  4.72 
Total interest-bearing liabilities 66,152,724  $ 414,180  2.49  % 63,754,794  $ 343,653  2.14  %
Non-interest-bearing liabilities 1,657,443  1,482,563 
Total liabilities 67,810,167  65,237,357 
Preferred stock 283,979  283,979 
Common stockholders’ equity 8,711,155  8,086,490 
Total stockholders’ equity 8,995,134  8,370,469 
Total liabilities and stockholders’ equity $ 76,805,301  $ 73,607,826 
Tax-equivalent net interest income 603,542  605,042 
Less: Tax-equivalent adjustments (13,659) (17,906)
Net interest income $ 589,883  $ 587,136 
Net interest margin 3.36  % 3.49  %
(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)
Nine Months Ended September 30,
2024 2023
(Dollars in thousands) Average
Balance
Interest Yield/Rate Average
balance
Interest Yield/Rate
Assets:
Interest-earning assets:
Loans and leases $ 51,376,513  $ 2,430,382  6.23  % $ 50,733,691  $ 2,313,030  6.02  %
Investment securities (1)
16,505,404  497,931  3.87  14,700,296  341,998  2.95 
Federal Home Loan and Federal Reserve Bank stock 340,222  13,901  5.46  442,429  19,204  5.80 
Interest-bearing deposits 563,217  22,763  5.31  1,872,657  71,536  5.04 
Loans held for sale 150,985  11,075  9.78  35,982  454  1.68 
Total interest-earning assets 68,936,341  $ 2,976,052  5.65  % 67,785,055  $ 2,746,222  5.30  %
Non-interest-earning assets 7,091,307  6,271,968 
Total assets $ 76,027,648  $ 74,057,023 
Liabilities and Stockholders' Equity:
Interest-bearing liabilities:
Demand deposits $ 10,327,076  $ —  —  % $ 11,775,500  $ —  —  %
Health savings accounts 8,560,303  9,654  0.15  8,259,408  9,243  0.15 
Interest-bearing checking, money market and savings 35,227,682  799,939  3.03  31,442,258  516,646  2.20 
Certificates of deposit and brokered deposits 7,508,481  258,716  4.60  6,192,415  169,736  3.66 
Total deposits 61,623,542  1,068,309  2.32  57,669,581  695,625  1.61 
Securities sold under agreements to repurchase and other borrowings 198,029  3,260  2.16  430,989  7,940  2.43 
Federal Home Loan Bank advances 2,551,535  106,266  5.47  5,104,372  196,878  5.09 
Long-term debt (1)
935,370  24,445  3.58  1,061,643  28,422  3.68 
Total borrowings 3,684,934  133,971  4.82  6,597,004  233,240  4.69 
Total interest-bearing liabilities 65,308,476  $ 1,202,280  2.46  % 64,266,585  $ 928,865  1.93  %
Non-interest-bearing liabilities 1,888,947  1,462,723 
Total liabilities 67,197,423  65,729,308 
Preferred stock 283,979  283,979 
Common stockholders’ equity 8,546,246  8,043,736 
Total stockholders’ equity 8,830,225  8,327,715 
Total liabilities and stockholders’ equity $ 76,027,648  $ 74,057,023 
Tax-equivalent net interest income 1,773,772  1,817,357 
Less: Tax-equivalent adjustments (43,853) (51,109)
Net interest income $ 1,729,919  $ 1,766,248 
Net interest margin 3.34  % 3.49  %
(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) September 30,
2024
June 30,
2024
March 31,
2024
December 31,
2023
September 30,
2023
Loans and leases (actual):
Commercial non-mortgage $ 18,657,089  $ 18,021,758  $ 17,976,128  $ 18,214,261  $ 18,058,524 
Asset-based lending 1,463,903  1,470,675  1,492,886  1,557,841  1,632,962 
Commercial real estate 21,691,377  22,277,813  21,869,502  21,157,732  20,583,254 
Residential mortgages 8,576,612  8,284,297  8,226,154  8,227,923  8,228,451 
Consumer 1,558,034  1,518,922  1,533,972  1,568,295  1,584,955 
Total loans and leases 51,947,015  51,573,465  51,098,642  50,726,052  50,088,146 
Allowance for credit losses on loans and leases (687,798) (669,355) (641,442) (635,737) (635,438)
Total loans and leases, net $ 51,259,217  $ 50,904,110  $ 50,457,200  $ 50,090,315  $ 49,452,708 
Loans and leases (average):
Commercial non-mortgage $ 18,166,258  $ 17,995,654  $ 18,235,402  $ 18,181,417  $ 18,839,776 
Asset-based lending 1,452,794  1,473,175  1,523,616  1,588,350  1,663,481 
Commercial real estate 22,215,293  22,186,566  21,403,765  20,764,834  20,614,334 
Residential mortgages 8,390,613  8,252,397  8,225,151  8,240,390  8,200,938 
Consumer 1,527,235  1,527,007  1,550,484  1,577,349  1,593,659 
Total loans and leases $ 51,752,193  $ 51,434,799  $ 50,938,418  $ 50,352,340  $ 50,912,188 

17


WEBSTER FINANCIAL CORPORATION
Five Quarter Nonperforming Assets and Past Due Loans and Leases (unaudited)
(Dollars in thousands) September 30,
2024
June 30,
2024
March 31,
2024
December 31,
2023
September 30,
2023
Nonperforming loans and leases:
Commercial non-mortgage $ 215,834  $ 210,906  $ 203,626  $ 134,617  $ 121,067 
Asset-based lending 29,791  29,791  34,915  35,090  10,350 
Commercial real estate 150,711  96,337  14,323  11,314  31,004 
Residential mortgages 9,098  11,345  8,407  5,591  27,312 
Consumer 20,183  20,457  22,341  22,932  25,320 
Total nonperforming loans and leases $ 425,617  $ 368,836  $ 283,612  $ 209,544  $ 215,053 
Other real estate owned and repossessed assets:
Commercial non-mortgage $ 504  $ 5,013  $ 5,540  $ 8,954  $ 2,687 
Residential mortgages 221  —  —  —  662 
Consumer 932  1,035  102  102  — 
Total other real estate owned and repossessed assets $ 1,657  $ 6,048  $ 5,642  $ 9,056  $ 3,349 
Total nonperforming assets $ 427,274  $ 374,884  $ 289,254  $ 218,600  $ 218,402 
Past due 30-89 days:
Commercial non-mortgage $ 45,123  $ 134,794  $ 15,365  $ 7,071  $ 38,875 
Commercial real estate 36,110  10,284  72,999  9,002  3,491 
Residential mortgages 18,153  13,008  17,580  21,047  16,208 
Consumer 9,471  8,185  6,824  9,417  12,016 
Total past due 30-89 days $ 108,857  $ 166,271  $ 112,768  $ 46,537  $ 70,590 
Past due 90 days or more and accruing 71  12,460  52  138 
Total past due loans and leases $ 108,928  $ 166,280  $ 125,228  $ 46,589  $ 70,728 
Five Quarter Changes in the Allowance for Credit Losses on Loans and Leases (unaudited)
Three Months Ended
(Dollars in thousands) September 30,
2024
June 30,
2024
March 31,
2024
December 31,
2023
September 30,
2023
ACL on loans and leases, beginning balance $ 669,355  $ 641,442  $ 635,737  $ 635,438  $ 628,911 
Provision 53,869  61,041  43,194  34,300  35,839 
Charge-offs:
Commercial portfolio 36,362  33,356  38,461  28,794  27,360 
Consumer portfolio 997  1,418  1,330  6,878  3,642 
Total charge-offs 37,359  34,774  39,791  35,672  31,002 
Recoveries:
Commercial portfolio 377  360  553  396  292 
Consumer portfolio 1,556  1,286  1,749  1,275  1,398 
Total recoveries 1,933  1,646  2,302  1,671  1,690 
Total net charge-offs 35,426  33,128  37,489  34,001  29,312 
ACL on loans and leases, ending balance $ 687,798  $ 669,355  $ 641,442  $ 635,737  $ 635,438 
ACL on unfunded loan commitments, ending balance 22,598  22,456  24,495  24,734  23,040 
ACL, ending balance $ 710,396  $ 691,811  $ 665,937  $ 660,471  $ 658,478 

18



WEBSTER FINANCIAL CORPORATION
Non-GAAP to GAAP Reconciliations
Three Months Ended
(In thousands, except per share data) September 30,
2024
June 30,
2024
March 31,
2024
December 31,
2023
September 30,
2023
Efficiency ratio:
Non-interest expense $ 348,958 $ 326,021 $ 335,923 $ 377,221 $ 362,578
Less: Foreclosed property activity (687) (364) (330) (96) (492)
         Intangible assets amortization 8,491 8,716 9,194 8,618 8,899
         Operating lease depreciation 197 560 663 900 1,146
FDIC special assessment (1,544) 11,862 47,164
Merger related expenses (1)
3,139 30,679 61,625
Strategic restructuring costs and other 22,169
Adjusted non-interest expense $ 320,332 $ 317,109 $ 311,395 $ 289,956 $ 291,400
Net interest income $ 589,883 $ 572,297 $ 567,739 $ 571,021 $ 587,136
Add: Tax-equivalent adjustment 13,659 14,315 15,879 17,830 17,906
         Non-interest income 57,741 42,298 99,353 63,815 90,382
         Other income (2)
7,448 7,802 7,626 5,099 3,614
Less: Operating lease depreciation 197 560 663 900 1,146
         (Loss) on sale of investment securities, net (19,597) (49,915) (9,826) (16,825)
Exit of non-core operations (15,977)
         Net gain on sale of mortgage servicing rights 11,655
Adjusted income $ 704,108 $ 686,067 $ 688,105 $ 673,690 $ 697,892
Efficiency ratio 45.49% 46.22% 45.25% 43.04% 41.75%
ROATCE:
Net income $ 192,985 $ 181,633 $ 216,323 $ 185,393 $ 226,475
Less: Preferred stock dividends 4,162 4,162 4,163 4,163 4,162
Add: Intangible assets amortization, tax-effected 6,708 6,886 7,263 6,808 7,030
Adjusted net income $ 195,531 $ 184,357 $ 219,423 $ 188,038 $ 229,343
Adjusted net income, annualized basis $ 782,124 $ 737,428 $ 877,692 $ 752,152 $ 917,372
Average stockholders’ equity $ 8,995,134 $ 8,733,737 $ 8,759,992 $ 8,312,798 $ 8,370,469
Less: Average preferred stock 283,979 283,979 283,979 283,979 283,979
         Average goodwill and other intangible assets, net 3,238,115 3,246,940 3,090,751 2,838,770 2,847,560
Average tangible common stockholders’ equity $ 5,473,040 $ 5,202,818 $ 5,385,262 $ 5,190,049 $ 5,238,930
Return on average tangible common stockholders’ equity 14.29% 14.17% 16.30% 14.49% 17.51%
(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) September 30,
2024
June 30,
2024
March 31,
2024
December 31,
2023
September 30,
2023
Tangible equity:
Stockholders’ equity $ 9,198,050 $ 8,809,268 $ 8,747,498 $ 8,689,996 $ 8,199,201
Less: Goodwill and other intangible assets, net 3,212,050 3,242,193 3,250,909 2,834,600 2,843,217
Tangible stockholders’ equity $ 5,986,000 $ 5,567,075 $ 5,496,589 $ 5,855,396 $ 5,355,984
Total assets $ 79,453,900 $ 76,838,106 $ 76,161,693 $ 74,945,249 $ 73,130,851
Less: Goodwill and other intangible assets, net 3,212,050 3,242,193 3,250,909 2,834,600 2,843,217
Tangible assets $ 76,241,850 $ 73,595,913 $ 72,910,784 $ 72,110,649 $ 70,287,634
Tangible equity 7.85% 7.56% 7.54% 8.12% 7.62%
Tangible common equity:
Tangible stockholders’ equity $ 5,986,000 $ 5,567,075 $ 5,496,589 $ 5,855,396 $ 5,355,984
Less: Preferred stock 283,979 283,979 283,979 283,979 283,979
Tangible common stockholders’ equity $ 5,702,021 $ 5,283,096 $ 5,212,610 $ 5,571,417 $ 5,072,005
Tangible assets $ 76,241,850 $ 73,595,913 $ 72,910,784 $ 72,110,649 $ 70,287,634
Tangible common equity 7.48% 7.18% 7.15% 7.73% 7.22%
Tangible book value per common share:
Tangible common stockholders’ equity $ 5,702,021 $ 5,283,096 $ 5,212,610 $ 5,571,417 $ 5,072,005
Common shares outstanding 171,428 171,402 172,464 172,022 172,056
Tangible book value per common share $ 33.26 $ 30.82 $ 30.22 $ 32.39 $ 29.48
Core deposits:
Total deposits $ 64,514,430 $ 62,276,692 $ 60,747,743 $ 60,784,284 $ 60,331,767
Less: Certificates of deposit 6,020,031 5,861,431 5,928,773 5,574,048 5,150,139
Brokered certificates of deposit 1,400,000 1,910,071 1,008,547 2,890,411 2,337,380
Core deposits $ 57,094,399 $ 54,505,190 $ 53,810,423 $ 52,319,825 $ 52,844,248

20


Three Months Ended
September 30, 2024
Adjusted ROATCE:
Net income $ 192,985 
Less: Preferred stock dividends 4,162 
Add: Intangible assets amortization, tax-effected 6,708 
Loss on sale of investment securities, net, tax-effected 14,283 
Exit of non-core operations, tax-effected 11,644 
Strategic restructuring costs and other, tax-effected 16,158 
FDIC special assessment, tax-effected (1,125)
Adjusted net income $ 236,491 
Adjusted net income, annualized basis $ 945,964 
Average stockholders’ equity $ 8,995,134 
Less: Average preferred stock 283,979 
Average goodwill and other intangible assets, net 3,238,115 
Average tangible common stockholders’ equity $ 5,473,040 
Adjusted return on average tangible common stockholders’ equity 17.28  %
Adjusted ROAA:
Net income $ 192,985 
Add: Loss on sale of investment securities, tax-effected 14,283 
Exit of non-core operations, tax-effected 11,644 
Strategic restructuring costs and other, tax-effected 16,158 
FDIC special assessment, tax-effected (1,125)
Adjusted net income $ 233,945 
Adjusted net income, annualized basis $ 935,780 
Average assets $ 76,805,301 
Adjusted return on average assets 1.22  %

GAAP to adjusted reconciliation: Three Months Ended September 30, 2024
(In millions, except per share data) Pre-Tax Income Net Income Available to Common Stockholders Diluted EPS
Reported (GAAP) $ 244.7 $ 188.8 $ 1.10
Loss on sale of investment securities, net 19.6 14.3 0.08
Exit of non-core operations 16.0 11.6 0.07
Strategic restructuring costs and other 22.2 16.2 0.10
FDIC special assessment (1.5) (1.1) (0.01)
Adjusted (non-GAAP) $ 300.9 $ 229.8 $ 1.34
Note: Totals may not sum due to rounding.
21