| (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 | ||||||
| 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 26, 2023 | /s/ Albert J. Wang | ||||||||||
| Albert J. Wang | |||||||||||
| Executive Vice President and Chief Accounting Officer | |||||||||||
| Percent | |||||||||||||||||||||||
| Three months ended December 31, | Favorable/ | ||||||||||||||||||||||
| (In thousands) | 2022 | 2021 | (Unfavorable) | ||||||||||||||||||||
| Net interest income | $392,340 | $151,210 | 159.5 | % | |||||||||||||||||||
| Non-interest income | 42,767 | 24,002 | 78.2 | ||||||||||||||||||||
| Operating revenue | 435,107 | 175,212 | 148.3 | ||||||||||||||||||||
| Non-interest expense | 103,725 | 50,174 | (106.7) | ||||||||||||||||||||
| Pre-tax, pre-provision net revenue | $331,382 | $125,038 | 165.0 | ||||||||||||||||||||
| Percent | |||||||||||||||||||||||
| At December 31, | Increase/ | ||||||||||||||||||||||
| (In millions) | 2022 | 2021 | (Decrease) | ||||||||||||||||||||
| Loans and leases | $40,115 | $15,210 | 163.7 | % | |||||||||||||||||||
| Deposits | 19,563 | 9,519 | 105.5 | ||||||||||||||||||||
| AUA / AUM (off balance sheet) | 2,259 | 2,869 | (21.3) | ||||||||||||||||||||
| Percent | |||||||||||||||||||||||
| Three months ended December 31, | Favorable/ | ||||||||||||||||||||||
| (In thousands) | 2022 | 2021 | (Unfavorable) | ||||||||||||||||||||
| Net interest income | $65,447 | $42,219 | 55.0 | % | |||||||||||||||||||
| Non-interest income | 25,234 | 24,499 | 3.0 | ||||||||||||||||||||
| Operating revenue | 90,681 | 66,718 | 35.9 | ||||||||||||||||||||
| Non-interest expense | 40,655 | 33,456 | (21.5) | ||||||||||||||||||||
| Pre-tax, net revenue | $50,026 | $33,262 | 50.4 | ||||||||||||||||||||
| Percent | |||||||||||||||||||||||
| At December 31, | Increase/ | ||||||||||||||||||||||
| (Dollars in millions) | 2022 | 2021 | (Decrease) | ||||||||||||||||||||
Number of accounts (thousands) | 3,042 | 2,992 | 1.7 | % | |||||||||||||||||||
| Deposits | $7,945 | $7,398 | 7.4 | ||||||||||||||||||||
| Linked investment accounts (off balance sheet) | 3,394 | 3,719 | (8.7) | ||||||||||||||||||||
| Total footings | $11,339 | $11,117 | 2.0 | ||||||||||||||||||||
| Percent | |||||||||||||||||||||||
| Three months ended December 31, | Favorable/ | ||||||||||||||||||||||
| (In thousands) | 2022 | 2021 | (Unfavorable) | ||||||||||||||||||||
| Net interest income | $209,077 | $94,306 | 121.7 | % | |||||||||||||||||||
| Non-interest income | 27,150 | 24,625 | 10.3 | ||||||||||||||||||||
| Operating revenue | 236,227 | 118,931 | 98.6 | ||||||||||||||||||||
| Non-interest expense | 113,669 | 74,545 | (52.5) | ||||||||||||||||||||
| Pre-tax, pre-provision net revenue | $122,558 | $44,386 | 176.1 | ||||||||||||||||||||
| At December 31, | Percent | ||||||||||||||||||||||
| (In millions) | 2022 | 2021 | Increase | ||||||||||||||||||||
| Loans | $9,624 | $7,062 | 36.3 | % | |||||||||||||||||||
| Deposits | 23,610 | 12,926 | 82.7 | ||||||||||||||||||||
| AUA (off balance sheet) | 7,872 | 4,333 | 81.7 | ||||||||||||||||||||
WEBSTER FINANCIAL CORPORATION Selected Financial Highlights (unaudited) | |||||||||||||||||||||||||||||
| At or for the Three Months Ended | |||||||||||||||||||||||||||||
| (In thousands, except per share data) | December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | December 31, 2021 | ||||||||||||||||||||||||
| Income and performance ratios: | |||||||||||||||||||||||||||||
| Net income (loss) | $ | 244,751 | $ | 233,968 | $ | 182,311 | $ | (16,747) | $ | 111,038 | |||||||||||||||||||
| Net income (loss) available to common stockholders | 240,588 | 229,806 | 178,148 | (20,178) | 109,069 | ||||||||||||||||||||||||
| Earnings (loss) per diluted common share | 1.38 | 1.31 | 1.00 | (0.14) | 1.20 | ||||||||||||||||||||||||
| Return on average assets | 1.40 | % | 1.38 | % | 1.10 | % | (0.12) | % | 1.26 | % | |||||||||||||||||||
Return on average tangible common stockholders' equity (1) | 19.93 | 18.62 | 14.50 | (1.36) | 16.23 | ||||||||||||||||||||||||
| Return on average common stockholders’ equity | 12.54 | 11.78 | 9.09 | (1.25) | 13.35 | ||||||||||||||||||||||||
| Non-interest income as a percentage of total revenue | 14.50 | 17.10 | 19.90 | 20.88 | 28.44 | ||||||||||||||||||||||||
| Asset quality: | |||||||||||||||||||||||||||||
| Allowance for credit losses on loans and leases | $ | 594,741 | $ | 574,325 | $ | 571,499 | $ | 569,371 | $ | 301,187 | |||||||||||||||||||
| Nonperforming assets | 206,136 | 211,627 | 250,242 | 251,206 | 112,590 | ||||||||||||||||||||||||
| Allowance for credit losses on loans and leases / total loans and leases | 1.20 | % | 1.20 | % | 1.25 | % | 1.31 | % | 1.35 | % | |||||||||||||||||||
| Net charge-offs (recoveries) / average loans and leases (annualized) | 0.17 | 0.25 | 0.09 | 0.10 | (0.02) | ||||||||||||||||||||||||
| Nonperforming loans and leases / total loans and leases | 0.41 | 0.44 | 0.54 | 0.57 | 0.49 | ||||||||||||||||||||||||
| Nonperforming assets / total loans and leases plus OREO | 0.41 | 0.44 | 0.55 | 0.58 | 0.51 | ||||||||||||||||||||||||
| Allowance for credit losses on loans and leases / nonperforming loans and leases | 291.84 | 274.12 | 230.88 | 229.48 | 274.36 | ||||||||||||||||||||||||
| Other ratios: | |||||||||||||||||||||||||||||
Tangible equity (1) | 7.79 | % | 7.70 | % | 8.12 | % | 8.72 | % | 8.39 | % | |||||||||||||||||||
Tangible common equity (1) | 7.38 | 7.27 | 7.68 | 8.26 | 7.97 | ||||||||||||||||||||||||
Tier 1 risk-based capital (2) | 11.23 | 11.35 | 11.65 | 12.05 | 12.32 | ||||||||||||||||||||||||
Total risk-based capital (2) | 13.25 | 13.38 | 13.91 | 14.41 | 13.64 | ||||||||||||||||||||||||
Common equity tier 1 risk-based capital (2) | 10.71 | 10.80 | 11.09 | 11.46 | 11.72 | ||||||||||||||||||||||||
| Stockholders’ equity / total assets | 11.30 | 11.33 | 11.83 | 12.55 | 9.85 | ||||||||||||||||||||||||
| Net interest margin | 3.74 | 3.54 | 3.28 | 3.21 | 2.73 | ||||||||||||||||||||||||
Efficiency ratio (1) | 40.27 | 41.17 | 45.25 | 48.73 | 54.85 | ||||||||||||||||||||||||
| Equity and share related: | |||||||||||||||||||||||||||||
| Common equity | $ | 7,772,207 | $ | 7,542,431 | $ | 7,713,809 | $ | 7,893,156 | $ | 3,293,288 | |||||||||||||||||||
| Book value per common share | 44.67 | 43.32 | 43.82 | 44.32 | 36.36 | ||||||||||||||||||||||||
Tangible book value per common share (1) | 29.07 | 27.69 | 28.31 | 28.94 | 30.22 | ||||||||||||||||||||||||
| Common stock closing price | 47.34 | 45.20 | 42.15 | 56.12 | 55.84 | ||||||||||||||||||||||||
| Dividends declared per common share | 0.40 | 0.40 | 0.40 | 0.40 | 0.40 | ||||||||||||||||||||||||
| Common shares issued and outstanding | 174,008 | 174,116 | 176,041 | 178,102 | 90,584 | ||||||||||||||||||||||||
| Weighted-average common shares outstanding - Basic | 172,522 | 173,868 | 175,845 | 147,394 | 90,052 | ||||||||||||||||||||||||
| Weighted-average common shares outstanding - Diluted | 172,699 | 173,944 | 175,895 | 147,533 | 90,284 | ||||||||||||||||||||||||
(1) See reconciliation of non-GAAP financial measures beginning on page 19. | |||||||||||||||||||||||||||||
(2) Presented as preliminary for December 31, 2022, and actual for the remaining periods. | |||||||||||||||||||||||||||||
WEBSTER FINANCIAL CORPORATION Consolidated Balance Sheets (unaudited) | |||||||||||||||||
| (In thousands) | December 31, 2022 | September 30, 2022 | December 31, 2021 | ||||||||||||||
| Assets: | |||||||||||||||||
| Cash and due from banks | $ | 271,377 | $ | 286,487 | $ | 137,385 | |||||||||||
| Interest-bearing deposits | 568,566 | 326,638 | 324,185 | ||||||||||||||
| Securities: | |||||||||||||||||
| Available-for-sale | 7,892,697 | 8,085,044 | 4,234,854 | ||||||||||||||
| Held-to-maturity, net | 6,564,697 | 6,505,838 | 6,198,125 | ||||||||||||||
| Total securities, net | 14,457,394 | 14,590,882 | 10,432,979 | ||||||||||||||
| Loans held for sale | 1,991 | 898 | 4,694 | ||||||||||||||
| Loans and Leases: | |||||||||||||||||
| Commercial | 20,484,806 | 19,610,953 | 8,576,786 | ||||||||||||||
| Commercial real estate | 19,619,145 | 18,862,619 | 6,603,180 | ||||||||||||||
| Residential mortgages | 7,963,420 | 7,617,955 | 5,412,905 | ||||||||||||||
| Consumer | 1,697,055 | 1,732,348 | 1,678,858 | ||||||||||||||
| Total loans and leases | 49,764,426 | 47,823,875 | 22,271,729 | ||||||||||||||
| Allowance for credit losses on loans and leases | (594,741) | (574,325) | (301,187) | ||||||||||||||
| Loans and leases, net | 49,169,685 | 47,249,550 | 21,970,542 | ||||||||||||||
| Federal Home Loan Bank and Federal Reserve Bank stock | 445,900 | 373,044 | 71,836 | ||||||||||||||
| Premises and equipment, net | 430,184 | 434,721 | 204,557 | ||||||||||||||
| Goodwill and other intangible assets, net | 2,713,446 | 2,721,040 | 556,242 | ||||||||||||||
| Cash surrender value of life insurance policies | 1,229,169 | 1,230,641 | 572,305 | ||||||||||||||
| Deferred tax asset, net | 371,634 | 369,737 | 109,405 | ||||||||||||||
| Accrued interest receivable and other assets | 1,618,175 | 1,468,928 | 531,469 | ||||||||||||||
| Total Assets | $ | 71,277,521 | $ | 69,052,566 | $ | 34,915,599 | |||||||||||
| Liabilities and Stockholders' Equity: | |||||||||||||||||
| Deposits: | |||||||||||||||||
| Demand | $ | 12,974,975 | $ | 13,849,812 | $ | 7,060,488 | |||||||||||
| Health savings accounts | 7,944,892 | 7,889,310 | 7,397,582 | ||||||||||||||
| Interest-bearing checking | 9,237,529 | 9,203,220 | 4,182,497 | ||||||||||||||
| Money market | 11,062,652 | 11,156,579 | 3,718,953 | ||||||||||||||
| Savings | 8,673,343 | 9,340,372 | 5,689,739 | ||||||||||||||
| Certificates of deposit | 2,729,332 | 2,311,484 | 1,797,770 | ||||||||||||||
| Brokered certificates of deposit | 1,431,617 | 258,110 | — | ||||||||||||||
| Total deposits | 54,054,340 | 54,008,887 | 29,847,029 | ||||||||||||||
| Securities sold under agreements to repurchase and other borrowings | 1,151,830 | 1,265,414 | 674,896 | ||||||||||||||
| Federal Home Loan Bank advances | 5,460,552 | 3,510,717 | 10,997 | ||||||||||||||
| Long-term debt | 1,073,128 | 1,074,844 | 562,931 | ||||||||||||||
| Accrued expenses and other liabilities | 1,481,485 | 1,366,294 | 381,421 | ||||||||||||||
| Total liabilities | 63,221,335 | 61,226,156 | 31,477,274 | ||||||||||||||
| Preferred stock | 283,979 | 283,979 | 145,037 | ||||||||||||||
| Common stockholders' equity | 7,772,207 | 7,542,431 | 3,293,288 | ||||||||||||||
| Total stockholders’ equity | 8,056,186 | 7,826,410 | 3,438,325 | ||||||||||||||
| Total Liabilities and Stockholders' Equity | $ | 71,277,521 | $ | 69,052,566 | $ | 34,915,599 | |||||||||||
WEBSTER FINANCIAL CORPORATION Consolidated Statements of Income (unaudited) | ||||||||||||||||||||||||||
| Three months ended December 31, | Twelve months ended December 31, | |||||||||||||||||||||||||
| (In thousands, except per share data) | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||
| Interest income: | ||||||||||||||||||||||||||
| Interest and fees on loans and leases | $ | 642,784 | $ | 189,985 | $ | 1,946,558 | $ | 762,713 | ||||||||||||||||||
| Interest and dividends on securities | 100,804 | 45,990 | 338,101 | 179,885 | ||||||||||||||||||||||
| Loans held for sale | 5 | 45 | 78 | 246 | ||||||||||||||||||||||
| Total interest income | 743,593 | 236,020 | 2,284,737 | 942,844 | ||||||||||||||||||||||
| Interest expense: | ||||||||||||||||||||||||||
| Deposits | 81,202 | 4,027 | 138,552 | 20,131 | ||||||||||||||||||||||
| Borrowings | 60,016 | 5,211 | 111,899 | 21,624 | ||||||||||||||||||||||
| Total interest expense | 141,218 | 9,238 | 250,451 | 41,755 | ||||||||||||||||||||||
| Net interest income | 602,375 | 226,782 | 2,034,286 | 901,089 | ||||||||||||||||||||||
| Provision for credit losses | 43,000 | (15,000) | 280,619 | (54,500) | ||||||||||||||||||||||
| Net interest income after provision for loan and lease losses | 559,375 | 241,782 | 1,753,667 | 955,589 | ||||||||||||||||||||||
| Non-interest income: | ||||||||||||||||||||||||||
| Deposit service fees | 48,453 | 40,544 | 198,472 | 162,710 | ||||||||||||||||||||||
| Loan and lease related fees | 25,632 | 9,602 | 102,987 | 36,658 | ||||||||||||||||||||||
| Wealth and investment services | 7,017 | 10,111 | 40,277 | 39,586 | ||||||||||||||||||||||
| Mortgage banking activities | 89 | 733 | 705 | 6,219 | ||||||||||||||||||||||
| Increase in cash surrender value of life insurance policies | 6,543 | 3,627 | 29,237 | 14,429 | ||||||||||||||||||||||
| (Loss) on sale of investment securities, net | (4,517) | — | (6,751) | — | ||||||||||||||||||||||
| Other income | 18,962 | 25,521 | 75,856 | 63,770 | ||||||||||||||||||||||
| Total non-interest income | 102,179 | 90,138 | 440,783 | 323,372 | ||||||||||||||||||||||
| Non-interest expense: | ||||||||||||||||||||||||||
| Compensation and benefits | 177,979 | 109,283 | 723,620 | 419,989 | ||||||||||||||||||||||
| Occupancy | 20,174 | 13,256 | 113,899 | 55,346 | ||||||||||||||||||||||
| Technology and equipment | 44,202 | 28,750 | 186,384 | 112,831 | ||||||||||||||||||||||
| Marketing | 5,570 | 2,599 | 16,438 | 12,051 | ||||||||||||||||||||||
| Professional and outside services | 26,489 | 9,360 | 117,530 | 47,235 | ||||||||||||||||||||||
| Intangible assets amortization | 8,240 | 1,118 | 31,940 | 4,513 | ||||||||||||||||||||||
| Loan workout expenses | 606 | 244 | 2,598 | 1,168 | ||||||||||||||||||||||
| Deposit insurance | 6,578 | 4,234 | 26,574 | 15,794 | ||||||||||||||||||||||
| Other expenses | 58,552 | 21,009 | 177,490 | 76,173 | ||||||||||||||||||||||
| Total non-interest expense | 348,390 | 189,853 | 1,396,473 | 745,100 | ||||||||||||||||||||||
| Income before income taxes | 313,164 | 142,067 | 797,977 | 533,861 | ||||||||||||||||||||||
| Income tax expense | 68,413 | 31,029 | 153,694 | 124,997 | ||||||||||||||||||||||
| Net income | 244,751 | 111,038 | 644,283 | 408,864 | ||||||||||||||||||||||
| Preferred stock dividends | (4,163) | (1,969) | (15,919) | (7,875) | ||||||||||||||||||||||
| Net income available to common stockholders | $ | 240,588 | $ | 109,069 | $ | 628,364 | $ | 400,989 | ||||||||||||||||||
| Weighted-average common shares outstanding - Diluted | 172,699 | 90,284 | 167,547 | 90,206 | ||||||||||||||||||||||
| Earnings per common share: | ||||||||||||||||||||||||||
| Basic | $ | 1.38 | $ | 1.20 | $ | 3.72 | $ | 4.43 | ||||||||||||||||||
| Diluted | 1.38 | 1.20 | 3.72 | 4.42 | ||||||||||||||||||||||
WEBSTER FINANCIAL CORPORATION Five Quarter Consolidated Statements of Income (unaudited) | |||||||||||||||||||||||||||||
| Three Months Ended | |||||||||||||||||||||||||||||
| (In thousands, except per share data) | December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | December 31, 2021 | ||||||||||||||||||||||||
| Interest income: | |||||||||||||||||||||||||||||
| Interest and fees on loans and leases | $ | 642,784 | $ | 525,960 | $ | 431,538 | $ | 346,276 | $ | 189,985 | |||||||||||||||||||
| Interest and dividends on securities | 100,804 | 91,569 | 82,202 | 63,526 | 45,990 | ||||||||||||||||||||||||
| Loans held for sale | 5 | 40 | 7 | 26 | 45 | ||||||||||||||||||||||||
| Total interest income | 743,593 | 617,569 | 513,747 | 409,828 | 236,020 | ||||||||||||||||||||||||
| Interest expense: | |||||||||||||||||||||||||||||
| Deposits | 81,202 | 37,492 | 12,459 | 7,399 | 4,027 | ||||||||||||||||||||||||
| Borrowings | 60,016 | 29,074 | 14,628 | 8,181 | 5,211 | ||||||||||||||||||||||||
| Total interest expense | 141,218 | 66,566 | 27,087 | 15,580 | 9,238 | ||||||||||||||||||||||||
| Net interest income | 602,375 | 551,003 | 486,660 | 394,248 | 226,782 | ||||||||||||||||||||||||
| Provision for credit losses | 43,000 | 36,531 | 12,243 | 188,845 | (15,000) | ||||||||||||||||||||||||
| Net interest income after provision for loan and lease losses | 559,375 | 514,472 | 474,417 | 205,403 | 241,782 | ||||||||||||||||||||||||
| Non-interest income: | |||||||||||||||||||||||||||||
| Deposit service fees | 48,453 | 50,807 | 51,385 | 47,827 | 40,544 | ||||||||||||||||||||||||
| Loan and lease related fees | 25,632 | 26,769 | 27,907 | 22,679 | 9,602 | ||||||||||||||||||||||||
| Wealth and investment services | 7,017 | 11,419 | 11,244 | 10,597 | 10,111 | ||||||||||||||||||||||||
| Mortgage banking activities | 89 | 86 | 102 | 428 | 733 | ||||||||||||||||||||||||
| Increase in cash surrender value of life insurance policies | 6,543 | 7,718 | 8,244 | 6,732 | 3,627 | ||||||||||||||||||||||||
| (Loss) on sale of investment securities, net | (4,517) | (2,234) | — | — | — | ||||||||||||||||||||||||
| Other income | 18,962 | 19,071 | 22,051 | 15,772 | 25,521 | ||||||||||||||||||||||||
| Total non-interest income | 102,179 | 113,636 | 120,933 | 104,035 | 90,138 | ||||||||||||||||||||||||
| Non-interest expense: | |||||||||||||||||||||||||||||
| Compensation and benefits | 177,979 | 173,983 | 187,656 | 184,002 | 109,283 | ||||||||||||||||||||||||
| Occupancy | 20,174 | 23,517 | 51,593 | 18,615 | 13,256 | ||||||||||||||||||||||||
| Technology and equipment | 44,202 | 45,283 | 41,498 | 55,401 | 28,750 | ||||||||||||||||||||||||
| Marketing | 5,570 | 3,918 | 3,441 | 3,509 | 2,599 | ||||||||||||||||||||||||
| Professional and outside services | 26,489 | 21,618 | 15,332 | 54,091 | 9,360 | ||||||||||||||||||||||||
| Intangible assets amortization | 8,240 | 8,511 | 8,802 | 6,387 | 1,118 | ||||||||||||||||||||||||
| Loan workout expenses | 606 | 580 | 732 | 680 | 244 | ||||||||||||||||||||||||
| Deposit insurance | 6,578 | 8,026 | 6,748 | 5,222 | 4,234 | ||||||||||||||||||||||||
| Other expenses | 58,552 | 44,635 | 42,425 | 31,878 | 21,009 | ||||||||||||||||||||||||
| Total non-interest expense | 348,390 | 330,071 | 358,227 | 359,785 | 189,853 | ||||||||||||||||||||||||
| Income (loss) before income taxes | 313,164 | 298,037 | 237,123 | (50,347) | 142,067 | ||||||||||||||||||||||||
| Income tax expense (benefit) | 68,413 | 64,069 | 54,812 | (33,600) | 31,029 | ||||||||||||||||||||||||
| Net income (loss) | 244,751 | 233,968 | 182,311 | (16,747) | 111,038 | ||||||||||||||||||||||||
| Preferred stock dividends | (4,163) | (4,162) | (4,163) | (3,431) | (1,969) | ||||||||||||||||||||||||
| Net income (loss) available to common stockholders | $ | 240,588 | $ | 229,806 | $ | 178,148 | $ | (20,178) | $ | 109,069 | |||||||||||||||||||
| Weighted-average common shares outstanding - Diluted | 172,699 | 173,944 | 175,895 | 147,533 | 90,284 | ||||||||||||||||||||||||
| Earnings (loss) per common share: | |||||||||||||||||||||||||||||
| Basic | $ | 1.38 | $ | 1.31 | $ | 1.00 | $ | (0.14) | $ | 1.20 | |||||||||||||||||||
| Diluted | 1.38 | 1.31 | 1.00 | (0.14) | 1.20 | ||||||||||||||||||||||||
WEBSTER FINANCIAL CORPORATION Consolidated Average Balances, Interest, Yields and Rates, and Net Interest Margin on a Fully Tax-equivalent Basis (unaudited) | |||||||||||||||||||||||||||||||||||
| Three Months Ended December 31, | |||||||||||||||||||||||||||||||||||
| 2022 | 2021 | ||||||||||||||||||||||||||||||||||
| (Dollars in thousands) | Average balance | Interest | Yield/rate | Average balance | Interest | Yield/rate | |||||||||||||||||||||||||||||
| Assets: | |||||||||||||||||||||||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||||||||||||||||
| Loans and leases | $ | 48,574,865 | $ | 649,820 | 5.25 | % | $ | 21,902,101 | $ | 190,698 | 3.43 | % | |||||||||||||||||||||||
Investment securities (1) | 14,471,173 | 98,812 | 2.57 | 10,267,103 | 46,903 | 1.89 | |||||||||||||||||||||||||||||
| Federal Home Loan and Federal Reserve Bank stock | 399,497 | 4,007 | 3.98 | 72,972 | 315 | 1.71 | |||||||||||||||||||||||||||||
Interest-bearing deposits (2) | 516,930 | 4,940 | 3.74 | 1,214,479 | 456 | 0.15 | |||||||||||||||||||||||||||||
| Loans held for sale | 2,964 | 5 | 0.73 | 8,302 | 45 | 2.15 | |||||||||||||||||||||||||||||
| Total interest-earning assets | 63,965,429 | $ | 757,584 | 4.60 | % | 33,464,957 | $ | 238,417 | 2.84 | % | |||||||||||||||||||||||||
| Non-interest-earning assets | 5,994,351 | 1,915,632 | |||||||||||||||||||||||||||||||||
| Total Assets | $ | 69,959,780 | $ | 35,380,589 | |||||||||||||||||||||||||||||||
| Liabilities and Stockholders' Equity: | |||||||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||||
| Demand deposits | $ | 13,371,074 | $ | — | — | % | $ | 7,185,323 | $ | — | — | % | |||||||||||||||||||||||
| Health savings accounts | 7,878,486 | 2,957 | 0.15 | 7,320,585 | 1,057 | 0.06 | |||||||||||||||||||||||||||||
| Interest-bearing checking, money market and savings | 29,390,078 | 66,279 | 0.89 | 13,627,473 | 1,819 | 0.05 | |||||||||||||||||||||||||||||
| Certificates of deposit and brokered deposits | 3,399,857 | 11,966 | 1.40 | 1,985,900 | 1,151 | 0.23 | |||||||||||||||||||||||||||||
| Total deposits | 54,039,495 | 81,202 | 0.60 | 30,119,281 | 4,027 | 0.05 | |||||||||||||||||||||||||||||
| Securities sold under agreements to repurchase and other borrowings | 1,237,132 | 9,183 | 2.90 | 604,555 | 824 | 0.53 | |||||||||||||||||||||||||||||
| Federal Home Loan Bank advances | 4,241,042 | 41,523 | 3.83 | 38,810 | 169 | 1.71 | |||||||||||||||||||||||||||||
Long-term debt (1) | 1,073,960 | 9,310 | 3.58 | 563,505 | 4,218 | 3.22 | |||||||||||||||||||||||||||||
| Total borrowings | 6,552,134 | 60,016 | 3.62 | 1,206,870 | 5,211 | 1.78 | |||||||||||||||||||||||||||||
| Total interest-bearing liabilities | 60,591,629 | $ | 141,218 | 0.92 | % | 31,326,151 | $ | 9,238 | 0.12 | % | |||||||||||||||||||||||||
| Non-interest-bearing liabilities | 1,407,251 | 642,527 | |||||||||||||||||||||||||||||||||
| Total liabilities | 61,998,880 | 31,968,678 | |||||||||||||||||||||||||||||||||
| Preferred stock | 283,979 | 145,037 | |||||||||||||||||||||||||||||||||
| Common stockholders' equity | 7,676,921 | 3,266,874 | |||||||||||||||||||||||||||||||||
| Total stockholders' equity | 7,960,900 | 3,411,911 | |||||||||||||||||||||||||||||||||
| Total Liabilities and Stockholders' Equity | $ | 69,959,780 | $ | 35,380,589 | |||||||||||||||||||||||||||||||
| Tax-equivalent net interest income | 616,366 | 229,179 | |||||||||||||||||||||||||||||||||
| Less: tax-equivalent adjustments | (13,991) | (2,397) | |||||||||||||||||||||||||||||||||
| Net interest income | $ | 602,375 | $ | 226,782 | |||||||||||||||||||||||||||||||
| Net interest margin | 3.74 | % | 2.73 | % | |||||||||||||||||||||||||||||||
| (1) For the purposes of average yield/rate and margin computations, unsettled trades on investment securities and unrealized gain (loss) balances on securities available-for-sale and senior fixed-rate notes hedges are excluded. | |||||||||||||||||||||||||||||||||||
| (2) Interest-bearing deposits is a component of cash and cash equivalents. | |||||||||||||||||||||||||||||||||||
WEBSTER FINANCIAL CORPORATION Consolidated Average Balances, Interest, Yields and Rates, and Net Interest Margin on a Fully Tax-equivalent Basis (unaudited) | |||||||||||||||||||||||||||||||||||
| Twelve Months Ended December 31, | |||||||||||||||||||||||||||||||||||
| 2022 | 2021 | ||||||||||||||||||||||||||||||||||
| (Dollars in thousands) | Average balance | Interest | Yield/rate | Average balance | Interest | Yield/rate | |||||||||||||||||||||||||||||
| Assets: | |||||||||||||||||||||||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||||||||||||||||
| Loans and leases | $ | 43,751,112 | $ | 1,967,761 | 4.50 | % | $ | 21,584,872 | $ | 765,682 | 3.55 | % | |||||||||||||||||||||||
Investment securities (1) | 14,528,722 | 345,600 | 2.31 | 9,228,743 | 183,630 | 2.03 | |||||||||||||||||||||||||||||
| Federal Home Loan and Federal Reserve Bank stock | 289,595 | 8,775 | 3.03 | 76,015 | 1,224 | 1.61 | |||||||||||||||||||||||||||||
Interest-bearing deposits (2) | 596,912 | 9,651 | 1.62 | 1,379,081 | 1,875 | 0.14 | |||||||||||||||||||||||||||||
| Loans held for sale | 9,842 | 78 | 0.80 | 10,705 | 246 | 2.30 | |||||||||||||||||||||||||||||
| Total interest-earning assets | 59,176,183 | $ | 2,331,865 | 3.91 | % | 32,279,416 | $ | 952,657 | 2.97 | % | |||||||||||||||||||||||||
| Non-interest-earning assets | 5,586,025 | 1,955,330 | |||||||||||||||||||||||||||||||||
| Total Assets | $ | 64,762,208 | $ | 34,234,746 | |||||||||||||||||||||||||||||||
| Liabilities and Stockholders' Equity: | |||||||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||||
| Demand deposits | $ | 12,912,894 | $ | — | — | % | $ | 6,897,464 | $ | — | — | % | |||||||||||||||||||||||
| Health savings accounts | 7,826,576 | 6,315 | 0.08 | 7,390,702 | 5,777 | 0.08 | |||||||||||||||||||||||||||||
| Interest-bearing checking, money market and savings | 28,266,128 | 115,271 | 0.41 | 12,843,843 | 6,936 | 0.05 | |||||||||||||||||||||||||||||
| Certificates of deposit and brokered deposits | 2,838,502 | 16,966 | 0.60 | 2,105,809 | 7,418 | 0.35 | |||||||||||||||||||||||||||||
| Total deposits | 51,844,100 | 138,552 | 0.27 | 29,237,818 | 20,131 | 0.07 | |||||||||||||||||||||||||||||
| Securities sold under agreements to repurchase and other borrowings | 1,064,551 | 19,059 | 1.79 | 543,286 | 3,040 | 0.56 | |||||||||||||||||||||||||||||
| Federal Home Loan Bank advances | 1,965,577 | 58,557 | 2.98 | 108,216 | 1,708 | 1.58 | |||||||||||||||||||||||||||||
Long-term debt (1) | 1,031,446 | 34,283 | 3.44 | 565,271 | 16,876 | 3.22 | |||||||||||||||||||||||||||||
| Total borrowings | 4,061,574 | 111,899 | 2.78 | 1,216,773 | 21,624 | 1.84 | |||||||||||||||||||||||||||||
| Total interest-bearing liabilities | 55,905,674 | $ | 250,451 | 0.45 | % | 30,454,591 | $ | 41,755 | 0.14 | % | |||||||||||||||||||||||||
| Non-interest-bearing liabilities | 1,135,046 | 441,391 | |||||||||||||||||||||||||||||||||
| Total liabilities | 57,040,720 | 30,895,982 | |||||||||||||||||||||||||||||||||
| Preferred stock | 272,179 | 145,037 | |||||||||||||||||||||||||||||||||
| Common stockholders' equity | 7,449,309 | 3,193,727 | |||||||||||||||||||||||||||||||||
| Total stockholders' equity | 7,721,488 | 3,338,764 | |||||||||||||||||||||||||||||||||
| Total Liabilities and Stockholders' Equity | $ | 64,762,208 | $ | 34,234,746 | |||||||||||||||||||||||||||||||
| Tax-equivalent net interest income | 2,081,414 | 910,902 | |||||||||||||||||||||||||||||||||
| Less: tax-equivalent adjustments | (47,128) | (9,813) | |||||||||||||||||||||||||||||||||
| Net interest income | $ | 2,034,286 | $ | 901,089 | |||||||||||||||||||||||||||||||
| Net interest margin | 3.49 | % | 2.84 | % | |||||||||||||||||||||||||||||||
| (1) For the purposes of average yield/rate and margin computations, unsettled trades on investment securities and unrealized gain (loss) balances on securities available-for-sale and senior fixed-rate notes hedges are excluded. | |||||||||||||||||||||||||||||||||||
| (2) Interest-bearing deposits is a component of cash and cash equivalents. | |||||||||||||||||||||||||||||||||||
WEBSTER FINANCIAL CORPORATION Five Quarter Loan and Lease Balances (unaudited) | |||||||||||||||||||||||||||||
| (Dollars in thousands) | December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | December 31, 2021 | ||||||||||||||||||||||||
| Loan and Lease Balances (actual): | |||||||||||||||||||||||||||||
| Commercial non-mortgage | $ | 18,663,164 | $ | 17,807,234 | $ | 16,628,317 | $ | 15,578,594 | $ | 7,509,538 | |||||||||||||||||||
| Asset-based lending | 1,821,642 | 1,803,719 | 1,892,278 | 1,807,545 | 1,067,248 | ||||||||||||||||||||||||
| Commercial real estate | 19,619,145 | 18,862,619 | 18,141,670 | 17,584,947 | 6,603,180 | ||||||||||||||||||||||||
| Residential mortgages | 7,963,420 | 7,617,955 | 7,223,728 | 6,798,199 | 5,412,905 | ||||||||||||||||||||||||
| Consumer | 1,697,055 | 1,732,348 | 1,760,750 | 1,767,200 | 1,678,858 | ||||||||||||||||||||||||
| Total Loan and Lease Balances | 49,764,426 | 47,823,875 | 45,646,743 | 43,536,485 | 22,271,729 | ||||||||||||||||||||||||
| Allowance for credit losses on loans and leases | (594,741) | (574,325) | (571,499) | (569,371) | (301,187) | ||||||||||||||||||||||||
| Loans and Leases, net | $ | 49,169,685 | $ | 47,249,550 | $ | 45,075,244 | $ | 42,967,114 | $ | 21,970,542 | |||||||||||||||||||
| Loan and Lease Balances (average): | |||||||||||||||||||||||||||||
| Commercial non-mortgage | $ | 18,024,771 | $ | 16,780,780 | $ | 15,850,507 | $ | 12,568,454 | $ | 7,304,985 | |||||||||||||||||||
| Asset-based lending | 1,780,874 | 1,811,073 | 1,851,956 | 1,540,301 | 1,010,874 | ||||||||||||||||||||||||
| Commercial real estate | 19,234,292 | 18,503,077 | 17,756,151 | 13,732,925 | 6,575,865 | ||||||||||||||||||||||||
| Residential mortgages | 7,819,415 | 7,384,704 | 6,905,509 | 6,322,495 | 5,309,127 | ||||||||||||||||||||||||
| Consumer | 1,715,513 | 1,750,044 | 1,756,575 | 1,748,654 | 1,701,250 | ||||||||||||||||||||||||
| Total Loan and Lease Balances | $ | 48,574,865 | $ | 46,229,678 | $ | 44,120,698 | $ | 35,912,829 | $ | 21,902,101 | |||||||||||||||||||
WEBSTER FINANCIAL CORPORATION Five Quarter Nonperforming Assets and Past Due Loans and Leases (unaudited) | |||||||||||||||||||||||||||||
| (Dollars in thousands) | December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | December 31, 2021 | ||||||||||||||||||||||||
| Nonperforming loans and leases: | |||||||||||||||||||||||||||||
| Commercial non-mortgage | $ | 89,416 | $ | 80,002 | $ | 112,006 | $ | 108,460 | $ | 63,553 | |||||||||||||||||||
| Asset-based lending | 20,046 | 25,115 | 25,862 | 5,494 | 2,114 | ||||||||||||||||||||||||
| Commercial real estate | 41,580 | 49,054 | 49,935 | 74,581 | 5,058 | ||||||||||||||||||||||||
| Residential mortgages | 25,613 | 25,563 | 27,213 | 27,318 | 15,591 | ||||||||||||||||||||||||
| Consumer | 27,136 | 29,782 | 32,514 | 32,258 | 23,462 | ||||||||||||||||||||||||
| Total nonperforming loans and leases | $ | 203,791 | $ | 209,516 | $ | 247,530 | $ | 248,111 | $ | 109,778 | |||||||||||||||||||
| Other real estate owned and repossessed assets: | |||||||||||||||||||||||||||||
| Commercial non-mortgage | $ | 78 | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||
| Residential mortgages | 2,024 | 2,024 | 2,558 | 2,582 | 2,276 | ||||||||||||||||||||||||
| Consumer | 243 | 87 | 154 | 513 | 536 | ||||||||||||||||||||||||
| Total other real estate owned and repossessed assets | $ | 2,345 | $ | 2,111 | $ | 2,712 | $ | 3,095 | $ | 2,812 | |||||||||||||||||||
| Total nonperforming assets | $ | 206,136 | $ | 211,627 | $ | 250,242 | $ | 251,206 | $ | 112,590 | |||||||||||||||||||
| Past due 30-89 days: | |||||||||||||||||||||||||||||
| Commercial non-mortgage | $ | 20,248 | $ | 17,440 | $ | 6,006 | $ | 8,025 | $ | 9,340 | |||||||||||||||||||
| Asset-based lending | 5,921 | — | — | 24,103 | — | ||||||||||||||||||||||||
| Commercial real estate | 26,147 | 6,050 | 25,587 | 20,533 | 921 | ||||||||||||||||||||||||
| Residential mortgages | 11,385 | 12,577 | 10,781 | 9,307 | 3,561 | ||||||||||||||||||||||||
| Consumer | 9,194 | 9,656 | 9,275 | 9,379 | 5,576 | ||||||||||||||||||||||||
| Total past due 30-89 days | $ | 72,895 | $ | 45,723 | $ | 51,649 | $ | 71,347 | $ | 19,398 | |||||||||||||||||||
| Past due 90 days or more and accruing | 770 | 711 | 8 | 124 | 2,507 | ||||||||||||||||||||||||
| Total past due loans and leases | $ | 73,665 | $ | 46,434 | $ | 51,657 | $ | 71,471 | $ | 21,905 | |||||||||||||||||||
Five Quarter Changes in the Allowance for Credit Losses on Loans and Leases (unaudited) | |||||||||||||||||||||||||||||
| For the Three Months Ended | |||||||||||||||||||||||||||||
| (Dollars in thousands) | December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | December 31, 2021 | ||||||||||||||||||||||||
| ACL on loans and leases, beginning balance | $ | 574,325 | $ | 571,499 | $ | 569,371 | $ | 301,187 | $ | 314,922 | |||||||||||||||||||
Initial allowance on PCD loans and leases (1) | — | — | — | 88,045 | — | ||||||||||||||||||||||||
| Provision (benefit) | 40,649 | 31,352 | 11,728 | 189,068 | (14,980) | ||||||||||||||||||||||||
| Charge-offs: | |||||||||||||||||||||||||||||
| Commercial portfolio | 21,499 | 31,356 | 18,757 | 11,248 | 799 | ||||||||||||||||||||||||
| Consumer portfolio | 1,193 | 1,453 | 896 | 1,120 | 1,382 | ||||||||||||||||||||||||
| Total charge-offs | 22,692 | 32,809 | 19,653 | 12,368 | 2,181 | ||||||||||||||||||||||||
| Recoveries: | |||||||||||||||||||||||||||||
| Commercial portfolio | 895 | 1,413 | 7,765 | 1,364 | 1,107 | ||||||||||||||||||||||||
| Consumer portfolio | 1,564 | 2,870 | 2,288 | 2,075 | 2,319 | ||||||||||||||||||||||||
| Total recoveries | 2,459 | 4,283 | 10,053 | 3,439 | 3,426 | ||||||||||||||||||||||||
| Total net charge-offs (recoveries) | 20,233 | 28,526 | 9,600 | 8,929 | (1,245) | ||||||||||||||||||||||||
| ACL on loans and leases, ending balance | $ | 594,741 | $ | 574,325 | $ | 571,499 | $ | 569,371 | $ | 301,187 | |||||||||||||||||||
| ACL on unfunded loan commitments, beginning balance | $ | 25,329 | $ | 20,149 | $ | 19,640 | $ | 13,104 | $ | 12,170 | |||||||||||||||||||
| Acquisition of Sterling | — | — | — | 6,749 | — | ||||||||||||||||||||||||
| Provision (benefit) | 2,378 | 5,180 | 509 | (213) | 934 | ||||||||||||||||||||||||
| ACL on unfunded loan commitments, ending balance | $ | 27,707 | $ | 25,329 | $ | 20,149 | $ | 19,640 | $ | 13,104 | |||||||||||||||||||
| Total ending balance | $ | 622,448 | $ | 599,654 | $ | 591,648 | $ | 589,011 | $ | 314,291 | |||||||||||||||||||
| At or for the Three Months Ended | |||||||||||||||||||||||||||||
| (In thousands, except per share data) | December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | December 31, 2021 | ||||||||||||||||||||||||
| Efficiency ratio: | |||||||||||||||||||||||||||||
| Non-interest expense | $ | 348,390 | $ | 330,071 | $ | 358,227 | $ | 359,785 | $ | 189,853 | |||||||||||||||||||
| Less: Foreclosed property activity | (80) | (393) | (358) | (75) | (347) | ||||||||||||||||||||||||
| Intangible assets amortization | 8,240 | 8,511 | 8,802 | 6,387 | 1,118 | ||||||||||||||||||||||||
| Operating lease depreciation | 2,021 | 2,115 | 2,425 | 1,632 | — | ||||||||||||||||||||||||
Strategic initiatives and other (1) | 143 | 11,617 | (152) | (4,140) | 600 | ||||||||||||||||||||||||
| Merger related | 45,790 | 25,536 | 66,640 | 108,495 | 10,560 | ||||||||||||||||||||||||
| Debt prepayment costs | — | — | — | — | 2,526 | ||||||||||||||||||||||||
| Non-interest expense | $ | 292,276 | $ | 282,685 | $ | 280,870 | $ | 247,486 | $ | 175,396 | |||||||||||||||||||
| Net interest income | $ | 602,375 | $ | 551,003 | $ | 486,660 | $ | 394,248 | $ | 226,782 | |||||||||||||||||||
| Add: Tax-equivalent adjustment | 13,991 | 13,247 | 11,732 | 8,158 | 2,397 | ||||||||||||||||||||||||
| Non-interest income | 102,179 | 113,636 | 120,933 | 104,035 | 90,138 | ||||||||||||||||||||||||
Other income (2) | 4,814 | 11,186 | 3,805 | 3,082 | 431 | ||||||||||||||||||||||||
| Less: Operating lease depreciation | 2,021 | 2,115 | 2,425 | 1,632 | — | ||||||||||||||||||||||||
| (Loss) on sale of investment securities, net | (4,517) | (2,234) | — | — | — | ||||||||||||||||||||||||
Other (3) | — | 2,548 | — | — | — | ||||||||||||||||||||||||
| Income | $ | 725,855 | $ | 686,643 | $ | 620,705 | $ | 507,891 | $ | 319,748 | |||||||||||||||||||
| Efficiency ratio | 40.27% | 41.17% | 45.25% | 48.73% | 54.85% | ||||||||||||||||||||||||
| Return on average tangible common stockholders' equity: | |||||||||||||||||||||||||||||
| Net income (loss) | $ | 244,751 | $ | 233,968 | $ | 182,311 | $ | (16,747) | $ | 111,038 | |||||||||||||||||||
| Less: Preferred stock dividends | 4,163 | 4,162 | 4,163 | 3,431 | 1,969 | ||||||||||||||||||||||||
| Add: Intangible assets amortization, tax-effected | 6,510 | 6,724 | 6,954 | 5,046 | 883 | ||||||||||||||||||||||||
| Adjusted income (loss) | $ | 247,098 | $ | 236,530 | $ | 185,102 | $ | (15,132) | $ | 109,952 | |||||||||||||||||||
| Adjusted income (loss), annualized basis | $ | 988,392 | $ | 946,120 | $ | 740,408 | $ | (60,528) | $ | 439,808 | |||||||||||||||||||
| Average stockholders' equity | $ | 7,960,900 | $ | 8,090,044 | $ | 8,125,518 | $ | 6,691,490 | $ | 3,411,911 | |||||||||||||||||||
| Less: Average preferred stock | 283,979 | 283,979 | 283,979 | 236,121 | 145,037 | ||||||||||||||||||||||||
| Average goodwill and other intangible assets | 2,716,981 | 2,725,200 | 2,733,827 | 2,007,266 | 556,784 | ||||||||||||||||||||||||
| Average tangible common stockholders' equity | $ | 4,959,940 | $ | 5,080,865 | $ | 5,107,712 | $ | 4,448,103 | $ | 2,710,090 | |||||||||||||||||||
| Return on average tangible common stockholders' equity | 19.93% | 18.62% | 14.50% | (1.36)% | 16.23% | ||||||||||||||||||||||||
| At or for the Three Months Ended | |||||||||||||||||||||||||||||
| (In thousands, except per share data) | December 31, 2022 | September 30, 2022 | June 30, 2022 | March 31, 2022 | December 31, 2021 | ||||||||||||||||||||||||
| Tangible equity: | |||||||||||||||||||||||||||||
| Stockholders' equity | $ | 8,056,186 | $ | 7,826,410 | $ | 7,997,788 | $ | 8,177,135 | $ | 3,438,325 | |||||||||||||||||||
| Less: Goodwill and other intangible assets | 2,713,446 | 2,721,040 | 2,729,551 | 2,738,353 | 556,242 | ||||||||||||||||||||||||
| Tangible stockholders' equity | $ | 5,342,740 | $ | 5,105,370 | $ | 5,268,237 | $ | 5,438,782 | $ | 2,882,083 | |||||||||||||||||||
| Total assets | $ | 71,277,521 | $ | 69,052,566 | $ | 67,595,021 | $ | 65,131,484 | $ | 34,915,599 | |||||||||||||||||||
| Less: Goodwill and other intangible assets | 2,713,446 | 2,721,040 | 2,729,551 | 2,738,353 | 556,242 | ||||||||||||||||||||||||
| Tangible assets | $ | 68,564,075 | $ | 66,331,526 | $ | 64,865,470 | $ | 62,393,131 | $ | 34,359,357 | |||||||||||||||||||
| Tangible equity | 7.79% | 7.70% | 8.12% | 8.72% | 8.39% | ||||||||||||||||||||||||
| Tangible common equity: | |||||||||||||||||||||||||||||
| Tangible stockholders' equity | $ | 5,342,740 | $ | 5,105,370 | $ | 5,268,237 | $ | 5,438,782 | $ | 2,882,083 | |||||||||||||||||||
| Less: Preferred stock | 283,979 | 283,979 | 283,979 | 283,979 | 145,037 | ||||||||||||||||||||||||
| Tangible common stockholders' equity | $ | 5,058,761 | $ | 4,821,391 | $ | 4,984,258 | $ | 5,154,803 | $ | 2,737,046 | |||||||||||||||||||
| Tangible assets | $ | 68,564,075 | $ | 66,331,526 | $ | 64,865,470 | $ | 62,393,131 | $ | 34,359,357 | |||||||||||||||||||
| Tangible common equity | 7.38% | 7.27% | 7.68% | 8.26% | 7.97% | ||||||||||||||||||||||||
| Tangible book value per common share: | |||||||||||||||||||||||||||||
| Tangible common stockholders' equity | $ | 5,058,761 | $ | 4,821,391 | $ | 4,984,258 | $ | 5,154,803 | $ | 2,737,046 | |||||||||||||||||||
| Common shares outstanding | 174,008 | 174,116 | 176,041 | 178,102 | 90,584 | ||||||||||||||||||||||||
| Tangible book value per common share | $ | 29.07 | $ | 27.69 | $ | 28.31 | $ | 28.94 | $ | 30.22 | |||||||||||||||||||
| Core deposits: | |||||||||||||||||||||||||||||
| Total deposits | $ | 54,054,340 | $ | 54,008,887 | $ | 53,077,157 | $ | 54,356,283 | $ | 29,847,029 | |||||||||||||||||||
| Less: Certificates of deposit | 2,729,332 | 2,311,484 | 2,554,102 | 2,821,097 | 1,797,770 | ||||||||||||||||||||||||
| Brokered certificates of deposit | 1,431,617 | 258,110 | — | — | — | ||||||||||||||||||||||||
| Core deposits | $ | 49,893,391 | $ | 51,439,293 | $ | 50,523,055 | $ | 51,535,186 | $ | 28,049,259 | |||||||||||||||||||
| Three months ended December 31, 2022 | ||||||||
| Adjusted ROATCE: | ||||||||
| Net income | $ | 244,751 | ||||||
| Less: Preferred stock dividends | 4,163 | |||||||
| Add: Intangible assets amortization, tax-effected | 6,510 | |||||||
| Strategic initiatives and other, tax-effected | 104 | |||||||
| Merger related, tax-effected | 33,636 | |||||||
| Loss on sale of investment securities, net, tax-effected | 3,319 | |||||||
| Adjusted income | $ | 284,157 | ||||||
| Adjusted income, annualized basis | $ | 1,136,628 | ||||||
| Average stockholders' equity | $ | 7,960,900 | ||||||
| Less: Average preferred stock | 283,979 | |||||||
| Average goodwill and other intangible assets | 2,716,981 | |||||||
| Average tangible common stockholders' equity | $ | 4,959,940 | ||||||
| Adjusted return on average tangible common stockholders' equity | 22.92 | % | ||||||
| Adjusted ROAA: | ||||||||
| Net income | $ | 244,751 | ||||||
| Add: Strategic initiatives and other, tax-effected | 104 | |||||||
| Merger related, tax-effected | 33,636 | |||||||
| Loss on sale of investment securities, net, tax-effected | 3,319 | |||||||
| Adjusted income | $ | 281,810 | ||||||
| Adjusted income, annualized basis | $ | 1,127,240 | ||||||
| Average assets | $ | 69,959,780 | ||||||
| Adjusted return on average assets | 1.61 | % | ||||||
| GAAP to adjusted reconciliation: | ||||||||||||||||||||
| Three months ended December 31, 2022 | ||||||||||||||||||||
| (In millions, except per share data) | Pre-Tax Income | Net Income Available to Common Stockholders | Diluted EPS | |||||||||||||||||
| Reported (GAAP) | $ | 313.2 | $ | 240.6 | $ | 1.38 | ||||||||||||||
| Merger related expenses | 45.8 | 33.6 | 0.20 | |||||||||||||||||
| Strategic initiatives and other | 4.6 | 3.4 | 0.02 | |||||||||||||||||
| Adjusted (non-GAAP) | $ | 363.6 | $ | 277.6 | $ | 1.60 | ||||||||||||||