8-K

WEBSTER FINANCIAL CORP (WBS)

8-K 2020-10-22 For: 2020-10-22
View Original
Added on April 08, 2026

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 22, 2020

_________________________

WEBSTER FINANCIAL CORPORATION

(Exact name of registrant as specified in its charter)

Delaware 001-31486 06-1187536
(State or other jurisdiction<br>of incorporation) (Commission<br>File Number) (IRS Employer<br>Identification No.)

145 Bank Street, Waterbury, Connecticut 06702

(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 Symbol Name of Exchange on which registered
Common Stock, $0.01 par value WBS New York Stock Exchange
Depository 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

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 22, 2020, Webster Financial Corporation (the Company) issued a press release describing its results of operations for the fiscal quarter ending September 30, 2020. 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 and 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 22, 2020, the Company will hold a conference call to discuss its financial results for the quarter ended September 30, 2020, including the press release and other matters relating to the Company. Presentation slides and a link to the live webcast will be available in the Investor Relations section of the Company’s website at www.wbst.com.

Item 9.01 Financial Statements and Exhibits

(a)Not applicable.

(b)Not applicable.

(c)Not applicable.

(d)Exhibits.

Exhibit<br>Number Description
99.1 Press release datedOctober 22,2020
101 Pursuant to Rule 406 of Regulation S-T, the cover page is formatted in Inline XBRL (Inline eXtensible Business Reporting Language).
104 Cover Page Interactive Data File (embedded within the Inline XBRL document and included in Exhibit 101).

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 22, 2020 /s/ Albert J. Wang
Albert J. Wang
Senior Vice President and Chief Accounting Officer

EXHIBIT INDEX

Exhibit<br>Number Description
99.1 Press release datedOctober 22, 2020
101 Pursuant to Rule 406 of Regulation S-T, the cover page is formatted in Inline XBRL (Inline eXtensible Business Reporting Language).
104 Cover Page Interactive Data File (embedded within the Inline XBRL document and included in Exhibit 101).

Document

Exhibit 99.1

image1.jpg

Media Contact Investor Contact
Alice Ferreira, 203-578-2610 Terry Mangan, 203-578-2318
acferreira@websterbank.com tmangan@websterbank.com

WEBSTER REPORTS

THIRD QUARTER 2020 EARNINGS OF $0.75 PER DILUTED SHARE

WATERBURY, Conn., October 22, 2020 - Webster Financial Corporation (NYSE: WBS), the holding company for Webster Bank, N.A. and its HSA Bank division, today announced earnings applicable to common shareholders of $66.9 million, or $0.75 per diluted share, for the quarter ended September 30, 2020, compared to $91.4 million, or $1.00 per diluted share, for the quarter ended September 30, 2019.

“True to our heritage and our values, we are pleased to be able to do our part to help consumers and businesses manage through uncertainties brought on by the COVID-19 pandemic,” said John R. Ciulla, chairman and chief executive officer. “Webster bankers have continued to distinguish themselves in supporting their customers and their communities.”

Highlights for the third quarter of 2020:

•Revenue of $294.3 million.

•Loan growth of $2.3 billion, or 11.8 percent from a year ago, led by commercial and commercial real estate, which increased 20.2 percent. Excluding Paycheck Protection Program (PPP) loans, total loan growth was $946 million, or 4.8 percent.

•Results include a Current Expected Credit Loss (CECL) provision of $22.8 million with a reserve build of $11.3 million, resulting in an allowance coverage of 1.69 percent, or 1.80 percent excluding $1.4 billion of PPP loans.

•Deposit growth of $3.6 billion, or 15.6 percent from a year ago, with growth of $1.8 billion in demand deposits and $688 million in HSA deposits.

•Net interest margin of 2.88 percent.

•Efficiency ratio (non-GAAP) of 60.0 percent.

“Proactively working with our customers, payment deferral accommodations have declined from almost $1.4 billion at June 30 to less than $500 million at September 30,” said Glenn MacInnes, executive vice president and chief financial officer. “Webster’s capital and liquidity strength has enabled us to continue to support our customers and assist in the broader financial recovery.”

image1.jpg

Line of Business performance compared to the third quarter of 2019

Commercial Banking

Webster’s Commercial Banking segment serves middle market, commercial real estate, asset-based lending, equipment finance, private banking, and treasury and payment solutions clients. As of September 30, 2020, Commercial Banking had $12.6 billion in loans and leases and $6.0 billion in deposit balances.

Commercial Banking Operating Results:

Three months ended September 30, Favorable/
(In thousands) 2020 2019
Net interest income $107,417 104,549 2.7 %
Non-interest income 13,099 13,987 (6.3)
Operating revenue 120,516 118,536 1.7
Non-interest expense 47,610 45,261 (5.2)
Pre-tax, pre-provision net revenue $72,906 73,275 (0.5)
At September 30, Increase/
(In millions) 2020 2019
Loans and leases $12,620 11,121 13.5 %
Deposits 5,999 4,528 32.5

All values are in US Dollars.

Note: In 1Q20, segment net interest income was updated to reflect changes in the funds transfer pricing methodology related to allocated capital. The prior period has been restated to reflect the change.

Pre-tax, pre-provision net revenue decreased $0.4 million to $72.9 million in the quarter as compared to prior year. Net interest income increased $2.9 million to $107.4 million, primarily driven by loan and deposit growth. Non-interest income decreased $0.9 million to $13.1 million as a result of lower loan fees. Non-interest expense increased $2.3 million to $47.6 million, primarily due to higher support costs and lower deferred loan origination costs.

image1.jpg

HSA Bank

Webster’s HSA Bank division offers a comprehensive consumer-directed healthcare solution that includes health savings accounts, health reimbursement arrangements, flexible spending accounts and commuter benefits. Health savings accounts are distributed nationwide directly to employers and individual consumers, as well as through national and regional insurance carriers, benefit consultants and financial advisors. As of September 30, 2020, HSA Bank had $9.4 billion in total footings comprising $7.0 billion in deposit balances and $2.4 billion in assets under administration through linked investment accounts.

HSA Bank Operating Results:

Three months ended September 30, Favorable/
(In thousands) 2020 2019
Net interest income $39,861 43,581 (8.5) %
Non-interest income 27,235 23,526 15.8
Operating revenue 67,096 67,107
Non-interest expense 34,789 32,918 (5.7)
Pre-tax, net revenue $32,307 34,189 (5.5)
At September 30, Increase/
(Dollars in millions) 2020 2019
Number of accounts (thousands) 2,968 2,992 (0.8) %
Deposits $6,976 6,288 10.9
Linked investment accounts * 2,454 1,875 30.9
Total footings $9,430 8,163 15.5
* Linked investment accounts are held off balance sheet

All values are in US Dollars.

Note: In 1Q20, segment net interest income was updated to reflect changes in the funds transfer pricing methodology related to allocated capital. The prior period has been restated to reflect the change.

Pre-tax net revenue decreased $1.9 million to $32.3 million in the quarter as compared to prior year. Net interest income decreased $3.7 million to $39.9 million, due to a decline in deposit spreads partially offset by a 10.9 percent growth in deposits. Non-interest income increased $3.7 million to $27.2 million, due primarily to fees related to third party administration (TPA) agreements and account closures in the quarter. Non-interest expense increased $1.9 million to $34.8 million, primarily due to merit increases, medical costs, and expenses to support the current enrollment season.

image1.jpg

Community Banking

Community Banking serves consumer and business banking customers primarily throughout southern New England and into Westchester County, New York. Community Banking is comprised of the Personal Banking and Business Banking operating segments, as well as a distribution network consisting of 156 banking centers and 298 ATMs, a customer care center, and a full range of web and mobile-based banking services. As of September 30, 2020, Community Banking had $9.2 billion in loans and $14.0 billion in deposit balances.

Community Banking Operating Results:

Three months ended September 30, Favorable/
(In thousands) 2020 2019
Net interest income $108,218 104,613 3.4 %
Non-interest income 28,970 28,115 3.0
Operating revenue 137,188 132,728 3.4
Non-interest expense 98,991 99,835 0.8
Pre-tax, pre-provision net revenue $38,197 32,893 16.1
At September 30, Increase/
(In millions) 2020 2019
Loans $9,232 8,430 9.5 %
Deposits 13,950 12,462 11.9

All values are in US Dollars.

Note: In 1Q20, segment net interest income was updated to reflect changes in the funds transfer pricing methodology related to allocated capital. The prior period has been restated to reflect the change.

Pre-tax, pre-provision net revenue increased $5.3 million to $38.2 million in the quarter as compared to prior year. Net interest income increased $3.6 million to $108.2 million, due to balance growth in the loan and deposit portfolios, partially offset by a decline in deposit spreads. Non-interest income increased $0.9 million driven by increased fee income from mortgage banking activities in the current quarter. This increase was partially offset by lower deposit-related service charges, as well as lower loan servicing and investment services fees. Non-interest expense decreased $0.8 million to $99.0 million resulting from lower bank operations expense and charges taken in 2019 related to the suspension of two lending initiatives. These reductions more than offset increased employee-related expenses and continued investments in technology.

image1.jpg

Consolidated financial performance:

Quarterly net interest income compared to the third quarter of 2019:

•Net interest income was $219.3 million compared to $240.5 million.

•Net interest margin was 2.88 percent compared to 3.49 percent. The yield on interest-earning assets declined by 112 basis points, and the cost of interest-bearing liabilities declined by 54 basis points.

•Average interest-earning assets totaled $30.9 billion and grew by $3.3 billion, or 11.8 percent.

•Average loans totaled $21.9 billion and grew by $2.4 billion, or 12.3 percent.

•Average deposits totaled $26.9 billion and grew by $3.8 billion, or 16.3 percent.

Quarterly provision for credit losses:

•The provision for credit losses was $22.8 million in the quarter, contributing to an $11.3 million increase in the allowance for credit losses on loans and leases. The increase in the allowance reflects our current estimate of forecasted economic conditions. The provision for credit losses was $40.0 million in the prior quarter and $11.3 million a year ago. The increase compared to a year ago is primarily due to the adoption of CECL and the impact of COVID-19.

•Net charge-offs were $11.5 million, compared to $16.4 million in the prior quarter and $13.8 million a year ago. The ratio of net charge-offs to average loans on an annualized basis was 0.21 percent, compared to 0.30 percent in the prior quarter and 0.28 percent a year ago.

•The allowance for credit losses on loans and leases represented 1.69 percent of total loans at September 30, 2020, compared to 1.64 percent at June 30, 2020 and 1.07 percent at September 30, 2019. Excluding $1.4 billion of PPP loans, the coverage ratio was 1.80 percent at September 30, 2020. The allowance for credit losses at September 30 and June 30 was estimated in accordance with the CECL accounting standard. The allowance represented 227 percent of nonperforming loans at September 30, 2020 compared to 207 percent at June 30, 2020 and 129 percent at September 30, 2019.

Quarterly non-interest income compared to the third quarter of 2019:

•Total non-interest income was $75.1 million compared to $69.9 million, an increase of $5.1 million. This reflects an increase of $5.0 million in mortgage banking activities primarily due to a decline in mortgage interest rates driving higher origination volume, a $3.7 million increase in HSA fee income primarily driven by TPA account fees, and a $1.9 million increase in other income primarily due to customer derivatives. These increases were partially offset by a decrease of $3.5 million in deposit service fees driven by overdraft and service related fees and a $1.7 million decrease in loan related fees primarily due to lower syndication, prepayment penalties, and loan servicing fees.

image1.jpg

Quarterly non-interest expense compared to the third quarter of 2019:

•Total non-interest expense was $184.0 million compared to $179.9 million, an increase of $4.1 million. This reflects an increase in compensation and benefits of $5.4 million due to annual merit increases and other benefits, a $1.7 million increase in technology and equipment due to continued infrastructure investment, and $4.8 million in professional fees related to our strategic initiatives. This was partially offset by lower pension costs, travel expenses and a one-time business optimization cost recorded in the year ago period.

Quarterly income taxes compared to the third quarter of 2019:

•Income tax expense was $18.3 million compared to $25.4 million and the effective tax rate was 20.9 percent compared to 21.3 percent.

•The lower effective tax rate in the quarter primarily reflects the effects of reduced pre-tax income in 2020 compared to 2019, partially offset by net discrete tax benefits recognized during the period a year ago.

Investment securities:

•Total investment securities were $9.0 billion, compared to $8.7 billion at June 30, 2020 and $8.2 billion at September 30, 2019. The carrying value of the available-for-sale portfolio included $103.1 million of net unrealized gains, compared to $87.2 million at June 30, 2020 and $20.9 million of net unrealized gains at September 30, 2019. The carrying value of the held-to-maturity portfolio does not reflect $283.0 million of net unrealized gains, compared to $268.4 million at June 30, 2020 and $92.2 million of net unrealized gains at September 30, 2019.

Loans:

•Total loans were $21.9 billion, compared to $21.8 billion at June 30, 2020 and $19.6 billion at September 30, 2019. Compared to June 30, 2020, commercial loans increased by $65.8 million, commercial real estate loans increased by $100.3 million, while consumer loans decreased by $80.8 million and residential mortgages decreased by $35.8 million.

•Compared to a year ago, commercial loans increased by $1.603 billion, with PPP loans representing $1.4 billion of the increase. Commercial real estate loans increased by $909.5 million and residential mortgages increased by $12.1 million, while consumer loans decreased by $223.9 million.

•Loan originations for the portfolio were $1.560 billion, or $1.525 billion excluding PPP loan originations, compared to $2.817 billion in the prior quarter, or $1.413 billion excluding PPP loan originations, and $1.610 billion a year ago. In addition, $149 million of residential loans were originated for sale in the quarter, compared to $115 million in the prior quarter and $73 million a year ago.

image1.jpg

Asset quality:

•Total nonperforming loans were $162.6 million, or 0.74 percent of total loans, compared to $173.1 million, or 0.79 percent of total loans, at June 30, 2020 and $162.7 million, or 0.83 percent of total loans, at September 30, 2019. Total paying nonperforming loans were $67.4 million, compared to $58.0 million at June 30, 2020 and $71.9 million at September 30, 2019.

•Past due loans were $21.8 million, compared to $39.8 million at June 30, 2020 and $35.6 million at September 30, 2019.

Deposits and borrowings:

•Total deposits were $26.9 billion, compared to $26.4 billion at June 30, 2020 and $23.3 billion at September 30, 2019. Core deposits to total deposits were 90.5 percent, compared to 89.9 percent at June 30, 2020 and 86.0 percent at September 30, 2019. The loan to deposit ratio was 81.2 percent, compared to 82.7 percent at June 30, 2020 and 84.0 percent at September 30, 2019.

•Total borrowings were $2.3 billion, compared to $2.8 billion at June 30, 2020 and $3.2 billion at September 30, 2019.

Capital:

•The return on average common shareholders’ equity and the return on average tangible common shareholders’ equity were 8.80 percent and 10.91 percent, respectively, compared to 12.36 percent and 15.37 percent, respectively, in the third quarter of 2019.

•The tangible equity and tangible common equity ratios were 8.19 percent and 7.75 percent, respectively, compared to 8.83 percent and 8.34 percent, respectively, at September 30, 2019. The common equity tier 1 risk-based capital ratio was 11.23 percent, compared to 11.63 percent at September 30, 2019.

•Book value and tangible book value per common share were $34.09 and $27.86, respectively, compared to $32.68 and $26.58, respectively, at September 30, 2019.

image1.jpg

***

Webster Financial Corporation is the holding company for Webster Bank, National Association and its HSA Bank division. With $33.0 billion in assets, Webster provides business and consumer banking, mortgage, financial planning, trust, and investment services through 156 banking centers and 298 ATMs. Webster also provides mobile and Internet banking. Webster Bank owns the asset-based lending firm Webster Business Credit Corporation; the equipment finance firm Webster Capital Finance Corporation; and HSA Bank, a division of Webster Bank, which provides health savings account trustee and administrative services. 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 2020 earnings announcement will be held today, Thursday, October 22, 2020 at 9:00 a.m. (Eastern) and may be heard through Webster’s Investor Relations website at www.wbst.com, or in listen-only mode by calling 877-407-8289 or 201-689-8341 internationally. The call will be archived on the website and available for future retrieval.

image1.jpg

Forward-Looking Statements

This release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 (the “Act”). 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, such words are not the exclusive means of identifying such statements. Examples of forward-looking statements include, but are not limited to: (i) projections of revenues, expenses, income or loss, earnings or loss per share, and other financial items; (ii) statements of plans, objectives, and expectations of Webster or its management or Board of Directors; (iii) statements of future economic performance; and (iv) 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 actual results to differ from those discussed in the forward-looking statements include, but are not limited to: (1) our ability to successfully execute our business plan and manage our risks; (2) local, regional, national, and international economic conditions and the impact they may have on us and our customers; (3) volatility and disruption in national and international financial markets; (4) the potential adverse effects of the ongoing novel coronavirus (COVID-19) pandemic and any governmental or societal responses thereto, or other unusual and infrequently occurring events; (5) changes in the level of nonperforming assets and charge-offs; (6) changes in estimates of future reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements; (7) adverse conditions in the securities markets that lead to impairment in the value of our investment securities; (8) inflation, changes in interest rate, and monetary fluctuations; (9) the timely development and acceptance of new products and services and the perceived value of those products and services by customers; (10) changes in deposit flows, consumer spending, borrowings, and savings habits; (11) our ability to implement new technologies and maintain secure and reliable technology systems; (12) performance by our counterparties and vendors; (13) our ability to increase market share and control expenses; (14) changes in the competitive environment among banks, financial holding companies, and other financial services providers; (15) changes in laws and regulations (including those concerning taxes, banking, securities, insurance, and healthcare) with which we and our subsidiaries must comply, including recent and potential legislative and regulatory changes in response to the COVID-19 pandemic such as the CARES Act and the rules and regulations that may be promulgated thereunder; (16) the effect of changes in accounting policies and practices applicable to us, including changes in our allowance for loan and lease losses and other impacts of recently adopted accounting guidance regarding the recognition of credit losses; (17) legal and regulatory developments including the resolution of legal proceedings or regulatory or other governmental inquiries and the results of regulatory examinations or reviews; and (18) the other factors that are described in the Company’s Annual Report on Form 10-K and Quarterly Reports on Form 10-Q under the headings “Risk Factors” and “Management Discussion and Analysis of Financial Condition and Results of Operation.” Any forward-looking statement made by the Company in this release speaks only as of the date on which it is made. Factors or events that could cause the Company’s actual results to differ may emerge from time to time, and it is not possible for the Company to predict all of them. The Company 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.

image1.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 and other performance ratios, as adjusted, is included in the accompanying selected financial highlights table.

We believe that providing certain non-GAAP financial measures provides investors with information useful in understanding our financial performance, our performance trends and financial position. We utilize these measures for internal planning and forecasting purposes. We, as well as securities analysts, investors, and other interested parties, also use these measures to compare peer company operating performance. We believe that our presentation and discussion, together with the accompanying reconciliations, provides a complete understanding of factors and trends affecting our business and allows investors to view performance in a manner similar to management. These non-GAAP measures should not be considered a substitute for GAAP basis measures and results, and we strongly encourage investors to review our 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.

WEBSTER FINANCIAL CORPORATION<br><br>Selected Financial Highlights (unaudited)
At or for the Three Months Ended
(In thousands, except per share data) September 30,<br>2020 June 30,<br>2020 March 31,<br>2020 December 31,<br>2019 September 30,<br>2019
Income and performance ratios:
Net income $ 69,281 $ 53,097 $ 38,199 $ 90,473 $ 93,865
Earnings applicable to common shareholders 66,890 50,729 36,021 88,066 91,442
Earnings per diluted common share 0.75 0.57 0.39 0.96 1.00
Return on average assets 0.84 % 0.65 % 0.50 % 1.19 % 1.27 %
Return on average tangible common shareholders' equity ^(non-GAAP)^ 10.91 8.47 5.95 14.34 15.37
Return on average common shareholders’ equity 8.80 6.79 4.75 11.60 12.36
Non-interest income as a percentage of total revenue 25.50 21.12 24.12 23.47 22.52
Asset quality:
Allowance for credit losses on loans and leases $ 369,811 $ 358,522 $ 334,931 $ 209,096 $ 209,152
Nonperforming assets 167,314 178,381 169,120 157,380 166,716
Allowance for credit losses on loans and leases/total loans and leases 1.69 % 1.64 % 1.60 % 1.04 % 1.07 %
Net charge-offs/average loans and leases (annualized) 0.21 0.30 0.15 0.12 0.28
Nonperforming loans and leases/total loans and leases 0.74 0.79 0.78 0.75 0.83
Nonperforming assets/total loans and leases plus OREO 0.77 0.82 0.81 0.79 0.85
Allowance for credit losses on loans and leases/nonperforming loans and leases 227.39 207.17 206.37 138.56 128.55
Other ratios:
Tangible equity ^(non-GAAP)^ 8.19 % 8.14 % 8.14 % 8.88 % 8.83 %
Tangible common equity ^(non-GAAP)^ 7.75 7.69 7.67 8.39 8.34
Tier 1 risk-based capital ^(a)^ 11.88 11.82 11.60 12.22 12.32
Total risk-based capital ^(a)^ 13.47 13.42 13.10 13.55 13.68
Common equity tier 1 risk-based capital ^(a)^ 11.23 11.17 10.95 11.56 11.63
Shareholders’ equity/total assets 9.76 9.71 9.76 10.56 10.54
Net interest margin 2.88 2.99 3.23 3.27 3.49
Efficiency ratio ^(non-GAAP)^ 59.99 60.04 58.03 58.52 56.60
Equity and share related:
Common equity $ 3,074,653 $ 3,029,742 $ 2,945,205 $ 3,062,733 $ 3,007,357
Book value per common share 34.09 33.59 32.66 33.28 32.68
Tangible book value per common share ^(non-GAAP)^ 27.86 27.40 26.46 27.19 26.58
Common stock closing price 26.41 28.61 22.90 53.36 46.87
Dividends declared per common share 0.40 0.40 0.40 0.40 0.40
Common shares issued and outstanding 90,204 90,194 90,172 92,027 92,034
Weighted-average common shares outstanding - Basic 89,630 89,485 90,936 91,574 91,559
Weighted-average common shares outstanding - Diluted 89,738 89,570 91,206 91,916 91,874
(a) Presented as preliminary for September 30, 2020 and actual for the remaining periods. In accordance with regulatory capital rules, the Company elected an option to delay the estimated impact of CECL on its regulatory capital over a five-year transition period ending December 31, 2024. As a result, capital ratios and amounts as of September 30, 2020 exclude the impact of the increased allowance for credit losses on loans, held-to-maturity debt securities and unfunded loan commitments attributed to the adoption of CECL.
WEBSTER FINANCIAL CORPORATION<br><br>Consolidated Balance Sheets (unaudited)
--- --- --- --- --- --- ---
(In thousands) September 30,<br>2020 June 30,<br>2020 September 30,<br>2019
Assets:
Cash and due from banks $ 181,524 $ 198,680 $ 227,966
Interest-bearing deposits 60,276 104,444 74,865
Securities:
Available for sale 3,304,217 3,183,624 2,960,103
Held to maturity 5,723,434 5,477,126 5,193,521
Total securities 9,027,651 8,660,750 8,153,624
Allowance for credit losses on investment securities held-to-maturity (306) (309)
Securities, net 9,027,345 8,660,441 8,153,624
Loans held for sale 29,018 46,446 27,061
Loans and Leases:
Commercial 8,612,549 8,546,769 7,009,884
Commercial real estate 6,307,567 6,207,314 5,398,084
Residential mortgages 4,885,821 4,921,573 4,873,726
Consumer 2,046,086 2,126,861 2,269,952
Total loans and leases 21,852,023 21,802,517 19,551,646
Allowance for credit losses on loans and leases (369,811) (358,522) (209,152)
Loans and leases, net 21,482,212 21,443,995 19,342,494
Federal Home Loan Bank and Federal Reserve Bank stock 89,611 94,495 116,984
Premises and equipment, net 250,535 258,392 278,642
Goodwill and other intangible assets, net 561,902 558,367 561,252
Cash surrender value of life insurance policies 561,021 557,325 549,335
Deferred tax asset, net 76,695 77,145 59,956
Accrued interest receivable and other assets 674,304 708,887 502,921
Total Assets $ 32,994,443 $ 32,708,617 $ 29,895,100
Liabilities and Shareholders' Equity:
Deposits:
Demand $ 6,136,814 $ 6,193,757 $ 4,291,659
Health savings accounts 6,976,280 6,786,845 6,288,218
Interest-bearing checking 3,390,921 3,280,125 2,619,452
Money market 3,069,098 2,686,650 2,560,918
Savings 4,777,000 4,742,573 4,264,853
Certificates of deposit 2,570,440 2,666,047 3,249,860
Brokered certificates of deposit 5,705
Total deposits 26,920,553 26,355,997 23,280,665
Securities sold under agreements to repurchase and other borrowings 1,301,822 1,688,805 1,210,692
Federal Home Loan Bank advances 433,243 523,321 1,392,849
Long-term debt 568,846 570,029 549,158
Accrued expenses and other liabilities 550,289 395,686 309,342
Total liabilities 29,774,753 29,533,838 26,742,706
Preferred stock 145,037 145,037 145,037
Common shareholders' equity 3,074,653 3,029,742 3,007,357
Total shareholders’ equity 3,219,690 3,174,779 3,152,394
Total Liabilities and Shareholders' Equity $ 32,994,443 $ 32,708,617 $ 29,895,100
WEBSTER FINANCIAL CORPORATION<br><br>Consolidated Statements of Income (unaudited)
--- --- --- --- --- --- --- --- ---
Three Months Ended September 30, Nine Months Ended September 30,
(In thousands, except per share data) 2020 2019 2020 2019
Interest income:
Interest and fees on loans and leases $ 188,001 $ 236,453 $ 600,709 $ 701,166
Interest and dividends on securities 51,009 57,517 164,687 170,958
Loans held for sale 229 166 588 459
Total interest income 239,239 294,136 765,984 872,583
Interest expense:
Deposits 12,598 34,214 59,246 97,991
Borrowings 7,385 19,383 32,274 50,715
Total interest expense 19,983 53,597 91,520 148,706
Net interest income 219,256 240,539 674,464 723,877
Provision for credit losses 22,750 11,300 138,750 31,800
Net interest income after provision for loan and lease losses 196,506 229,239 535,714 692,077
Non-interest income:
Deposit service fees 39,278 41,410 117,687 127,552
Loan and lease related fees 6,568 8,246 20,032 22,623
Wealth and investment services 8,255 8,496 24,096 24,456
Mortgage banking activities 7,087 2,133 14,185 3,829
Increase in cash surrender value of life insurance policies 3,695 3,708 10,899 10,942
Gain on investment securities, net 8
Other income 10,177 5,938 21,607 24,994
Total non-interest income 75,060 69,931 208,514 214,396
Non-interest expense:
Compensation and benefits 104,019 98,623 305,637 294,935
Occupancy 14,275 14,087 43,005 42,802
Technology and equipment 27,846 26,180 83,151 77,644
Marketing 3,852 4,758 10,640 12,329
Professional and outside services 9,223 5,024 21,044 16,706
Intangible assets amortization 1,089 961 3,013 2,885
Loan workout expenses 612 986 1,497 2,478
Deposit insurance 4,204 4,409 13,944 13,292
Other expenses 18,876 24,866 57,485 73,149
Total non-interest expense 183,996 179,894 539,416 536,220
Income before income taxes 87,570 119,276 204,812 370,253
Income tax expense 18,289 25,411 44,235 78,003
Net income 69,281 93,865 160,577 292,250
Preferred stock dividends and other (2,391) (2,423) (6,819) (7,331)
Earnings applicable to common shareholders $ 66,890 $ 91,442 $ 153,758 $ 284,919
Weighted-average common shares outstanding - Diluted 89,738 91,874 90,235 91,883
Earnings per common share:
Basic $ 0.75 $ 1.00 $ 1.71 $ 3.11
Diluted 0.75 1.00 1.70 3.10
WEBSTER FINANCIAL CORPORATION<br><br>Five Quarter Consolidated Statements of Income (unaudited)
--- --- --- --- --- --- --- --- --- --- ---
Three Months Ended
(In thousands, except per share data) September 30,<br>2020 June 30,<br>2020 March 31,<br>2020 December 31,<br>2019 September 30,<br>2019
Interest income:
Interest and fees on loans and leases $ 188,001 $ 196,521 $ 216,187 $ 223,527 $ 236,453
Interest and dividends on securities 51,009 55,570 58,108 58,205 57,517
Loans held for sale 229 184 175 268 166
Total interest income 239,239 252,275 274,470 282,000 294,136
Interest expense:
Deposits 12,598 18,805 27,843 31,586 34,214
Borrowings 7,385 9,063 15,826 19,164 19,383
Total interest expense 19,983 27,868 43,669 50,750 53,597
Net interest income 219,256 224,407 230,801 231,250 240,539
Provision for credit losses 22,750 40,000 76,000 6,000 11,300
Net interest income after provision for loan and lease losses 196,506 184,407 154,801 225,250 229,239
Non-interest income:
Deposit service fees 39,278 35,839 42,570 40,470 41,410
Loan and lease related fees 6,568 6,968 6,496 8,704 8,246
Wealth and investment services 8,255 7,102 8,739 8,476 8,496
Mortgage banking activities 7,087 4,205 2,893 2,286 2,133
Increase in cash surrender value of life insurance policies 3,695 3,624 3,580 3,670 3,708
Gain on investment securities, net 8 29
Other income 10,177 2,338 9,092 7,284 5,938
Total non-interest income 75,060 60,076 73,378 70,919 69,931
Non-interest expense:
Compensation and benefits 104,019 99,731 101,887 100,467 98,623
Occupancy 14,275 14,245 14,485 14,379 14,087
Technology and equipment 27,846 27,468 27,837 27,639 26,180
Marketing 3,852 3,286 3,502 3,957 4,758
Professional and outside services 9,223 6,158 5,663 4,674 5,024
Intangible assets amortization 1,089 962 962 962 961
Loan workout expenses 612 392 493 474 986
Deposit insurance 4,204 5,015 4,725 4,662 4,409
Other expenses 18,876 19,327 19,282 22,516 24,866
Total non-interest expense 183,996 176,584 178,836 179,730 179,894
Income before income taxes 87,570 67,899 49,343 116,439 119,276
Income tax expense 18,289 14,802 11,144 25,966 25,411
Net income 69,281 53,097 38,199 90,473 93,865
Preferred stock dividends and other (2,391) (2,368) (2,178) (2,407) (2,423)
Earnings applicable to common shareholders $ 66,890 $ 50,729 $ 36,021 $ 88,066 $ 91,442
Weighted-average common shares outstanding - Diluted 89,738 89,570 91,206 91,916 91,874
Earnings per common share:
Basic $ 0.75 $ 0.57 $ 0.40 $ 0.96 $ 1.00
Diluted 0.75 0.57 0.39 0.96 1.00
WEBSTER FINANCIAL CORPORATION<br><br>Consolidated Average Balances, Interest, Yields and Rates, and Net Interest Margin on a Fully Tax-equivalent Basis (unaudited)
--- --- --- --- --- --- --- --- --- --- --- --- ---
Three Months Ended September 30,
2020 2019
(Dollars in thousands) Average<br>balance Interest Yield/rate Average<br>balance Interest Yield/rate
Assets:
Interest-earning assets:
Loans and leases $ 21,870,740 $ 188,865 3.40 % $ 19,473,293 $ 237,131 4.80 %
Investment securities ^(a)^ 8,762,692 52,154 2.47 7,929,568 57,810 2.93
Federal Home Loan and Federal Reserve Bank stock 91,232 600 2.62 104,975 1,120 4.23
Interest-bearing deposits 102,059 26 0.10 63,751 345 2.12
Loans held for sale 31,211 229 2.94 20,301 166 3.29
Total interest-earning assets 30,857,934 $ 241,874 3.13 % 27,591,888 $ 296,572 4.25 %
Non-interest-earning assets 2,057,503 1,965,521
Total Assets $ 32,915,437 $ 29,557,409
Liabilities and Shareholders' Equity:
Interest-bearing liabilities:
Demand deposits $ 6,228,436 $ % $ 4,322,932 $ %
Health savings accounts 6,953,641 2,073 0.12 6,274,341 3,135 0.20
Interest-bearing checking, money market and savings 11,167,653 3,983 0.14 9,256,189 14,697 0.63
Certificates of deposit 2,589,888 6,542 1.00 3,301,588 16,382 1.97
Total deposits 26,939,618 12,598 0.19 23,155,050 34,214 0.59
Securities sold under agreements to repurchase and other borrowings 1,225,616 608 0.19 1,362,877 6,571 1.89
Federal Home Loan Bank advances 449,085 2,528 2.20 1,017,787 6,910 2.66
Long-term debt ^(a)^ 569,425 4,249 3.25 543,869 5,902 4.52
Total borrowings 2,244,126 7,385 1.33 2,924,533 19,383 2.63
Total interest-bearing liabilities 29,183,744 $ 19,983 0.27 % 26,079,583 $ 53,597 0.81 %
Non-interest-bearing liabilities 526,363 359,135
Total liabilities 29,710,107 26,438,718
Preferred stock 145,037 145,037
Common shareholders' equity 3,060,293 2,973,654
Total shareholders' equity 3,205,330 3,118,691
Total Liabilities and Shareholders' Equity $ 32,915,437 $ 29,557,409
Tax-equivalent net interest income 221,891 242,975
Less: tax-equivalent adjustments (2,635) (2,436)
Net interest income $ 219,256 $ 240,539
Net interest margin 2.88 % 3.49 %
(a) For purposes of yield/rate computation, unrealized gain (loss) balances on securities available for sale and senior fixed-rate notes hedges are excluded.
WEBSTER FINANCIAL CORPORATION<br><br>Consolidated Average Balances, Interest, Yields and Rates, and Net Interest Margin on a Fully Tax-equivalent Basis (unaudited)
--- --- --- --- --- --- --- --- --- --- --- --- ---
Nine Months Ended September 30,
2020 2019
(Dollars in thousands) Average<br>balance Interest Yield/rate Average<br>balance Interest Yield/rate
Assets:
Interest-earning assets:
Loans and leases $ 21,270,350 $ 603,100 3.75 % $ 19,007,780 $ 703,136 4.90 %
Investment securities ^(a)^ 8,554,646 167,027 2.67 7,572,687 171,265 3.01
Federal Home Loan and Federal Reserve Bank stock 108,788 2,716 3.33 108,716 3,949 4.86
Interest-bearing deposits 89,989 222 0.32 56,449 983 2.30
Loans held for sale 25,944 588 3.02 19,013 459 3.22
Total interest-earning assets 30,049,717 $ 773,653 3.43 % 26,764,645 $ 879,792 4.36 %
Non-interest-earning assets 2,017,159 1,872,632
Total Assets $ 32,066,876 $ 28,637,277
Liabilities and Shareholders' Equity:
Interest-bearing liabilities:
Demand deposits $ 5,525,573 $ % $ 4,261,060 $ %
Health savings accounts 6,854,101 7,973 0.16 6,213,150 9,150 0.20
Interest-bearing checking, money market and savings 10,427,634 22,848 0.29 9,050,853 40,622 0.60
Certificates of deposit 2,841,385 28,425 1.34 3,290,044 48,219 1.96
Total deposits 25,648,693 59,246 0.31 22,815,107 97,991 0.57
Securities sold under agreements to repurchase and other borrowings 1,366,292 5,318 0.51 918,864 13,227 1.90
Federal Home Loan Bank advances 870,063 13,145 1.98 1,084,332 22,467 2.73
Long-term debt ^(a)^ 563,805 13,811 3.52 441,329 15,021 4.63
Total borrowings 2,800,160 32,274 1.55 2,444,525 50,715 2.75
Total interest-bearing liabilities 28,448,853 $ 91,520 0.43 % 25,259,632 $ 148,706 0.78 %
Non-interest-bearing liabilities 433,207 353,346
Total liabilities 28,882,060 25,612,978
Preferred stock 145,037 145,037
Common shareholders' equity 3,039,779 2,879,262
Total shareholders' equity 3,184,816 3,024,299
Total Liabilities and Shareholders' Equity $ 32,066,876 $ 28,637,277
Tax-equivalent net interest income 682,133 731,086
Less: tax-equivalent adjustments (7,669) (7,209)
Net interest income $ 674,464 $ 723,877
Net interest margin 3.03 % 3.62 %
(a) For purposes of yield/rate computation, unrealized gain (loss) balances on securities available for sale and senior fixed-rate notes hedges are excluded.
WEBSTER FINANCIAL CORPORATION Five Quarter Loan and Lease Balances (unaudited)
--- --- --- --- --- --- --- --- --- --- ---
(Dollars in thousands) September 30,<br>2020 June 30,<br>2020 March 31,<br>2020 December 31,<br>2019 September 30,<br>2019
Loan and Lease Balances (actual):
Commercial non-mortgage $ 7,722,838 $ 7,606,245 $ 6,385,619 $ 5,833,952 $ 5,887,119
Asset-based lending 889,711 940,524 1,180,328 1,046,886 1,122,765
Commercial real estate 6,307,567 6,207,314 6,122,474 5,949,339 5,398,084
Residential mortgages 4,885,821 4,921,573 4,991,512 4,972,685 4,873,726
Consumer 2,046,086 2,126,861 2,211,591 2,234,124 2,269,952
Total Loan and Lease Balances 21,852,023 21,802,517 20,891,524 20,036,986 19,551,646
Allowance for credit losses on loans and leases (369,811) (358,522) (334,931) (209,096) (209,152)
Loans and Leases, net $ 21,482,212 $ 21,443,995 $ 20,556,593 $ 19,827,890 $ 19,342,494
Loan and Lease Balances (average):
Commercial non-mortgage $ 7,683,879 $ 7,318,814 $ 6,005,501 $ 5,879,600 $ 5,933,221
Asset-based lending 922,653 1,030,928 1,085,624 1,087,537 1,138,189
Commercial real estate 6,260,114 6,136,091 5,996,728 5,667,764 5,312,403
Residential mortgages 4,914,368 4,946,746 5,013,888 4,917,365 4,802,497
Consumer 2,089,726 2,176,335 2,223,058 2,256,255 2,286,983
Total Loan and Lease Balances 21,870,740 21,608,914 20,324,799 19,808,521 19,473,293
Allowance for credit losses on loans and leases (363,552) (340,050) (269,273) (211,460) (213,130)
Loans and Leases, net $ 21,507,188 $ 21,268,864 $ 20,055,526 $ 19,597,061 $ 19,260,163
WEBSTER FINANCIAL CORPORATION<br><br>Five Quarter Nonperforming Assets and Past Due Loans and Leases (unaudited)
--- --- --- --- --- --- --- --- --- --- ---
(Dollars in thousands) September 30,<br>2020 June 30,<br>2020 March 31,<br>2020 December 31,<br>2019 September 30,<br>2019
Nonperforming loans and leases:
Commercial non-mortgage $ 75,080 $ 75,340 $ 74,077 $ 64,793 $ 64,197
Asset-based lending 3,789 138 137 139 9,165
Commercial real estate 8,784 15,889 12,901 11,554 12,810
Residential mortgages 41,498 46,500 42,393 43,100 43,733
Consumer 33,485 35,187 32,785 31,320 32,794
Total nonperforming loans and leases $ 162,636 $ 173,054 $ 162,293 $ 150,906 $ 162,699
Other real estate owned and repossessed assets:
Commercial non-mortgage $ 175 $ 272 $ 121 $ 271 $ 544
Residential mortgages 3,899 3,081 4,480 4,247 1,912
Consumer 604 1,974 2,226 1,956 1,561
Total other real estate owned and repossessed assets $ 4,678 $ 5,327 $ 6,827 $ 6,474 $ 4,017
Total nonperforming assets $ 167,314 $ 178,381 $ 169,120 $ 157,380 $ 166,716
Past due 30-89 days:
--- --- --- --- --- --- --- --- --- --- ---
Commercial non-mortgage $ 3,821 $ 13,959 $ 8,200 $ 8,482 $ 5,384
Asset-based lending
Commercial real estate 329 2,363 2,217 1,700 1,433
Residential mortgages 9,291 15,445 11,814 13,598 13,445
Consumer 8,349 7,857 14,666 18,835 15,217
Total past due 30-89 days 21,790 39,624 36,897 42,615 35,479
Past due 90 days or more and accruing 198 75 92
Total past due loans and leases $ 21,790 $ 39,822 $ 36,972 $ 42,615 $ 35,571
Five Quarter Changes in the Allowance for Credit Losses on Loans and Leases (unaudited)
--- --- --- --- --- --- --- --- --- --- ---
For the Three Months Ended
(Dollars in thousands) September 30,<br>2020 June 30,<br>2020 March 31,<br>2020 December 31,<br>2019 September 30,<br>2019
Beginning balance $ 358,522 $ 334,931 $ 209,096 $ 209,152 $ 211,671
Adoption of ASU No. 2016-13 57,568
Provision 22,753 40,003 76,085 6,000 11,300
Charge-offs:
Commercial non-mortgage 12,085 15,294 5,544 5,041 11,291
Asset-based lending 10
Commercial real estate 1,399 30 23 32
Residential mortgages 546 194 1,511 876 872
Consumer 1,717 2,586 3,076 3,165 3,765
Total charge-offs 15,757 18,074 10,161 9,105 15,960
Recoveries:
Commercial non-mortgage 1,978 271 558 236 173
Asset-based lending 10 3 33
Commercial real estate 47 2 3 3 3
Residential mortgages 521 83 235 534 356
Consumer 1,747 1,296 1,544 2,243 1,609
Total recoveries 4,293 1,662 2,343 3,049 2,141
Total net charge-offs 11,464 16,412 7,818 6,056 13,819
Ending balance $ 369,811 $ 358,522 $ 334,931 $ 209,096 $ 209,152

WEBSTER FINANCIAL CORPORATION

Reconciliations to GAAP Financial Measures

The Company evaluates its business based on certain ratios that utilize non-GAAP financial measures. The Company believes the use of these non-GAAP financial measures provides additional clarity in assessing the results and financial position of the Company. Other companies may define or calculate supplemental financial data differently.

The efficiency ratio, which measures the costs expended to generate a dollar of revenue, is calculated excluding certain non-operational items. Return on average tangible common shareholders' equity measures the Company’s net income available to common shareholders, adjusted for the tax-effected amortization of intangible assets, as a percentage of average shareholders’ equity less average preferred stock and average goodwill and intangible assets. The tangible equity ratio represents shareholders’ equity less goodwill and intangible assets divided by total assets less goodwill and intangible assets. The tangible common equity ratio represents shareholders’ equity less preferred stock and goodwill and intangible assets divided by total assets less goodwill and intangible assets. Tangible book value per common share represents shareholders’ equity less preferred stock and goodwill and intangible assets divided by common shares outstanding at the end of the period. Core deposits express total deposits less time deposits, including brokered time deposits. See the tables below for reconciliations of these non-GAAP financial measures with financial measures defined by GAAP.

At or for the Three Months Ended
(In thousands, except per share data) September 30,<br>2020 June 30,<br>2020 March 31,<br>2020 December 31,<br>2019 September 30,<br>2019
Efficiency ratio:
Non-interest expense (GAAP) $ 183,996 $ 176,584 $ 178,836 $ 179,730 $ 179,894
Less: Foreclosed property activity (GAAP) (201) (217) (250) 263 (128)
Intangible assets amortization (GAAP) 1,089 962 962 962 961
Other expenses (non-GAAP) 4,786 1,750
Non-interest expense (non-GAAP) $ 178,322 $ 175,839 $ 178,124 $ 178,505 $ 177,311
Net interest income (GAAP) $ 219,256 $ 224,407 $ 230,801 $ 231,250 $ 240,539
Add: Tax-equivalent adjustment (non-GAAP) 2,635 2,561 2,473 2,486 2,436
Non-interest income (GAAP) 75,060 60,076 73,378 70,919 69,931
Other (non-GAAP) 297 293 299 402 350
Customer derivative fair value adjustment (GAAP) 5,511
Less: Gain on investment securities, net (GAAP) 8 29
Income (non-GAAP) $ 297,248 $ 292,848 $ 306,943 $ 305,028 $ 313,256
Efficiency ratio (non-GAAP) 59.99% 60.04% 58.03% 58.52% 56.60%
Return on average tangible common shareholders' equity:
Net income (GAAP) $ 69,281 $ 53,097 $ 38,199 $ 90,473 $ 93,865
Less: Preferred stock dividends (GAAP) 1,969 1,969 1,969 1,969 1,968
Add: Intangible assets amortization, tax-effected (GAAP) 860 760 760 760 759
Income adjusted for preferred stock dividends and intangible assets amortization (non-GAAP) $ 68,172 $ 51,888 $ 36,990 $ 89,264 $ 92,656
Income adjusted for preferred stock dividends and intangible assets amortization, annualized basis (non-GAAP) $ 272,688 $ 207,552 $ 147,960 $ 357,056 $ 370,624
Average shareholders' equity (non-GAAP) $ 3,205,330 $ 3,155,368 $ 3,193,525 $ 3,196,563 $ 3,118,691
Less: Average preferred stock (non-GAAP) 145,037 145,037 145,037 145,037 145,037
Average goodwill and other intangible assets (non-GAAP) 560,959 558,835 559,786 560,750 561,715
Average tangible common shareholders' equity (non-GAAP) $ 2,499,334 $ 2,451,496 $ 2,488,702 $ 2,490,776 $ 2,411,939
Return on average tangible common shareholders' equity (non-GAAP) 10.91% 8.47% 5.95% 14.34% 15.37%

WEBSTER FINANCIAL CORPORATION

Reconciliations to GAAP Financial Measures (continued)

At or for the Three Months Ended
(In thousands, except per share data) September 30,<br>2020 June 30,<br>2020 March 31,<br>2020 December 31,<br>2019 September 30,<br>2019
Tangible equity:
Shareholders' equity (GAAP) $ 3,219,690 $ 3,174,779 $ 3,090,242 $ 3,207,770 $ 3,152,394
Less: Goodwill and other intangible assets (GAAP) 561,902 558,367 559,328 560,290 561,252
Tangible shareholders' equity (non-GAAP) $ 2,657,788 $ 2,616,412 $ 2,530,914 $ 2,647,480 $ 2,591,142
Total assets (GAAP) $ 32,994,443 $ 32,708,617 $ 31,654,874 $ 30,389,344 $ 29,895,100
Less: Goodwill and other intangible assets (GAAP) 561,902 558,367 559,328 560,290 561,252
Tangible assets (non-GAAP) $ 32,432,541 $ 32,150,250 $ 31,095,546 $ 29,829,054 $ 29,333,848
Tangible equity (non-GAAP) 8.19% 8.14% 8.14% 8.88% 8.83%
Tangible common equity:
Tangible shareholders' equity (non-GAAP) $ 2,657,788 $ 2,616,412 $ 2,530,914 $ 2,647,480 $ 2,591,142
Less: Preferred stock (GAAP) 145,037 145,037 145,037 145,037 145,037
Tangible common shareholders' equity (non-GAAP) $ 2,512,751 $ 2,471,375 $ 2,385,877 $ 2,502,443 $ 2,446,105
Tangible assets (non-GAAP) $ 32,432,541 $ 32,150,250 $ 31,095,546 $ 29,829,054 $ 29,333,848
Tangible common equity (non-GAAP) 7.75% 7.69% 7.67% 8.39% 8.34%
Tangible book value per common share:
Tangible common shareholders' equity (non-GAAP) $ 2,512,751 $ 2,471,375 $ 2,385,877 $ 2,502,443 $ 2,446,105
Common shares outstanding 90,204 90,194 90,172 92,027 92,034
Tangible book value per common share (non-GAAP) $ 27.86 $ 27.40 $ 26.46 $ 27.19 $ 26.58
Core deposits:
Total deposits $ 26,920,553 $ 26,355,997 $ 24,513,837 $ 23,324,746 $ 23,280,665
Less: Certificates of deposit 2,570,440 2,666,047 2,891,161 3,104,765 3,249,860
Brokered certificates of deposit 100,000 5,705
Core deposits (non-GAAP) $ 24,350,113 $ 23,689,950 $ 21,522,676 $ 20,219,981 $ 20,025,100