| Delaware | 001-31486 | 06-1187536 | ||||||||||||
| (State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
||||||||||||
| ☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | ||||
| ☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | ||||
| ☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | ||||
| ☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | ||||
| Title of each class | Trading Symbols | Name of each exchange on which registered | ||||||
| Common Stock, par value $0.01 per share | WBS | New York Stock Exchange | ||||||
| Depositary Shares, each representing 1/1000th interest in a share of 5.25% Series F Non-Cumulative Perpetual Preferred Stock | WBS-PrF | New York Stock Exchange | ||||||
| Depositary Shares, each representing 1/40th interest in a share of 6.50% Series G Non-Cumulative Perpetual Preferred Stock | WBS-PrG | New York Stock Exchange | ||||||
| Item 2.02 | Results of Operations and Financial Condition | ||||
| Item 7.01 | Regulation FD Disclosure |
||||
| Item 9.01 | Financial Statements and Exhibits | ||||
| Exhibit Number |
Description | |||||||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). | |||||||
| WEBSTER FINANCIAL CORPORATION | |||||||||||
| (Registrant) | |||||||||||
| Date: January 17, 2025 | /s/ Albert J. Wang | ||||||||||
| Albert J. Wang | |||||||||||
| Executive Vice President and Chief Accounting Officer | |||||||||||





| Percent | |||||||||||||||||||||||
| Three months ended December 31, | Favorable/ | ||||||||||||||||||||||
| (In thousands) | 2024 | 2023 | (Unfavorable) | ||||||||||||||||||||
| Net interest income | $330,392 | $351,942 | (6.1) | % | |||||||||||||||||||
| Non-interest income | 41,026 | 32,711 | 25.4 | ||||||||||||||||||||
| Operating revenue | 371,418 | 384,653 | (3.4) | ||||||||||||||||||||
| Non-interest expense | 106,762 | 97,299 | (9.7) | ||||||||||||||||||||
| Pre-tax, pre-provision net revenue | $264,656 | $287,354 | (7.9) | ||||||||||||||||||||
| At December 31, | Percent | ||||||||||||||||||||||
| (In millions) | 2024 | 2023 | Increase | ||||||||||||||||||||
| Loans and leases | $40,616 | $39,481 | 2.9 | % | |||||||||||||||||||
| Deposits | 16,252 | 16,054 | 1.2 | ||||||||||||||||||||
| AUA / AUM (off balance sheet) | 2,966 | 2,911 | 1.9 | ||||||||||||||||||||

| Percent | |||||||||||||||||||||||
| Three months ended December 31, | Favorable/ | ||||||||||||||||||||||
| (In thousands) | 2024 | 2023 | (Unfavorable) | ||||||||||||||||||||
| Net interest income | $95,185 | $78,036 | 22.0 | % | |||||||||||||||||||
| Non-interest income | 25,140 | 20,224 | 24.3 | ||||||||||||||||||||
| Operating revenue | 120,325 | 98,260 | 22.5 | ||||||||||||||||||||
| Non-interest expense | 56,672 | 41,947 | (35.1) | ||||||||||||||||||||
| Pre-tax, net revenue | $63,653 | $56,313 | 13.0 | ||||||||||||||||||||
| At December 31, | Percent | ||||||||||||||||||||||
| (Dollars in millions) | 2024 | 2023 | Increase | ||||||||||||||||||||
Number of accounts (thousands) |
3,326 | 3,184 | 4.5 | % | |||||||||||||||||||
| Deposits | $9,967 | $8,288 | 20.3 | ||||||||||||||||||||
| Linked investment accounts (off balance sheet) | 5,322 | 4,642 | 14.6 | ||||||||||||||||||||
| Total footings | $15,289 | $12,930 | 18.2 | ||||||||||||||||||||

| Three months ended December 31, | Percent | ||||||||||||||||||||||
| (In thousands) | 2024 | 2023 | (Unfavorable) | ||||||||||||||||||||
| Net interest income | $202,165 | $213,913 | (5.5) | % | |||||||||||||||||||
| Non-interest income | 26,969 | 27,426 | (1.7) | ||||||||||||||||||||
| Operating revenue | 229,134 | 241,339 | (5.1) | ||||||||||||||||||||
| Non-interest expense | 119,123 | 116,413 | (2.3) | ||||||||||||||||||||
| Pre-tax, pre-provision net revenue | $110,011 | $124,926 | (11.9) | ||||||||||||||||||||
| At December 31, | Percent | ||||||||||||||||||||||
| (In millions) | 2024 | 2023 | Increase | ||||||||||||||||||||
| Loans | $11,886 | $11,235 | 5.8 | % | |||||||||||||||||||
| Deposits | 27,333 | 26,252 | 4.1 | ||||||||||||||||||||
| AUA (off balance sheet) | 7,997 | 7,876 | 1.5 | ||||||||||||||||||||



|
WEBSTER FINANCIAL CORPORATION
Selected Financial Highlights (unaudited)
|
|||||||||||||||||||||||||||||
| At or for the Three Months Ended | |||||||||||||||||||||||||||||
| (In thousands, except per share data) | December 31, 2024 |
September 30, 2024 |
June 30, 2024 |
March 31, 2024 |
December 31, 2023 |
||||||||||||||||||||||||
| Income and performance ratios: | |||||||||||||||||||||||||||||
| Net income | $ | 177,766 | $ | 192,985 | $ | 181,633 | $ | 216,323 | $ | 185,393 | |||||||||||||||||||
| Net income available to common stockholders | 173,603 | 188,823 | 177,471 | 212,160 | 181,230 | ||||||||||||||||||||||||
| Earnings per diluted common share | 1.01 | 1.10 | 1.03 | 1.23 | 1.05 | ||||||||||||||||||||||||
| Return on average assets (annualized) | 0.91 | % | 1.01 | % | 0.96 | % | 1.15 | % | 1.01 | % | |||||||||||||||||||
Return on average tangible common stockholders' equity (annualized) (1) |
12.73 | 14.29 | 14.17 | 16.30 | 14.49 | ||||||||||||||||||||||||
| Return on average common stockholders’ equity (annualized) | 7.80 | 8.67 | 8.40 | 10.01 | 9.03 | ||||||||||||||||||||||||
| Non-interest income as a percentage of total revenue | 7.94 | 8.92 | 6.88 | 14.89 | 10.05 | ||||||||||||||||||||||||
| Asset quality: | |||||||||||||||||||||||||||||
| Allowance for credit losses on loans and leases | $ | 689,566 | $ | 687,798 | $ | 669,355 | $ | 641,442 | $ | 635,737 | |||||||||||||||||||
| Nonperforming assets | 461,751 | 427,274 | 374,884 | 289,254 | 218,600 | ||||||||||||||||||||||||
| Allowance for credit losses on loans and leases / total loans and leases | 1.31 | % | 1.32 | % | 1.30 | % | 1.26 | % | 1.25 | % | |||||||||||||||||||
| Net charge-offs / average loans and leases (annualized) | 0.47 | 0.27 | 0.26 | 0.29 | 0.27 | ||||||||||||||||||||||||
| Nonperforming loans and leases / total loans and leases | 0.88 | 0.82 | 0.72 | 0.56 | 0.41 | ||||||||||||||||||||||||
| Nonperforming assets / total loans and leases plus other real estate owned and repossessed assets | 0.88 | 0.82 | 0.73 | 0.57 | 0.43 | ||||||||||||||||||||||||
| Allowance for credit losses on loans and leases / nonperforming loans and leases | 149.47 | 161.60 | 181.48 | 226.17 | 303.39 | ||||||||||||||||||||||||
| Other ratios: | |||||||||||||||||||||||||||||
Tangible equity (1) |
7.82 | % | 7.85 | % | 7.56 | % | 7.54 | % | 8.12 | % | |||||||||||||||||||
Tangible common equity (1) |
7.45 | 7.48 | 7.18 | 7.15 | 7.73 | ||||||||||||||||||||||||
Tier 1 risk-based capital (2) |
12.01 | 11.77 | 11.09 | 11.08 | 11.62 | ||||||||||||||||||||||||
Total risk-based capital (2) |
14.20 | 14.06 | 13.28 | 13.21 | 13.72 | ||||||||||||||||||||||||
Common equity tier 1 risk-based capital (2) |
11.50 | 11.25 | 10.59 | 10.57 | 11.11 | ||||||||||||||||||||||||
| Stockholders’ equity / total assets | 11.56 | 11.58 | 11.46 | 11.49 | 11.60 | ||||||||||||||||||||||||
| Net interest margin | 3.39 | 3.36 | 3.32 | 3.35 | 3.42 | ||||||||||||||||||||||||
Efficiency ratio (1) |
44.80 | 45.49 | 46.22 | 45.25 | 43.04 | ||||||||||||||||||||||||
| Equity and share related: | |||||||||||||||||||||||||||||
| Common stockholders’ equity | $ | 8,849,235 | $ | 8,914,071 | $ | 8,525,289 | $ | 8,463,519 | $ | 8,406,017 | |||||||||||||||||||
| Book value per common share | 51.63 | 52.00 | 49.74 | 49.07 | 48.87 | ||||||||||||||||||||||||
Tangible book value per common share (1) |
32.95 | 33.26 | 30.82 | 30.22 | 32.39 | ||||||||||||||||||||||||
| Common stock closing price | 55.22 | 46.61 | 43.59 | 50.77 | 50.76 | ||||||||||||||||||||||||
| Dividends declared per common share | 0.40 | 0.40 | 0.40 | 0.40 | 0.40 | ||||||||||||||||||||||||
| Common shares issued and outstanding | 171,391 | 171,428 | 171,402 | 172,464 | 172,022 | ||||||||||||||||||||||||
| Weighted-average common shares outstanding - Basic | 169,589 | 169,569 | 169,675 | 170,445 | 170,415 | ||||||||||||||||||||||||
| Weighted-average common shares outstanding - Diluted | 170,005 | 169,894 | 169,937 | 170,704 | 170,623 | ||||||||||||||||||||||||
|
WEBSTER FINANCIAL CORPORATION
Consolidated Balance Sheets (unaudited)
|
|||||||||||||||||
| (In thousands) | December 31, 2024 |
September 30, 2024 |
December 31, 2023 |
||||||||||||||
| Assets: | |||||||||||||||||
| Cash and due from banks | $ | 388,060 | $ | 721,261 | $ | 429,323 | |||||||||||
| Interest-bearing deposits | 1,686,374 | 2,476,290 | 1,286,472 | ||||||||||||||
| Investment securities: | |||||||||||||||||
| Available-for-sale | 9,006,600 | 8,594,978 | 8,959,729 | ||||||||||||||
| Held-to-maturity, net | 8,444,191 | 8,565,936 | 7,074,588 | ||||||||||||||
| Total investment securities, net | 17,450,791 | 17,160,914 | 16,034,317 | ||||||||||||||
| Loans held for sale | 27,634 | 117,615 | 6,541 | ||||||||||||||
| Loans and leases: | |||||||||||||||||
| Commercial | 20,676,965 | 20,120,992 | 19,772,102 | ||||||||||||||
| Commercial real estate | 21,391,036 | 21,691,377 | 21,157,732 | ||||||||||||||
| Residential mortgages | 8,853,669 | 8,576,612 | 8,227,923 | ||||||||||||||
| Consumer | 1,583,498 | 1,558,034 | 1,568,295 | ||||||||||||||
| Total loans and leases | 52,505,168 | 51,947,015 | 50,726,052 | ||||||||||||||
| Allowance for credit losses on loans and leases | (689,566) | (687,798) | (635,737) | ||||||||||||||
| Total loans and leases, net | 51,815,602 | 51,259,217 | 50,090,315 | ||||||||||||||
| Federal Home Loan Bank and Federal Reserve Bank stock | 321,343 | 360,795 | 326,882 | ||||||||||||||
| Premises and equipment, net | 406,963 | 411,070 | 429,561 | ||||||||||||||
| Goodwill and other intangible assets, net | 3,202,369 | 3,212,050 | 2,834,600 | ||||||||||||||
| Cash surrender value of life insurance policies | 1,251,622 | 1,247,624 | 1,247,938 | ||||||||||||||
| Deferred tax assets, net | 316,856 | 273,174 | 369,212 | ||||||||||||||
| Accrued interest receivable and other assets | 2,157,459 | 2,213,890 | 1,890,088 | ||||||||||||||
| Total assets | $ | 79,025,073 | $ | 79,453,900 | $ | 74,945,249 | |||||||||||
| Liabilities and Stockholders’ Equity: | |||||||||||||||||
| Deposits: | |||||||||||||||||
| Demand | $ | 10,316,501 | $ | 10,744,524 | $ | 10,732,516 | |||||||||||
| Health savings accounts | 8,951,031 | 8,951,383 | 8,287,889 | ||||||||||||||
| Interest-bearing checking | 9,834,790 | 10,016,651 | 8,994,095 | ||||||||||||||
| Money market | 20,433,250 | 20,460,382 | 17,662,826 | ||||||||||||||
| Savings | 6,982,554 | 6,921,459 | 6,642,499 | ||||||||||||||
| Certificates of deposit | 6,041,329 | 6,020,031 | 5,574,048 | ||||||||||||||
| Brokered certificates of deposit | 2,193,625 | 1,400,000 | 2,890,411 | ||||||||||||||
| Total deposits | 64,753,080 | 64,514,430 | 60,784,284 | ||||||||||||||
| Securities sold under agreements to repurchase and other borrowings | 344,168 | 100,232 | 458,387 | ||||||||||||||
| Federal Home Loan Bank advances | 2,110,108 | 3,110,205 | 2,360,018 | ||||||||||||||
| Long-term debt | 909,185 | 910,963 | 1,048,820 | ||||||||||||||
| Accrued expenses and other liabilities | 1,775,318 | 1,620,020 | 1,603,744 | ||||||||||||||
| Total liabilities | 69,891,859 | 70,255,850 | 66,255,253 | ||||||||||||||
| Preferred stock | 283,979 | 283,979 | 283,979 | ||||||||||||||
| Common stockholders’ equity | 8,849,235 | 8,914,071 | 8,406,017 | ||||||||||||||
| Total stockholders’ equity | 9,133,214 | 9,198,050 | 8,689,996 | ||||||||||||||
| Total liabilities and stockholders’ equity | $ | 79,025,073 | $ | 79,453,900 | $ | 74,945,249 | |||||||||||
|
WEBSTER FINANCIAL CORPORATION
Consolidated Statements of Income (unaudited)
|
||||||||||||||||||||||||||
| Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||||||||||||||||||
| (In thousands, except per share data) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
| Interest income: | ||||||||||||||||||||||||||
| Interest and fees on loans and leases | $ | 783,140 | $ | 789,423 | $ | 3,182,466 | $ | 3,071,378 | ||||||||||||||||||
| Interest on investment securities | 189,801 | 128,924 | 674,935 | 450,888 | ||||||||||||||||||||||
| Loans held for sale | 2,836 | 280 | 13,911 | 734 | ||||||||||||||||||||||
| Other interest and dividends | 19,310 | 14,520 | 55,974 | 105,260 | ||||||||||||||||||||||
| Total interest income | 995,087 | 933,147 | 3,927,286 | 3,628,260 | ||||||||||||||||||||||
| Interest expense: | ||||||||||||||||||||||||||
| Deposits | 358,895 | 325,793 | 1,427,204 | 1,021,418 | ||||||||||||||||||||||
| Borrowings | 27,724 | 36,333 | 161,695 | 269,573 | ||||||||||||||||||||||
| Total interest expense | 386,619 | 362,126 | 1,588,899 | 1,290,991 | ||||||||||||||||||||||
| Net interest income | 608,468 | 571,021 | 2,338,387 | 2,337,269 | ||||||||||||||||||||||
| Provision for credit losses | 63,500 | 36,000 | 222,000 | 150,747 | ||||||||||||||||||||||
| Net interest income after provision for loan and lease losses | 544,968 | 535,021 | 2,116,387 | 2,186,522 | ||||||||||||||||||||||
| Non-interest income: | ||||||||||||||||||||||||||
| Deposit service fees | 38,665 | 37,459 | 161,144 | 169,318 | ||||||||||||||||||||||
| Loan and lease related fees | 18,770 | 21,362 | 76,384 | 84,861 | ||||||||||||||||||||||
| Wealth and investment services | 8,387 | 7,767 | 33,234 | 28,999 | ||||||||||||||||||||||
| Cash surrender value of life insurance policies | 7,387 | 6,587 | 27,712 | 26,228 | ||||||||||||||||||||||
| (Loss) on sale of investment securities, net | (56,886) | (16,825) | (136,224) | (33,620) | ||||||||||||||||||||||
| Other income | 36,184 | 7,465 | 89,649 | 38,551 | ||||||||||||||||||||||
| Total non-interest income | 52,507 | 63,815 | 251,899 | 314,337 | ||||||||||||||||||||||
| Non-interest expense: | ||||||||||||||||||||||||||
| Compensation and benefits | 192,668 | 184,914 | 762,794 | 711,752 | ||||||||||||||||||||||
| Occupancy | 18,740 | 18,478 | 72,161 | 77,520 | ||||||||||||||||||||||
| Technology and equipment | 47,182 | 46,486 | 195,017 | 197,928 | ||||||||||||||||||||||
| Marketing | 6,139 | 5,176 | 18,751 | 18,622 | ||||||||||||||||||||||
| Professional and outside services | 15,205 | 18,804 | 58,253 | 107,497 | ||||||||||||||||||||||
| Intangible assets amortization | 9,681 | 8,618 | 36,082 | 36,207 | ||||||||||||||||||||||
| Deposit insurance | 16,069 | 58,725 | 68,912 | 98,081 | ||||||||||||||||||||||
| Other expenses | 34,693 | 36,020 | 139,309 | 168,748 | ||||||||||||||||||||||
| Total non-interest expense | 340,377 | 377,221 | 1,351,279 | 1,416,355 | ||||||||||||||||||||||
| Income before income taxes | 257,098 | 221,615 | 1,017,007 | 1,084,504 | ||||||||||||||||||||||
| Income tax expense | 79,332 | 36,222 | 248,300 | 216,664 | ||||||||||||||||||||||
| Net income | 177,766 | 185,393 | 768,707 | 867,840 | ||||||||||||||||||||||
| Preferred stock dividends | (4,163) | (4,163) | (16,650) | (16,650) | ||||||||||||||||||||||
| Net income available to common stockholders | $ | 173,603 | $ | 181,230 | $ | 752,057 | $ | 851,190 | ||||||||||||||||||
| Weighted-average common shares outstanding - Diluted | 170,005 | 170,623 | 170,192 | 171,883 | ||||||||||||||||||||||
| Earnings per common share: | ||||||||||||||||||||||||||
| Basic | $ | 1.01 | $ | 1.05 | $ | 4.38 | $ | 4.91 | ||||||||||||||||||
| Diluted | 1.01 | 1.05 | 4.37 | 4.91 | ||||||||||||||||||||||
|
WEBSTER FINANCIAL CORPORATION
Five Quarter Consolidated Statements of Income (unaudited)
|
|||||||||||||||||||||||||||||
| Three Months Ended | |||||||||||||||||||||||||||||
| (In thousands, except per share data) | December 31, 2024 |
September 30, 2024 |
June 30, 2024 |
March 31, 2024 |
December 31, 2023 |
||||||||||||||||||||||||
| Interest income: | |||||||||||||||||||||||||||||
| Interest and fees on loans and leases | $ | 783,140 | $ | 809,184 | $ | 798,097 | $ | 792,045 | $ | 789,423 | |||||||||||||||||||
| Interest on investment securities | 189,801 | 176,722 | 160,827 | 147,585 | 128,924 | ||||||||||||||||||||||||
| Loans held for sale | 2,836 | 5,400 | 5,593 | 82 | 280 | ||||||||||||||||||||||||
| Other interest and dividends | 19,310 | 12,757 | 11,769 | 12,138 | 14,520 | ||||||||||||||||||||||||
| Total interest income | 995,087 | 1,004,063 | 976,286 | 951,850 | 933,147 | ||||||||||||||||||||||||
| Interest expense: | |||||||||||||||||||||||||||||
| Deposits | 358,895 | 371,075 | 361,263 | 335,971 | 325,793 | ||||||||||||||||||||||||
| Borrowings | 27,724 | 43,105 | 42,726 | 48,140 | 36,333 | ||||||||||||||||||||||||
| Total interest expense | 386,619 | 414,180 | 403,989 | 384,111 | 362,126 | ||||||||||||||||||||||||
| Net interest income | 608,468 | 589,883 | 572,297 | 567,739 | 571,021 | ||||||||||||||||||||||||
| Provision for credit losses | 63,500 | 54,000 | 59,000 | 45,500 | 36,000 | ||||||||||||||||||||||||
| Net interest income after provision for loan and lease losses | 544,968 | 535,883 | 513,297 | 522,239 | 535,021 | ||||||||||||||||||||||||
| Non-interest income: | |||||||||||||||||||||||||||||
| Deposit service fees | 38,665 | 38,863 | 41,027 | 42,589 | 37,459 | ||||||||||||||||||||||||
| Loan and lease related fees | 18,770 | 18,513 | 19,334 | 19,767 | 21,362 | ||||||||||||||||||||||||
| Wealth and investment services | 8,387 | 8,367 | 8,556 | 7,924 | 7,767 | ||||||||||||||||||||||||
| Cash surrender value of life insurance policies | 7,387 | 8,020 | 6,359 | 5,946 | 6,587 | ||||||||||||||||||||||||
| (Loss) on sale of investment securities, net | (56,886) | (19,597) | (49,915) | (9,826) | (16,825) | ||||||||||||||||||||||||
| Other income | 36,184 | 3,575 | 16,937 | 32,953 | 7,465 | ||||||||||||||||||||||||
| Total non-interest income | 52,507 | 57,741 | 42,298 | 99,353 | 63,815 | ||||||||||||||||||||||||
| Non-interest expense: | |||||||||||||||||||||||||||||
| Compensation and benefits | 192,668 | 194,736 | 186,850 | 188,540 | 184,914 | ||||||||||||||||||||||||
| Occupancy | 18,740 | 18,879 | 15,103 | 19,439 | 18,478 | ||||||||||||||||||||||||
| Technology and equipment | 47,182 | 56,696 | 45,303 | 45,836 | 46,486 | ||||||||||||||||||||||||
| Marketing | 6,139 | 4,224 | 4,107 | 4,281 | 5,176 | ||||||||||||||||||||||||
| Professional and outside services | 15,205 | 16,001 | 14,066 | 12,981 | 18,804 | ||||||||||||||||||||||||
| Intangible assets amortization | 9,681 | 8,491 | 8,716 | 9,194 | 8,618 | ||||||||||||||||||||||||
| Deposit insurance | 16,069 | 13,555 | 15,065 | 24,223 | 58,725 | ||||||||||||||||||||||||
| Other expenses | 34,693 | 36,376 | 36,811 | 31,429 | 36,020 | ||||||||||||||||||||||||
| Total non-interest expense | 340,377 | 348,958 | 326,021 | 335,923 | 377,221 | ||||||||||||||||||||||||
| Income before income taxes | 257,098 | 244,666 | 229,574 | 285,669 | 221,615 | ||||||||||||||||||||||||
| Income tax expense | 79,332 | 51,681 | 47,941 | 69,346 | 36,222 | ||||||||||||||||||||||||
| Net income | 177,766 | 192,985 | 181,633 | 216,323 | 185,393 | ||||||||||||||||||||||||
| Preferred stock dividends | (4,163) | (4,162) | (4,162) | (4,163) | (4,163) | ||||||||||||||||||||||||
| Net income available to common stockholders | $ | 173,603 | $ | 188,823 | $ | 177,471 | $ | 212,160 | $ | 181,230 | |||||||||||||||||||
| Weighted-average common shares outstanding - Diluted | 170,005 | 169,894 | 169,937 | 170,704 | 170,623 | ||||||||||||||||||||||||
| Earnings per common share: | |||||||||||||||||||||||||||||
| Basic | $ | 1.01 | $ | 1.10 | $ | 1.03 | $ | 1.23 | $ | 1.05 | |||||||||||||||||||
| Diluted | 1.01 | 1.10 | 1.03 | 1.23 | 1.05 | ||||||||||||||||||||||||
|
WEBSTER FINANCIAL CORPORATION
Consolidated Average Balances, Interest, Yields/Rates, and Net Interest Margin on a Fully Tax-equivalent Basis (unaudited)
| |||||||||||||||||||||||||||||||||||
| Three Months Ended December 31, | |||||||||||||||||||||||||||||||||||
| 2024 | 2023 | ||||||||||||||||||||||||||||||||||
| (Dollars in thousands) | Average balance |
Interest | Yield/rate | Average balance |
Interest | Yield/rate | |||||||||||||||||||||||||||||
| Assets: | |||||||||||||||||||||||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||||||||||||||||
| Loans and leases | $ | 52,255,431 | $ | 794,271 | 5.97 | % | $ | 50,352,340 | $ | 800,679 | 6.24 | % | |||||||||||||||||||||||
Investment securities (1) |
17,982,632 | 192,334 | 4.28 | 16,194,457 | 135,498 | 3.35 | |||||||||||||||||||||||||||||
| Federal Home Loan and Federal Reserve Bank stock | 301,218 | 4,732 | 6.25 | 308,505 | 5,581 | 7.18 | |||||||||||||||||||||||||||||
| Interest-bearing deposits | 1,201,613 | 14,578 | 4.75 | 649,104 | 8,939 | 5.39 | |||||||||||||||||||||||||||||
| Loans held for sale | 122,449 | 2,836 | 9.27 | 7,130 | 280 | n/m | |||||||||||||||||||||||||||||
| Total interest-earning assets | 71,863,343 | $ | 1,008,751 | 5.53 | % | 67,511,536 | $ | 950,977 | 5.54 | % | |||||||||||||||||||||||||
Non-interest-earning assets (1) |
6,493,521 | 5,620,527 | |||||||||||||||||||||||||||||||||
| Total assets | $ | 78,356,864 | $ | 73,132,063 | |||||||||||||||||||||||||||||||
| Liabilities and Stockholders' Equity: | |||||||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||||
| Demand deposits | $ | 10,568,678 | $ | — | — | % | $ | 11,067,121 | $ | — | — | % | |||||||||||||||||||||||
| Health savings accounts | 8,919,071 | 3,485 | 0.16 | 8,219,431 | 3,123 | 0.15 | |||||||||||||||||||||||||||||
| Interest-bearing checking, money market and savings | 37,464,574 | 271,010 | 2.88 | 33,156,966 | 239,875 | 2.87 | |||||||||||||||||||||||||||||
| Certificates of deposit and brokered deposits | 7,863,067 | 84,400 | 4.27 | 7,538,131 | 82,795 | 4.36 | |||||||||||||||||||||||||||||
| Total deposits | 64,815,390 | 358,895 | 2.20 | 59,981,649 | 325,793 | 2.15 | |||||||||||||||||||||||||||||
| Securities sold under agreements to repurchase and other borrowings | 191,265 | 853 | 1.74 | 221,437 | 1,162 | 2.05 | |||||||||||||||||||||||||||||
| Federal Home Loan Bank advances | 1,535,140 | 19,063 | 4.86 | 1,815,493 | 25,659 | 5.53 | |||||||||||||||||||||||||||||
Long-term debt (1) |
886,648 | 7,808 | 3.52 | 1,020,901 | 9,512 | 3.73 | |||||||||||||||||||||||||||||
| Total borrowings | 2,613,053 | 27,724 | 4.18 | 3,057,831 | 36,333 | 4.68 | |||||||||||||||||||||||||||||
| Total interest-bearing liabilities | 67,428,443 | $ | 386,619 | 2.28 | % | 63,039,480 | $ | 362,126 | 2.28 | % | |||||||||||||||||||||||||
Non-interest-bearing liabilities (1) |
1,742,339 | 1,779,785 | |||||||||||||||||||||||||||||||||
| Total liabilities | 69,170,782 | 64,819,265 | |||||||||||||||||||||||||||||||||
| Preferred stock | 283,979 | 283,979 | |||||||||||||||||||||||||||||||||
| Common stockholders’ equity | 8,902,103 | 8,028,819 | |||||||||||||||||||||||||||||||||
| Total stockholders’ equity | 9,186,082 | 8,312,798 | |||||||||||||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 78,356,864 | $ | 73,132,063 | |||||||||||||||||||||||||||||||
| Tax-equivalent net interest income | 622,132 | 588,851 | |||||||||||||||||||||||||||||||||
| Less: Tax-equivalent adjustments | (13,664) | (17,830) | |||||||||||||||||||||||||||||||||
| Net interest income | $ | 608,468 | $ | 571,021 | |||||||||||||||||||||||||||||||
| Net interest margin | 3.39 | % | 3.42 | % | |||||||||||||||||||||||||||||||
|
WEBSTER FINANCIAL CORPORATION
Consolidated Average Balances, Interest, Yields/Rates, and Net Interest Margin on a Fully Tax-equivalent Basis (unaudited)
| |||||||||||||||||||||||||||||||||||
| Twelve Months Ended December 31, | |||||||||||||||||||||||||||||||||||
| 2024 | 2023 | ||||||||||||||||||||||||||||||||||
| (Dollars in thousands) | Average Balance |
Interest | Yield/Rate | Average balance |
Interest | Yield/Rate | |||||||||||||||||||||||||||||
| Assets: | |||||||||||||||||||||||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||||||||||||||||
| Loans and leases | $ | 51,597,443 | $ | 3,224,653 | 6.25 | % | $ | 50,637,569 | $ | 3,113,709 | 6.15 | % | |||||||||||||||||||||||
Investment securities (1) |
17,356,753 | 690,265 | 3.98 | 15,626,684 | 477,496 | 3.06 | |||||||||||||||||||||||||||||
| Federal Home Loan and Federal Reserve Bank stock | 330,418 | 18,633 | 5.64 | 408,673 | 24,785 | 6.06 | |||||||||||||||||||||||||||||
| Interest-bearing deposits | 723,688 | 37,341 | 5.16 | 1,564,255 | 80,475 | 5.14 | |||||||||||||||||||||||||||||
| Loans held for sale | 143,812 | 13,911 | 9.67 | 28,710 | 734 | 2.56 | |||||||||||||||||||||||||||||
| Total interest-earning assets | 70,152,114 | $ | 3,984,803 | 5.68 | % | 68,265,891 | $ | 3,697,199 | 5.42 | % | |||||||||||||||||||||||||
Non-interest-earning assets (1) |
6,461,020 | 5,557,991 | |||||||||||||||||||||||||||||||||
| Total assets | $ | 76,613,134 | $ | 73,823,882 | |||||||||||||||||||||||||||||||
| Liabilities and Stockholders' Equity: | |||||||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||||
| Demand deposits | $ | 10,387,807 | $ | — | — | % | $ | 11,596,949 | $ | — | — | % | |||||||||||||||||||||||
| Health savings accounts | 8,650,485 | 13,139 | 0.15 | 8,249,332 | 12,366 | 0.15 | |||||||||||||||||||||||||||||
| Interest-bearing checking, money market and savings | 35,789,961 | 1,070,949 | 2.99 | 31,874,457 | 756,521 | 2.37 | |||||||||||||||||||||||||||||
| Certificates of deposit and brokered deposits | 7,597,612 | 343,116 | 4.52 | 6,531,610 | 252,531 | 3.87 | |||||||||||||||||||||||||||||
| Total deposits | 62,425,865 | 1,427,204 | 2.29 | 58,252,348 | 1,021,418 | 1.75 | |||||||||||||||||||||||||||||
| Securities sold under agreements to repurchase and other borrowings | 196,328 | 4,113 | 2.09 | 378,171 | 9,102 | 2.41 | |||||||||||||||||||||||||||||
| Federal Home Loan Bank advances | 2,296,048 | 125,329 | 5.46 | 4,275,394 | 222,537 | 5.21 | |||||||||||||||||||||||||||||
Long-term debt (1) |
903,603 | 32,253 | 3.57 | 1,027,869 | 37,934 | 3.69 | |||||||||||||||||||||||||||||
| Total borrowings | 3,395,979 | 161,695 | 4.76 | 5,681,434 | 269,573 | 4.74 | |||||||||||||||||||||||||||||
| Total interest-bearing liabilities | 65,821,844 | $ | 1,588,899 | 2.41 | % | 63,933,782 | $ | 1,290,991 | 2.02 | % | |||||||||||||||||||||||||
Non-interest-bearing liabilities (1) |
1,871,615 | 1,566,145 | |||||||||||||||||||||||||||||||||
| Total liabilities | 67,693,459 | 65,499,927 | |||||||||||||||||||||||||||||||||
| Preferred stock | 283,979 | 283,979 | |||||||||||||||||||||||||||||||||
| Common stockholders’ equity | 8,635,696 | 8,039,976 | |||||||||||||||||||||||||||||||||
| Total stockholders’ equity | 8,919,675 | 8,323,955 | |||||||||||||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 76,613,134 | $ | 73,823,882 | |||||||||||||||||||||||||||||||
| Tax-equivalent net interest income | 2,395,904 | 2,406,208 | |||||||||||||||||||||||||||||||||
| Less: Tax-equivalent adjustments | (57,517) | (68,939) | |||||||||||||||||||||||||||||||||
| Net interest income | $ | 2,338,387 | $ | 2,337,269 | |||||||||||||||||||||||||||||||
| Net interest margin | 3.42 | % | 3.52 | % | |||||||||||||||||||||||||||||||
WEBSTER FINANCIAL CORPORATION Five Quarter Loans and Leases (unaudited) |
|||||||||||||||||||||||||||||
| (Dollars in thousands) | December 31, 2024 |
September 30, 2024 |
June 30, 2024 |
March 31, 2024 |
December 31, 2023 |
||||||||||||||||||||||||
| Loans and leases (actual): | |||||||||||||||||||||||||||||
| Commercial non-mortgage | $ | 19,272,958 | $ | 18,657,089 | $ | 18,021,758 | $ | 17,976,128 | $ | 18,214,261 | |||||||||||||||||||
| Asset-based lending | 1,404,007 | 1,463,903 | 1,470,675 | 1,492,886 | 1,557,841 | ||||||||||||||||||||||||
| Commercial real estate | 21,391,036 | 21,691,377 | 22,277,813 | 21,869,502 | 21,157,732 | ||||||||||||||||||||||||
| Residential mortgages | 8,853,669 | 8,576,612 | 8,284,297 | 8,226,154 | 8,227,923 | ||||||||||||||||||||||||
| Consumer | 1,583,498 | 1,558,034 | 1,518,922 | 1,533,972 | 1,568,295 | ||||||||||||||||||||||||
| Total loans and leases | 52,505,168 | 51,947,015 | 51,573,465 | 51,098,642 | 50,726,052 | ||||||||||||||||||||||||
| Allowance for credit losses on loans and leases | (689,566) | (687,798) | (669,355) | (641,442) | (635,737) | ||||||||||||||||||||||||
| Total loans and leases, net | $ | 51,815,602 | $ | 51,259,217 | $ | 50,904,110 | $ | 50,457,200 | $ | 50,090,315 | |||||||||||||||||||
| Loans and leases (average): | |||||||||||||||||||||||||||||
| Commercial non-mortgage | $ | 18,919,934 | $ | 18,166,258 | $ | 17,995,654 | $ | 18,235,402 | $ | 18,181,417 | |||||||||||||||||||
| Asset-based lending | 1,449,743 | 1,452,794 | 1,473,175 | 1,523,616 | 1,588,350 | ||||||||||||||||||||||||
| Commercial real estate | 21,572,682 | 22,215,293 | 22,186,566 | 21,403,765 | 20,764,834 | ||||||||||||||||||||||||
| Residential mortgages | 8,740,658 | 8,390,613 | 8,252,397 | 8,225,151 | 8,240,390 | ||||||||||||||||||||||||
| Consumer | 1,572,414 | 1,527,235 | 1,527,007 | 1,550,484 | 1,577,349 | ||||||||||||||||||||||||
| Total loans and leases | $ | 52,255,431 | $ | 51,752,193 | $ | 51,434,799 | $ | 50,938,418 | $ | 50,352,340 | |||||||||||||||||||
|
WEBSTER FINANCIAL CORPORATION
Five Quarter Nonperforming Assets and Past Due Loans and Leases (unaudited)
|
|||||||||||||||||||||||||||||
| (Dollars in thousands) | December 31, 2024 |
September 30, 2024 |
June 30, 2024 |
March 31, 2024 |
December 31, 2023 |
||||||||||||||||||||||||
| Nonperforming loans and leases: | |||||||||||||||||||||||||||||
| Commercial non-mortgage | $ | 268,354 | $ | 215,834 | $ | 210,906 | $ | 203,626 | $ | 134,617 | |||||||||||||||||||
| Asset-based lending | 20,815 | 29,791 | 29,791 | 34,915 | 35,090 | ||||||||||||||||||||||||
| Commercial real estate | 138,642 | 150,711 | 96,337 | 14,323 | 11,314 | ||||||||||||||||||||||||
| Residential mortgages | 12,500 | 9,098 | 11,345 | 8,407 | 5,591 | ||||||||||||||||||||||||
| Consumer | 21,015 | 20,183 | 20,457 | 22,341 | 22,932 | ||||||||||||||||||||||||
| Total nonperforming loans and leases | $ | 461,326 | $ | 425,617 | $ | 368,836 | $ | 283,612 | $ | 209,544 | |||||||||||||||||||
| Other real estate owned and repossessed assets: | |||||||||||||||||||||||||||||
| Commercial non-mortgage | $ | 425 | $ | 504 | $ | 5,013 | $ | 5,540 | $ | 8,954 | |||||||||||||||||||
| Residential mortgages | — | 221 | — | — | — | ||||||||||||||||||||||||
| Consumer | — | 932 | 1,035 | 102 | 102 | ||||||||||||||||||||||||
| Total other real estate owned and repossessed assets | $ | 425 | $ | 1,657 | $ | 6,048 | $ | 5,642 | $ | 9,056 | |||||||||||||||||||
| Total nonperforming assets | $ | 461,751 | $ | 427,274 | $ | 374,884 | $ | 289,254 | $ | 218,600 | |||||||||||||||||||
| Past due 30-89 days: | |||||||||||||||||||||||||||||
| Commercial non-mortgage | $ | 16,619 | $ | 45,123 | $ | 134,794 | $ | 15,365 | $ | 7,071 | |||||||||||||||||||
| Commercial real estate | 48,725 | 36,110 | 10,284 | 72,999 | 9,002 | ||||||||||||||||||||||||
| Residential mortgages | 14,113 | 18,153 | 13,008 | 17,580 | 21,047 | ||||||||||||||||||||||||
| Consumer | 9,122 | 9,471 | 8,185 | 6,824 | 9,417 | ||||||||||||||||||||||||
| Total past due 30-89 days | $ | 88,579 | $ | 108,857 | $ | 166,271 | $ | 112,768 | $ | 46,537 | |||||||||||||||||||
| Past due 90 days or more and accruing | — | 71 | 9 | 12,460 | 52 | ||||||||||||||||||||||||
| Total past due loans and leases | $ | 88,579 | $ | 108,928 | $ | 166,280 | $ | 125,228 | $ | 46,589 | |||||||||||||||||||
Five Quarter Changes in the Allowance for Credit Losses on Loans and Leases (unaudited) |
|||||||||||||||||||||||||||||
| Three Months Ended | |||||||||||||||||||||||||||||
| (Dollars in thousands) | December 31, 2024 |
September 30, 2024 |
June 30, 2024 |
March 31, 2024 |
December 31, 2023 |
||||||||||||||||||||||||
| ACL on loans and leases, beginning balance | $ | 687,798 | $ | 669,355 | $ | 641,442 | $ | 635,737 | $ | 635,438 | |||||||||||||||||||
| Provision | 62,639 | 53,869 | 61,041 | 43,194 | 34,300 | ||||||||||||||||||||||||
| Charge-offs: | |||||||||||||||||||||||||||||
| Commercial portfolio | 63,281 | 36,362 | 33,356 | 38,461 | 28,794 | ||||||||||||||||||||||||
| Consumer portfolio | 1,265 | 997 | 1,418 | 1,330 | 6,878 | ||||||||||||||||||||||||
| Total charge-offs | 64,546 | 37,359 | 34,774 | 39,791 | 35,672 | ||||||||||||||||||||||||
| Recoveries: | |||||||||||||||||||||||||||||
| Commercial portfolio | 2,779 | 377 | 360 | 553 | 396 | ||||||||||||||||||||||||
| Consumer portfolio | 896 | 1,556 | 1,286 | 1,749 | 1,275 | ||||||||||||||||||||||||
| Total recoveries | 3,675 | 1,933 | 1,646 | 2,302 | 1,671 | ||||||||||||||||||||||||
| Total net charge-offs | 60,871 | 35,426 | 33,128 | 37,489 | 34,001 | ||||||||||||||||||||||||
| ACL on loans and leases, ending balance | $ | 689,566 | $ | 687,798 | $ | 669,355 | $ | 641,442 | $ | 635,737 | |||||||||||||||||||
| ACL on unfunded loan commitments, ending balance | 22,593 | 22,598 | 22,456 | 24,495 | 24,734 | ||||||||||||||||||||||||
| ACL, ending balance | $ | 712,159 | $ | 710,396 | $ | 691,811 | $ | 665,937 | $ | 660,471 | |||||||||||||||||||
| Three Months Ended | ||||||||||||||||||||||||||||||||
| (In thousands, except per share data) | December 31, 2024 |
September 30, 2024 |
June 30, 2024 |
March 31, 2024 |
December 31, 2023 |
|||||||||||||||||||||||||||
| Efficiency ratio: | ||||||||||||||||||||||||||||||||
| Non-interest expense | $ | 340,377 | $ | 348,958 | $ | 326,021 | $ | 335,923 | $ | 377,221 | ||||||||||||||||||||||
| Less: Foreclosed property activity | (32) | (687) | (364) | (330) | (96) | |||||||||||||||||||||||||||
| Intangible assets amortization | 9,681 | 8,491 | 8,716 | 9,194 | 8,618 | |||||||||||||||||||||||||||
| Operating lease depreciation | 121 | 197 | 560 | 663 | 900 | |||||||||||||||||||||||||||
| FDIC special assessment | — | (1,544) | — | 11,862 | 47,164 | |||||||||||||||||||||||||||
Merger related expenses (1) |
— | — | — | 3,139 | 30,679 | |||||||||||||||||||||||||||
| Strategic restructuring costs and other | — | 22,169 | — | — | — | |||||||||||||||||||||||||||
| Adjusted non-interest expense | $ | 330,607 | $ | 320,332 | $ | 317,109 | $ | 311,395 | $ | 289,956 | ||||||||||||||||||||||
| Net interest income | $ | 608,468 | $ | 589,883 | $ | 572,297 | $ | 567,739 | $ | 571,021 | ||||||||||||||||||||||
| Add: Tax-equivalent adjustment | 13,664 | 13,659 | 14,315 | 15,879 | 17,830 | |||||||||||||||||||||||||||
| Non-interest income | 52,507 | 57,741 | 42,298 | 99,353 | 63,815 | |||||||||||||||||||||||||||
Other income (2) |
6,564 | 7,448 | 7,802 | 7,626 | 5,099 | |||||||||||||||||||||||||||
| Less: Operating lease depreciation | 121 | 197 | 560 | 663 | 900 | |||||||||||||||||||||||||||
| (Loss) on sale of investment securities, net | (56,886) | (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 | $ | 737,968 | $ | 704,108 | $ | 686,067 | $ | 688,105 | $ | 673,690 | ||||||||||||||||||||||
| Efficiency ratio | 44.80% | 45.49% | 46.22% | 45.25% | 43.04% | |||||||||||||||||||||||||||
| ROATCE: | ||||||||||||||||||||||||||||||||
| Net income | $ | 177,766 | $ | 192,985 | $ | 181,633 | $ | 216,323 | $ | 185,393 | ||||||||||||||||||||||
| Less: Preferred stock dividends | 4,163 | 4,162 | 4,162 | 4,163 | 4,163 | |||||||||||||||||||||||||||
| Add: Intangible assets amortization, tax-effected | 7,648 | 6,708 | 6,886 | 7,263 | 6,808 | |||||||||||||||||||||||||||
| Adjusted net income | $ | 181,251 | $ | 195,531 | $ | 184,357 | $ | 219,423 | $ | 188,038 | ||||||||||||||||||||||
| Adjusted net income, annualized basis | $ | 725,004 | $ | 782,124 | $ | 737,428 | $ | 877,692 | $ | 752,152 | ||||||||||||||||||||||
| Average stockholders’ equity | $ | 9,186,082 | $ | 8,995,134 | $ | 8,733,737 | $ | 8,759,992 | $ | 8,312,798 | ||||||||||||||||||||||
| Less: Average preferred stock | 283,979 | 283,979 | 283,979 | 283,979 | 283,979 | |||||||||||||||||||||||||||
| Average goodwill and other intangible assets, net | 3,207,554 | 3,238,115 | 3,246,940 | 3,090,751 | 2,838,770 | |||||||||||||||||||||||||||
| Average tangible common stockholders’ equity | $ | 5,694,549 | $ | 5,473,040 | $ | 5,202,818 | $ | 5,385,262 | $ | 5,190,049 | ||||||||||||||||||||||
| Return on average tangible common stockholders’ equity | 12.73% | 14.29% | 14.17% | 16.30% | 14.49% | |||||||||||||||||||||||||||
| (In thousands, except per share data) | December 31, 2024 |
September 30, 2024 |
June 30, 2024 |
March 31, 2024 |
December 31, 2023 |
|||||||||||||||||||||||||||
| Tangible equity: | ||||||||||||||||||||||||||||||||
| Stockholders’ equity | $ | 9,133,214 | $ | 9,198,050 | $ | 8,809,268 | $ | 8,747,498 | $ | 8,689,996 | ||||||||||||||||||||||
| Less: Goodwill and other intangible assets, net | 3,202,369 | 3,212,050 | 3,242,193 | 3,250,909 | 2,834,600 | |||||||||||||||||||||||||||
| Tangible stockholders’ equity | $ | 5,930,845 | $ | 5,986,000 | $ | 5,567,075 | $ | 5,496,589 | $ | 5,855,396 | ||||||||||||||||||||||
| Total assets | $ | 79,025,073 | $ | 79,453,900 | $ | 76,838,106 | $ | 76,161,693 | $ | 74,945,249 | ||||||||||||||||||||||
| Less: Goodwill and other intangible assets, net | 3,202,369 | 3,212,050 | 3,242,193 | 3,250,909 | 2,834,600 | |||||||||||||||||||||||||||
| Tangible assets | $ | 75,822,704 | $ | 76,241,850 | $ | 73,595,913 | $ | 72,910,784 | $ | 72,110,649 | ||||||||||||||||||||||
| Tangible equity | 7.82% | 7.85% | 7.56% | 7.54% | 8.12% | |||||||||||||||||||||||||||
| Tangible common equity: | ||||||||||||||||||||||||||||||||
| Tangible stockholders’ equity | $ | 5,930,845 | $ | 5,986,000 | $ | 5,567,075 | $ | 5,496,589 | $ | 5,855,396 | ||||||||||||||||||||||
| Less: Preferred stock | 283,979 | 283,979 | 283,979 | 283,979 | 283,979 | |||||||||||||||||||||||||||
| Tangible common stockholders’ equity | $ | 5,646,866 | $ | 5,702,021 | $ | 5,283,096 | $ | 5,212,610 | $ | 5,571,417 | ||||||||||||||||||||||
| Tangible assets | $ | 75,822,704 | $ | 76,241,850 | $ | 73,595,913 | $ | 72,910,784 | $ | 72,110,649 | ||||||||||||||||||||||
| Tangible common equity | 7.45% | 7.48% | 7.18% | 7.15% | 7.73% | |||||||||||||||||||||||||||
| Tangible book value per common share: | ||||||||||||||||||||||||||||||||
| Tangible common stockholders’ equity | $ | 5,646,866 | $ | 5,702,021 | $ | 5,283,096 | $ | 5,212,610 | $ | 5,571,417 | ||||||||||||||||||||||
| Common shares outstanding | 171,391 | 171,428 | 171,402 | 172,464 | 172,022 | |||||||||||||||||||||||||||
| Tangible book value per common share | $ | 32.95 | $ | 33.26 | $ | 30.82 | $ | 30.22 | $ | 32.39 | ||||||||||||||||||||||
| Core deposits: | ||||||||||||||||||||||||||||||||
| Total deposits | $ | 64,753,080 | $ | 64,514,430 | $ | 62,276,692 | $ | 60,747,743 | $ | 60,784,284 | ||||||||||||||||||||||
| Less: Certificates of deposit | 6,041,329 | 6,020,031 | 5,861,431 | 5,928,773 | 5,574,048 | |||||||||||||||||||||||||||
| Brokered certificates of deposit | 2,193,625 | 1,400,000 | 1,910,071 | 1,008,547 | 2,890,411 | |||||||||||||||||||||||||||
| Core deposits | $ | 56,518,126 | $ | 57,094,399 | $ | 54,505,190 | $ | 53,810,423 | $ | 52,319,825 | ||||||||||||||||||||||
| Three Months Ended December 31, 2024 |
Twelve Months Ended December 31, 2024 |
|||||||||||||
| Adjusted ROATCE: | ||||||||||||||
| Net income | $ | 177,766 | $ | 768,707 | ||||||||||
| Less: Preferred stock dividends | 4,163 | 16,650 | ||||||||||||
| Add: Intangible assets amortization, tax-effected | 7,648 | 28,505 | ||||||||||||
| Loss on sale of investment securities, net, tax-effected | 41,763 | 102,126 | ||||||||||||
| Deferred tax asset valuation adjustment | 29,350 | 29,350 | ||||||||||||
| Exit of non-core operations, tax-effected | — | 11,644 | ||||||||||||
| Strategic restructuring costs and other, tax-effected | — | 16,158 | ||||||||||||
| FDIC special assessment, tax-effected | — | 7,792 | ||||||||||||
| Ametros acquisition expenses, tax-effected | — | 2,360 | ||||||||||||
| Net (gain) on mortgage servicing rights, tax-effected | — | (8,761) | ||||||||||||
| Discrete tax adjustment | — | 10,929 | ||||||||||||
| Adjusted net income | $ | 252,364 | $ | 952,160 | ||||||||||
| Adjusted net income, annualized basis | $ | 1,009,456 | $ | 952,160 | ||||||||||
| Average stockholders’ equity | $ | 9,186,082 | $ | 8,919,675 | ||||||||||
| Less: Average preferred stock | 283,979 | 283,979 | ||||||||||||
| Average goodwill and other intangible assets, net | 3,207,554 | 3,195,988 | ||||||||||||
| Average tangible common stockholders’ equity | $ | 5,694,549 | $ | 5,439,708 | ||||||||||
| Adjusted return on average tangible common stockholders’ equity | 17.73 | % | 17.50 | % | ||||||||||
| Adjusted ROAA: | ||||||||||||||
| Net income | $ | 177,766 | $ | 768,707 | ||||||||||
| Add: Loss on sale of investment securities, net, tax-effected | 41,763 | 102,126 | ||||||||||||
| Deferred tax asset valuation adjustment | 29,350 | 29,350 | ||||||||||||
| Exit of non-core operations, tax-effected | — | 11,644 | ||||||||||||
| Strategic restructuring costs and other, tax-effected | — | 16,158 | ||||||||||||
| FDIC special assessment, tax-effected | — | 7,792 | ||||||||||||
| Ametros acquisition expenses, tax-effected | — | 2,360 | ||||||||||||
| Net (gain) on mortgage servicing rights, tax-effected | — | (8,761) | ||||||||||||
| Discrete tax adjustment | — | 10,929 | ||||||||||||
| Adjusted net income | $ | 248,879 | $ | 940,305 | ||||||||||
| Adjusted net income, annualized basis | $ | 995,516 | $ | 940,305 | ||||||||||
| Average assets | $ | 78,356,864 | $ | 76,613,134 | ||||||||||
| Adjusted return on average assets | 1.27 | % | 1.23 | % | ||||||||||
| GAAP to adjusted reconciliation: | Three Months Ended December 31, 2024 | |||||||||||||||||||
| (In millions, except per share data) | Pre-Tax Income | Net Income Available to Common Stockholders | Diluted EPS | |||||||||||||||||
| Reported (GAAP) | $ | 257.1 | $ | 173.6 | $ | 1.01 | ||||||||||||||
| Loss on sale of investment securities | 56.9 | 41.8 | 0.25 | |||||||||||||||||
| Deferred tax asset valuation adjustment | N/A | 29.4 | 0.17 | |||||||||||||||||
| Adjusted (non-GAAP) | $ | 314.0 | $ | 244.7 | $ | 1.43 | ||||||||||||||
| Twelve Months Ended December 31, 2024 | ||||||||||||||||||||
| Pre-Tax Income | Net Income Available to Common Stockholders | Diluted EPS | ||||||||||||||||||
| Reported (GAAP) | $ | 1,017.0 | $ | 752.1 | $ | 4.37 | ||||||||||||||
| Loss on sale of investment securities, net | 136.2 | 102.1 | 0.60 | |||||||||||||||||
| 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 | 10.3 | 7.8 | 0.04 | |||||||||||||||||
| Ametros acquisition expenses | 3.1 | 2.4 | 0.01 | |||||||||||||||||
| Net (gain) on sale of mortgage servicing rights | (11.7) | (8.8) | (0.05) | |||||||||||||||||
| Discrete tax adjustment | N/A | 10.9 | 0.07 | |||||||||||||||||
| Deferred tax asset valuation adjustment | N/A | 29.4 | 0.17 | |||||||||||||||||
| Adjusted (non-GAAP) | $ | 1,193.1 | $ | 923.7 | $ | 5.38 | ||||||||||||||