| (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 Symbol | Name of 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 | |||||||
| 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). | |||||||
| WEBSTER FINANCIAL CORPORATION | |||||||||||
| (Registrant) | |||||||||||
| Date: January 23, 2020 | /s/ Albert J. Wang | ||||||||||
| Albert J. Wang | |||||||||||
| Senior Vice President and Chief Accounting Officer | |||||||||||
| Exhibit Number | Description | |||||||
| 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). | |||||||

| Media Contact | Investor Contact | |||||||||||||
| Alice Ferreira, 203-578-2610 | Terry Mangan, 203-578-2318 | |||||||||||||
| [email protected] | [email protected] | |||||||||||||

| Percent | |||||||||||||||||||||||
| Three months ended December 31, | Favorable/ | ||||||||||||||||||||||
| (In thousands) | 2019 | 2018 | (Unfavorable) | ||||||||||||||||||||
| Net interest income | $93,347 | $92,156 | 1.3 | % | |||||||||||||||||||
| Non-interest income | 16,420 | 16,103 | 2.0 | ||||||||||||||||||||
| Operating revenue | 109,767 | 108,259 | 1.4 | ||||||||||||||||||||
| Non-interest expense | 45,505 | 45,324 | (0.4) | ||||||||||||||||||||
| Pre-tax, pre-provision net revenue | $64,262 | $62,935 | 2.1 | ||||||||||||||||||||
| Percent | |||||||||||||||||||||||
| At December 31, | Increase/ | ||||||||||||||||||||||
| (In millions) | 2019 | 2018 | (Decrease) | ||||||||||||||||||||
| Loans and leases | $11,500 | $10,438 | 10.2 | % | |||||||||||||||||||
| Deposits | 4,382 | 4,031 | 8.7 | ||||||||||||||||||||

| Percent | |||||||||||||||||||||||
| Three months ended December 31, | Favorable/ | ||||||||||||||||||||||
| (In thousands) | 2019 | 2018 | (Unfavorable) | ||||||||||||||||||||
| Net interest income | $40,666 | $38,335 | 6.1 | % | |||||||||||||||||||
| Non-interest income | 22,959 | 21,613 | 6.2 | ||||||||||||||||||||
| Operating revenue | 63,625 | 59,948 | 6.1 | ||||||||||||||||||||
| Non-interest expense | 34,893 | 31,106 | (12.2) | ||||||||||||||||||||
| Pre-tax, net revenue | $28,732 | $28,842 | (0.4) | ||||||||||||||||||||
| Percent | |||||||||||||||||||||||
| At December 31, | Increase/ | ||||||||||||||||||||||
| (Dollars in millions) | 2019 | 2018 | (Decrease) | ||||||||||||||||||||
Number of accounts (thousands) | 2,974 | 2,722 | 9.3 | % | |||||||||||||||||||
| Deposits | $6,416 | $5,741 | 11.8 | ||||||||||||||||||||
| Linked investment accounts * | 2,071 | 1,460 | 41.8 | ||||||||||||||||||||
| Total footings | $8,487 | $7,201 | 17.9 | ||||||||||||||||||||
| * Linked investment accounts are held off balance sheet | |||||||||||||||||||||||

| Percent | |||||||||||||||||||||||
| Three months ended December 31, | Favorable/ | ||||||||||||||||||||||
| (In thousands) | 2019 | 2018 | (Unfavorable) | ||||||||||||||||||||
| Net interest income | $97,226 | $102,087 | (4.8) | % | |||||||||||||||||||
| Non-interest income * | 28,098 | 31,248 | (10.1) | ||||||||||||||||||||
| Operating revenue | 125,324 | 133,335 | (6.0) | ||||||||||||||||||||
| Non-interest expense | 97,323 | 96,804 | (0.5) | ||||||||||||||||||||
| Pre-tax, pre-provision net revenue | $28,001 | $36,531 | (23.4) | ||||||||||||||||||||
| Percent | |||||||||||||||||||||||
| At December 31, | Increase/ | ||||||||||||||||||||||
| (In millions) | 2019 | 2018 | (Decrease) | ||||||||||||||||||||
| Loans | $8,537 | $8,028 | 6.3 | % | |||||||||||||||||||
| Deposits | 12,528 | 11,857 | 5.7 | ||||||||||||||||||||






WEBSTER FINANCIAL CORPORATION Selected Financial Highlights (unaudited) | |||||||||||||||||||||||||||||
| At or for the Three Months Ended | |||||||||||||||||||||||||||||
| (In thousands, except per share data) | December 31, 2019 | September 30, 2019 | June 30, 2019 | March 31, 2019 | December 31, 2018 | ||||||||||||||||||||||||
| Income and performance ratios: | |||||||||||||||||||||||||||||
| Net income | $ | 90,473 | $ | 93,865 | $ | 98,649 | $ | 99,736 | $ | 98,838 | |||||||||||||||||||
| Earnings applicable to common shareholders | 88,066 | 91,442 | 96,193 | 97,549 | 96,666 | ||||||||||||||||||||||||
| Earnings per diluted common share | 0.96 | 1.00 | 1.05 | 1.06 | 1.05 | ||||||||||||||||||||||||
| Return on average assets | 1.19 | % | 1.27 | % | 1.38 | % | 1.44 | % | 1.44 | % | |||||||||||||||||||
Return on average tangible common shareholders' equity (non-GAAP) | 14.34 | 15.37 | 16.88 | 17.70 | 18.22 | ||||||||||||||||||||||||
| Return on average common shareholders’ equity | 11.60 | 12.36 | 13.47 | 14.01 | 14.31 | ||||||||||||||||||||||||
| Non-interest income as a percentage of total revenue | 23.47 | 22.52 | 23.88 | 22.12 | 23.58 | ||||||||||||||||||||||||
| Asset quality: | |||||||||||||||||||||||||||||
| Allowance for loan and lease losses | $ | 209,096 | $ | 209,152 | $ | 211,671 | $ | 211,389 | $ | 212,353 | |||||||||||||||||||
| Nonperforming assets | 157,380 | 166,716 | 153,247 | 164,431 | 161,617 | ||||||||||||||||||||||||
| Allowance for loan and lease losses / total loans and leases | 1.04 | % | 1.07 | % | 1.10 | % | 1.12 | % | 1.15 | % | |||||||||||||||||||
| Net charge-offs / average loans and leases (annualized) | 0.12 | 0.28 | 0.24 | 0.21 | 0.21 | ||||||||||||||||||||||||
| Nonperforming loans and leases / total loans and leases | 0.75 | 0.83 | 0.77 | 0.84 | 0.84 | ||||||||||||||||||||||||
| Nonperforming assets / total loans and leases plus OREO | 0.79 | 0.85 | 0.80 | 0.87 | 0.87 | ||||||||||||||||||||||||
| Allowance for loan and lease losses / nonperforming loans and leases | 138.56 | 128.55 | 142.97 | 133.01 | 137.22 | ||||||||||||||||||||||||
| Other ratios: | |||||||||||||||||||||||||||||
Tangible equity (non-GAAP) | 8.88 | % | 8.83 | % | 8.82 | % | 8.68 | % | 8.59 | % | |||||||||||||||||||
Tangible common equity (non-GAAP) | 8.39 | 8.34 | 8.31 | 8.16 | 8.05 | ||||||||||||||||||||||||
Tier 1 risk-based capital (a) | 12.23 | 12.32 | 12.09 | 12.17 | 12.16 | ||||||||||||||||||||||||
Total risk-based capital (a) | 13.55 | 13.68 | 13.48 | 13.60 | 13.63 | ||||||||||||||||||||||||
Common equity tier 1 risk-based capital (a) | 11.56 | 11.63 | 11.41 | 11.46 | 11.44 | ||||||||||||||||||||||||
| Shareholders’ equity / total assets | 10.56 | 10.54 | 10.59 | 10.50 | 10.45 | ||||||||||||||||||||||||
| Net interest margin | 3.27 | 3.49 | 3.63 | 3.74 | 3.66 | ||||||||||||||||||||||||
Efficiency ratio (non-GAAP) | 58.52 | 56.60 | 56.09 | 55.93 | 56.19 | ||||||||||||||||||||||||
| Equity and share related: | |||||||||||||||||||||||||||||
| Common equity | $ | 3,062,733 | $ | 3,007,357 | $ | 2,920,180 | $ | 2,821,218 | $ | 2,741,478 | |||||||||||||||||||
| Book value per common share | 33.28 | 32.68 | 31.74 | 30.62 | 29.72 | ||||||||||||||||||||||||
Tangible book value per common share (non-GAAP) | 27.19 | 26.58 | 25.63 | 24.51 | 23.60 | ||||||||||||||||||||||||
| Common stock closing price | 53.36 | 46.87 | 47.77 | 50.67 | 49.29 | ||||||||||||||||||||||||
| Dividends declared per common share | 0.40 | 0.40 | 0.40 | 0.33 | 0.33 | ||||||||||||||||||||||||
| Common shares issued and outstanding | 92,027 | 92,034 | 92,007 | 92,125 | 92,247 | ||||||||||||||||||||||||
| Weighted-average common shares outstanding - Basic | 91,574 | 91,559 | 91,534 | 91,962 | 91,971 | ||||||||||||||||||||||||
| Weighted-average common shares outstanding - Diluted | 91,916 | 91,874 | 91,855 | 92,225 | 92,202 | ||||||||||||||||||||||||
(a) Presented as projected for December 31, 2019 and actual for the remaining periods. | |||||||||||||||||||||||||||||
WEBSTER FINANCIAL CORPORATION Consolidated Balance Sheets (unaudited) | |||||||||||||||||
| (In thousands) | December 31, 2019 | September 30, 2019 | December 31, 2018 | ||||||||||||||
| Assets: | |||||||||||||||||
| Cash and due from banks | $ | 185,341 | $ | 227,966 | $ | 260,422 | |||||||||||
| Interest-bearing deposits | 72,554 | 74,865 | 69,077 | ||||||||||||||
| Securities: | |||||||||||||||||
| Available for sale | 2,925,833 | 2,960,103 | 2,898,730 | ||||||||||||||
| Held to maturity | 5,293,918 | 5,193,521 | 4,325,420 | ||||||||||||||
| Total securities | 8,219,751 | 8,153,624 | 7,224,150 | ||||||||||||||
| Loans held for sale | 36,053 | 27,061 | 11,869 | ||||||||||||||
| Loans and Leases: | |||||||||||||||||
| Commercial | 6,880,838 | 7,009,884 | 6,725,003 | ||||||||||||||
| Commercial real estate | 5,949,339 | 5,398,084 | 4,927,145 | ||||||||||||||
| Residential mortgages | 4,972,685 | 4,873,726 | 4,416,637 | ||||||||||||||
| Consumer | 2,234,124 | 2,269,952 | 2,396,704 | ||||||||||||||
| Total loans and leases | 20,036,986 | 19,551,646 | 18,465,489 | ||||||||||||||
| Allowance for loan and lease losses | (209,096) | (209,152) | (212,353) | ||||||||||||||
| Loans and leases, net | 19,827,890 | 19,342,494 | 18,253,136 | ||||||||||||||
| Federal Home Loan Bank and Federal Reserve Bank stock | 149,046 | 116,984 | 149,286 | ||||||||||||||
| Premises and equipment, net | 270,413 | 278,642 | 124,850 | ||||||||||||||
| Goodwill and other intangible assets, net | 560,290 | 561,252 | 564,137 | ||||||||||||||
| Cash surrender value of life insurance policies | 550,651 | 549,335 | 543,616 | ||||||||||||||
| Deferred tax asset, net | 61,975 | 59,956 | 96,516 | ||||||||||||||
| Accrued interest receivable and other assets | 455,380 | 502,921 | 313,256 | ||||||||||||||
| Total Assets | $ | 30,389,344 | $ | 29,895,100 | $ | 27,610,315 | |||||||||||
| Liabilities and Shareholders' Equity: | |||||||||||||||||
| Deposits: | |||||||||||||||||
| Demand | $ | 4,446,463 | $ | 4,291,659 | $ | 4,162,446 | |||||||||||
| Health savings accounts | 6,416,135 | 6,288,218 | 5,740,601 | ||||||||||||||
| Interest-bearing checking | 2,689,734 | 2,619,452 | 2,518,472 | ||||||||||||||
| Money market | 2,312,840 | 2,560,918 | 2,100,084 | ||||||||||||||
| Savings | 4,354,809 | 4,264,853 | 4,140,696 | ||||||||||||||
| Certificates of deposit | 3,104,765 | 3,249,860 | 2,961,564 | ||||||||||||||
| Brokered certificates of deposit | — | 5,705 | 234,982 | ||||||||||||||
| Total deposits | 23,324,746 | 23,280,665 | 21,858,845 | ||||||||||||||
| Securities sold under agreements to repurchase and other borrowings | 1,040,431 | 1,210,692 | 581,874 | ||||||||||||||
| Federal Home Loan Bank advances | 1,948,476 | 1,392,849 | 1,826,808 | ||||||||||||||
| Long-term debt | 540,364 | 549,158 | 226,021 | ||||||||||||||
| Accrued expenses and other liabilities | 327,557 | 309,342 | 230,252 | ||||||||||||||
| Total liabilities | 27,181,574 | 26,742,706 | 24,723,800 | ||||||||||||||
| Preferred stock | 145,037 | 145,037 | 145,037 | ||||||||||||||
| Common shareholders' equity | 3,062,733 | 3,007,357 | 2,741,478 | ||||||||||||||
| Total shareholders’ equity | 3,207,770 | 3,152,394 | 2,886,515 | ||||||||||||||
| Total Liabilities and Shareholders' Equity | $ | 30,389,344 | $ | 29,895,100 | $ | 27,610,315 | |||||||||||
WEBSTER FINANCIAL CORPORATION Consolidated Statements of Income (unaudited) | ||||||||||||||||||||||||||
| Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||||||||||||||||||
| (In thousands, except per share data) | 2019 | 2018 | 2019 | 2018 | ||||||||||||||||||||||
| Interest income: | ||||||||||||||||||||||||||
| Interest and fees on loans and leases | $ | 223,527 | $ | 225,961 | $ | 924,693 | $ | 842,449 | ||||||||||||||||||
| Interest and dividends on securities | 58,205 | 54,301 | 229,163 | 212,090 | ||||||||||||||||||||||
| Loans held for sale | 268 | 130 | 727 | 628 | ||||||||||||||||||||||
| Total interest income | 282,000 | 280,392 | 1,154,583 | 1,055,167 | ||||||||||||||||||||||
| Interest expense: | ||||||||||||||||||||||||||
| Deposits | 31,586 | 27,629 | 129,577 | 90,407 | ||||||||||||||||||||||
| Borrowings | 19,164 | 15,632 | 69,879 | 58,079 | ||||||||||||||||||||||
| Total interest expense | 50,750 | 43,261 | 199,456 | 148,486 | ||||||||||||||||||||||
| Net interest income | 231,250 | 237,131 | 955,127 | 906,681 | ||||||||||||||||||||||
| Provision for loan and lease losses | 6,000 | 10,000 | 37,800 | 42,000 | ||||||||||||||||||||||
| Net interest income after provision for loan and lease losses | 225,250 | 227,131 | 917,327 | 864,681 | ||||||||||||||||||||||
| Non-interest income: | ||||||||||||||||||||||||||
| Deposit service fees | 40,470 | 40,272 | 168,022 | 162,183 | ||||||||||||||||||||||
| Loan and lease related fees | 8,704 | 7,914 | 31,327 | 32,025 | ||||||||||||||||||||||
| Wealth and investment services | 8,476 | 8,105 | 32,932 | 32,843 | ||||||||||||||||||||||
| Mortgage banking activities | 2,286 | 740 | 6,115 | 4,424 | ||||||||||||||||||||||
| Increase in cash surrender value of life insurance policies | 3,670 | 3,693 | 14,612 | 14,614 | ||||||||||||||||||||||
| Gain on investment securities, net | 29 | — | 29 | — | ||||||||||||||||||||||
| Other income | 7,284 | 12,439 | 32,278 | 36,479 | ||||||||||||||||||||||
| Total non-interest income | 70,919 | 73,163 | 285,315 | 282,568 | ||||||||||||||||||||||
| Non-interest expense: | ||||||||||||||||||||||||||
| Compensation and benefits | 100,467 | 97,039 | 395,402 | 381,496 | ||||||||||||||||||||||
| Occupancy | 14,379 | 13,974 | 57,181 | 59,463 | ||||||||||||||||||||||
| Technology and equipment | 27,639 | 24,858 | 105,283 | 97,877 | ||||||||||||||||||||||
| Marketing | 3,957 | 4,345 | 16,286 | 16,838 | ||||||||||||||||||||||
| Professional and outside services | 4,674 | 6,201 | 21,380 | 20,300 | ||||||||||||||||||||||
| Intangible assets amortization | 962 | 962 | 3,847 | 3,847 | ||||||||||||||||||||||
| Loan workout expenses | 474 | 1,150 | 2,952 | 3,251 | ||||||||||||||||||||||
| Deposit insurance | 4,662 | 4,651 | 17,954 | 34,749 | ||||||||||||||||||||||
| Other expenses | 22,516 | 21,579 | 95,665 | 87,795 | ||||||||||||||||||||||
| Total non-interest expense | 179,730 | 174,759 | 715,950 | 705,616 | ||||||||||||||||||||||
| Income before income taxes | 116,439 | 125,535 | 486,692 | 441,633 | ||||||||||||||||||||||
| Income tax expense | 25,966 | 26,697 | 103,969 | 81,215 | ||||||||||||||||||||||
| Net income | 90,473 | 98,838 | 382,723 | 360,418 | ||||||||||||||||||||||
| Preferred stock dividends and other | (2,407) | (2,172) | (9,738) | (8,715) | ||||||||||||||||||||||
| Earnings applicable to common shareholders | $ | 88,066 | $ | 96,666 | $ | 372,985 | $ | 351,703 | ||||||||||||||||||
| Weighted-average common shares outstanding - Diluted | 91,916 | 92,202 | 91,882 | 92,227 | ||||||||||||||||||||||
| Earnings per common share: | ||||||||||||||||||||||||||
| Basic | $ | 0.96 | $ | 1.05 | $ | 4.07 | $ | 3.83 | ||||||||||||||||||
| Diluted | 0.96 | 1.05 | 4.06 | 3.81 | ||||||||||||||||||||||
WEBSTER FINANCIAL CORPORATION Five Quarter Consolidated Statements of Income (unaudited) | |||||||||||||||||||||||||||||
| Three Months Ended | |||||||||||||||||||||||||||||
| (In thousands, except per share data) | December 31, 2019 | September 30, 2019 | June 30, 2019 | March 31, 2019 | December 31, 2018 | ||||||||||||||||||||||||
| Interest income: | |||||||||||||||||||||||||||||
| Interest and fees on loans and leases | $ | 223,527 | $ | 236,453 | $ | 235,949 | $ | 228,764 | $ | 225,961 | |||||||||||||||||||
| Interest and dividends on securities | 58,205 | 57,517 | 56,163 | 57,278 | 54,301 | ||||||||||||||||||||||||
| Loans held for sale | 268 | 166 | 145 | 148 | 130 | ||||||||||||||||||||||||
| Total interest income | 282,000 | 294,136 | 292,257 | 286,190 | 280,392 | ||||||||||||||||||||||||
| Interest expense: | |||||||||||||||||||||||||||||
| Deposits | 31,586 | 34,214 | 32,757 | 31,020 | 27,629 | ||||||||||||||||||||||||
| Borrowings | 19,164 | 19,383 | 17,713 | 13,619 | 15,632 | ||||||||||||||||||||||||
| Total interest expense | 50,750 | 53,597 | 50,470 | 44,639 | 43,261 | ||||||||||||||||||||||||
| Net interest income | 231,250 | 240,539 | 241,787 | 241,551 | 237,131 | ||||||||||||||||||||||||
| Provision for loan and lease losses | 6,000 | 11,300 | 11,900 | 8,600 | 10,000 | ||||||||||||||||||||||||
| Net interest income after provision for loan and lease losses | 225,250 | 229,239 | 229,887 | 232,951 | 227,131 | ||||||||||||||||||||||||
| Non-interest income: | |||||||||||||||||||||||||||||
| Deposit service fees | 40,470 | 41,410 | 43,118 | 43,024 | 40,272 | ||||||||||||||||||||||||
| Loan and lease related fees | 8,704 | 8,246 | 6,558 | 7,819 | 7,914 | ||||||||||||||||||||||||
| Wealth and investment services | 8,476 | 8,496 | 8,309 | 7,651 | 8,105 | ||||||||||||||||||||||||
| Mortgage banking activities | 2,286 | 2,133 | 932 | 764 | 740 | ||||||||||||||||||||||||
| Increase in cash surrender value of life insurance policies | 3,670 | 3,708 | 3,650 | 3,584 | 3,693 | ||||||||||||||||||||||||
| Gain on investment securities, net | 29 | — | — | — | — | ||||||||||||||||||||||||
| Other income | 7,284 | 5,938 | 13,286 | 5,770 | 12,439 | ||||||||||||||||||||||||
| Total non-interest income | 70,919 | 69,931 | 75,853 | 68,612 | 73,163 | ||||||||||||||||||||||||
| Non-interest expense: | |||||||||||||||||||||||||||||
| Compensation and benefits | 100,467 | 98,623 | 98,527 | 97,785 | 97,039 | ||||||||||||||||||||||||
| Occupancy | 14,379 | 14,087 | 14,019 | 14,696 | 13,974 | ||||||||||||||||||||||||
| Technology and equipment | 27,639 | 26,180 | 25,767 | 25,697 | 24,858 | ||||||||||||||||||||||||
| Marketing | 3,957 | 4,758 | 4,243 | 3,328 | 4,345 | ||||||||||||||||||||||||
| Professional and outside services | 4,674 | 5,024 | 5,634 | 6,048 | 6,201 | ||||||||||||||||||||||||
| Intangible assets amortization | 962 | 961 | 962 | 962 | 962 | ||||||||||||||||||||||||
| Loan workout expenses | 474 | 986 | 832 | 660 | 1,150 | ||||||||||||||||||||||||
| Deposit insurance | 4,662 | 4,409 | 4,453 | 4,430 | 4,651 | ||||||||||||||||||||||||
| Other expenses | 22,516 | 24,866 | 26,203 | 22,080 | 21,579 | ||||||||||||||||||||||||
| Total non-interest expense | 179,730 | 179,894 | 180,640 | 175,686 | 174,759 | ||||||||||||||||||||||||
| Income before income taxes | 116,439 | 119,276 | 125,100 | 125,877 | 125,535 | ||||||||||||||||||||||||
| Income tax expense | 25,966 | 25,411 | 26,451 | 26,141 | 26,697 | ||||||||||||||||||||||||
| Net income | 90,473 | 93,865 | 98,649 | 99,736 | 98,838 | ||||||||||||||||||||||||
| Preferred stock dividends and other | (2,407) | (2,423) | (2,456) | (2,187) | (2,172) | ||||||||||||||||||||||||
| Earnings applicable to common shareholders | $ | 88,066 | $ | 91,442 | $ | 96,193 | $ | 97,549 | $ | 96,666 | |||||||||||||||||||
| Weighted-average common shares outstanding - Diluted | 91,916 | 91,874 | 91,855 | 92,225 | 92,202 | ||||||||||||||||||||||||
| Earnings per common share: | |||||||||||||||||||||||||||||
| Basic | $ | 0.96 | $ | 1.00 | $ | 1.05 | $ | 1.06 | $ | 1.05 | |||||||||||||||||||
| Diluted | 0.96 | 1.00 | 1.05 | 1.06 | 1.05 | ||||||||||||||||||||||||
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, | |||||||||||||||||||||||||||||||||||
| 2019 | 2018 | ||||||||||||||||||||||||||||||||||
| (Dollars in thousands) | Average balance | Interest | Yield/rate | Average balance | Interest | Yield/rate | |||||||||||||||||||||||||||||
| Assets: | |||||||||||||||||||||||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||||||||||||||||
| Loans and leases | $ | 19,808,521 | $ | 224,259 | 4.46 | % | $ | 18,424,387 | $ | 226,727 | 4.85 | % | |||||||||||||||||||||||
Investment securities (a) | 8,323,512 | 58,724 | 2.86 | 7,144,118 | 54,119 | 2.99 | |||||||||||||||||||||||||||||
| Federal Home Loan and Federal Reserve Bank stock | 127,770 | 1,007 | 3.13 | 137,535 | 1,480 | 4.27 | |||||||||||||||||||||||||||||
| Interest-bearing deposits | 56,484 | 228 | 1.58 | 61,313 | 343 | 2.19 | |||||||||||||||||||||||||||||
| Loans held for sale | 32,599 | 268 | 3.28 | 10,258 | 130 | 5.04 | |||||||||||||||||||||||||||||
| Total interest-earning assets | 28,348,886 | $ | 284,486 | 3.98 | % | 25,777,611 | $ | 282,799 | 4.32 | % | |||||||||||||||||||||||||
| Non-interest-earning assets | 1,969,620 | 1,625,706 | |||||||||||||||||||||||||||||||||
| Total Assets | $ | 30,318,506 | $ | 27,403,317 | |||||||||||||||||||||||||||||||
| Liabilities and Shareholders' Equity: | |||||||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||||
| Demand deposits | $ | 4,417,167 | $ | — | — | % | $ | 4,209,456 | $ | — | — | % | |||||||||||||||||||||||
| Health savings accounts | 6,320,475 | 3,166 | 0.20 | 5,633,993 | 2,828 | 0.20 | |||||||||||||||||||||||||||||
| Interest-bearing checking, money market and savings | 9,420,738 | 13,944 | 0.59 | 8,945,051 | 11,160 | 0.49 | |||||||||||||||||||||||||||||
| Certificates of deposit | 3,202,242 | 14,476 | 1.79 | 3,136,831 | 13,641 | 1.72 | |||||||||||||||||||||||||||||
| Total deposits | 23,360,622 | 31,586 | 0.54 | 21,925,331 | 27,629 | 0.50 | |||||||||||||||||||||||||||||
| Securities sold under agreements to repurchase and other borrowings | 1,275,293 | 4,726 | 1.45 | 668,660 | 2,769 | 1.62 | |||||||||||||||||||||||||||||
| Federal Home Loan Bank advances | 1,550,528 | 8,932 | 2.25 | 1,491,071 | 10,024 | 2.63 | |||||||||||||||||||||||||||||
Long-term debt (a) | 547,584 | 5,506 | 4.21 | 225,990 | 2,839 | 5.03 | |||||||||||||||||||||||||||||
| Total borrowings | 3,373,405 | 19,164 | 2.25 | 2,385,721 | 15,632 | 2.57 | |||||||||||||||||||||||||||||
| Total interest-bearing liabilities | 26,734,027 | $ | 50,750 | 0.75 | % | 24,311,052 | $ | 43,261 | 0.70 | % | |||||||||||||||||||||||||
| Non-interest-bearing liabilities | 387,916 | 239,089 | |||||||||||||||||||||||||||||||||
| Total liabilities | 27,121,943 | 24,550,141 | |||||||||||||||||||||||||||||||||
| Preferred stock | 145,037 | 145,037 | |||||||||||||||||||||||||||||||||
| Common shareholders' equity | 3,051,526 | 2,708,139 | |||||||||||||||||||||||||||||||||
| Total shareholders' equity | 3,196,563 | 2,853,176 | |||||||||||||||||||||||||||||||||
| Total Liabilities and Shareholders' Equity | $ | 30,318,506 | $ | 27,403,317 | |||||||||||||||||||||||||||||||
| Tax-equivalent net interest income | 233,736 | 239,538 | |||||||||||||||||||||||||||||||||
| Less: tax-equivalent adjustments | (2,486) | (2,407) | |||||||||||||||||||||||||||||||||
| Net interest income | $ | 231,250 | $ | 237,131 | |||||||||||||||||||||||||||||||
| Net interest margin | 3.27 | % | 3.66 | % | |||||||||||||||||||||||||||||||
(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 Consolidated Average Balances, Interest, Yields and Rates, and Net Interest Margin on a Fully Tax-equivalent Basis (unaudited) | |||||||||||||||||||||||||||||||||||
| Twelve Months Ended December 31, | |||||||||||||||||||||||||||||||||||
| 2019 | 2018 | ||||||||||||||||||||||||||||||||||
| (Dollars in thousands) | Average balance | Interest | Yield/rate | Average balance | Interest | Yield/rate | |||||||||||||||||||||||||||||
| Assets: | |||||||||||||||||||||||||||||||||||
| Interest-earning assets: | |||||||||||||||||||||||||||||||||||
| Loans and leases | $ | 19,209,611 | $ | 927,395 | 4.83 | % | $ | 18,033,587 | $ | 845,146 | 4.69 | % | |||||||||||||||||||||||
Investment securities (a) | 7,761,937 | 229,989 | 2.97 | 7,137,326 | 211,227 | 2.93 | |||||||||||||||||||||||||||||
| Federal Home Loan and Federal Reserve Bank stock | 113,518 | 4,956 | 4.37 | 132,607 | 6,067 | 4.58 | |||||||||||||||||||||||||||||
| Interest-bearing deposits | 56,458 | 1,211 | 2.14 | 63,178 | 1,125 | 1.78 | |||||||||||||||||||||||||||||
| Loans held for sale | 22,437 | 727 | 3.24 | 15,519 | 628 | 4.04 | |||||||||||||||||||||||||||||
| Total interest-earning assets | 27,163,961 | $ | 1,164,278 | 4.29 | % | 25,382,217 | $ | 1,064,193 | 4.18 | % | |||||||||||||||||||||||||
| Non-interest-earning assets | 1,897,078 | 1,640,385 | |||||||||||||||||||||||||||||||||
| Total Assets | $ | 29,061,039 | $ | 27,022,602 | |||||||||||||||||||||||||||||||
| Liabilities and Shareholders' Equity: | |||||||||||||||||||||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||||
| Demand deposits | $ | 4,300,407 | $ | — | — | % | $ | 4,185,183 | $ | — | — | % | |||||||||||||||||||||||
| Health savings accounts | 6,240,201 | 12,316 | 0.20 | 5,540,000 | 10,980 | 0.20 | |||||||||||||||||||||||||||||
| Interest-bearing checking, money market and savings | 9,144,086 | 54,566 | 0.60 | 9,115,168 | 36,559 | 0.40 | |||||||||||||||||||||||||||||
| Certificates of deposit | 3,267,913 | 62,695 | 1.92 | 2,818,271 | 42,868 | 1.52 | |||||||||||||||||||||||||||||
| Total deposits | 22,952,607 | 129,577 | 0.56 | 21,658,622 | 90,407 | 0.42 | |||||||||||||||||||||||||||||
| Securities sold under agreements to repurchase and other borrowings | 1,008,704 | 17,953 | 1.78 | 784,998 | 13,491 | 1.72 | |||||||||||||||||||||||||||||
| Federal Home Loan Bank advances | 1,201,839 | 31,399 | 2.61 | 1,339,492 | 33,461 | 2.50 | |||||||||||||||||||||||||||||
Long-term debt (a) | 468,111 | 20,527 | 4.51 | 225,895 | 11,127 | 4.93 | |||||||||||||||||||||||||||||
| Total borrowings | 2,678,654 | 69,879 | 2.62 | 2,350,385 | 58,079 | 2.47 | |||||||||||||||||||||||||||||
| Total interest-bearing liabilities | 25,631,261 | $ | 199,456 | 0.78 | % | 24,009,007 | $ | 148,486 | 0.62 | % | |||||||||||||||||||||||||
| Non-interest-bearing liabilities | 362,059 | 231,463 | |||||||||||||||||||||||||||||||||
| Total liabilities | 25,993,320 | 24,240,470 | |||||||||||||||||||||||||||||||||
| Preferred stock | 145,037 | 145,068 | |||||||||||||||||||||||||||||||||
| Common shareholders' equity | 2,922,682 | 2,637,064 | |||||||||||||||||||||||||||||||||
| Total shareholders' equity | 3,067,719 | 2,782,132 | |||||||||||||||||||||||||||||||||
| Total Liabilities and Shareholders' Equity | $ | 29,061,039 | $ | 27,022,602 | |||||||||||||||||||||||||||||||
| Tax-equivalent net interest income | 964,822 | 915,707 | |||||||||||||||||||||||||||||||||
| Less: tax-equivalent adjustments | (9,695) | (9,026) | |||||||||||||||||||||||||||||||||
| Net interest income | $ | 955,127 | $ | 906,681 | |||||||||||||||||||||||||||||||
| Net interest margin | 3.55 | % | 3.60 | % | |||||||||||||||||||||||||||||||
(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) | December 31, 2019 | September 30, 2019 | June 30, 2019 | March 31, 2019 | December 31, 2018 | ||||||||||||||||||||||||
| Loan and Lease Balances (actual): | |||||||||||||||||||||||||||||
| Commercial non-mortgage | $ | 5,833,952 | $ | 5,887,119 | $ | 5,948,388 | $ | 5,811,309 | $ | 5,755,832 | |||||||||||||||||||
| Asset-based lending | 1,046,886 | 1,122,765 | 1,077,118 | 1,039,633 | 969,171 | ||||||||||||||||||||||||
| Commercial real estate | 5,949,339 | 5,398,084 | 5,224,382 | 4,991,825 | 4,927,145 | ||||||||||||||||||||||||
| Residential mortgages | 4,972,685 | 4,873,726 | 4,718,704 | 4,631,787 | 4,416,637 | ||||||||||||||||||||||||
| Consumer | 2,234,124 | 2,269,952 | 2,301,291 | 2,339,736 | 2,396,704 | ||||||||||||||||||||||||
| Total Loan and Lease Balances | 20,036,986 | 19,551,646 | 19,269,883 | 18,814,290 | 18,465,489 | ||||||||||||||||||||||||
| Allowance for loan and lease losses | (209,096) | (209,152) | (211,671) | (211,389) | (212,353) | ||||||||||||||||||||||||
| Loans and Leases, net | $ | 19,827,890 | $ | 19,342,494 | $ | 19,058,212 | $ | 18,602,901 | $ | 18,253,136 | |||||||||||||||||||
| Loan and Lease Balances (average): | |||||||||||||||||||||||||||||
| Commercial non-mortgage | $ | 5,879,600 | $ | 5,933,221 | $ | 5,914,710 | $ | 5,776,334 | $ | 5,754,153 | |||||||||||||||||||
| Asset-based lending | 1,087,537 | 1,138,189 | 1,049,403 | 1,016,069 | 964,575 | ||||||||||||||||||||||||
| Commercial real estate | 5,667,764 | 5,312,403 | 5,079,415 | 4,930,035 | 4,862,419 | ||||||||||||||||||||||||
| Residential mortgages | 4,917,365 | 4,802,497 | 4,662,033 | 4,415,434 | 4,419,826 | ||||||||||||||||||||||||
| Consumer | 2,256,255 | 2,286,983 | 2,324,717 | 2,371,302 | 2,423,414 | ||||||||||||||||||||||||
| Total Loan and Lease Balances | 19,808,521 | 19,473,293 | 19,030,278 | 18,509,174 | 18,424,387 | ||||||||||||||||||||||||
| Allowance for loan and lease losses | (211,460) | (213,130) | (210,719) | (214,966) | (214,453) | ||||||||||||||||||||||||
| Loans and Leases, net | $ | 19,597,061 | $ | 19,260,163 | $ | 18,819,559 | $ | 18,294,208 | $ | 18,209,934 | |||||||||||||||||||
WEBSTER FINANCIAL CORPORATION Five Quarter Nonperforming Assets and Past Due Loans and Leases (unaudited) | |||||||||||||||||||||||||||||
| (Dollars in thousands) | December 31, 2019 | September 30, 2019 | June 30, 2019 | March 31, 2019 | December 31, 2018 | ||||||||||||||||||||||||
| Nonperforming loans and leases: | |||||||||||||||||||||||||||||
| Commercial non-mortgage | $ | 64,793 | $ | 64,197 | $ | 56,340 | $ | 66,754 | $ | 62,265 | |||||||||||||||||||
| Asset-based lending | 139 | 9,165 | 184 | 218 | 224 | ||||||||||||||||||||||||
| Commercial real estate | 11,554 | 12,810 | 10,413 | 7,449 | 8,243 | ||||||||||||||||||||||||
| Residential mortgages | 43,100 | 43,733 | 48,104 | 49,267 | 49,069 | ||||||||||||||||||||||||
| Consumer | 31,320 | 32,794 | 33,015 | 35,245 | 34,949 | ||||||||||||||||||||||||
| Total nonperforming loans and leases | $ | 150,906 | $ | 162,699 | $ | 148,056 | $ | 158,933 | $ | 154,750 | |||||||||||||||||||
| Other real estate owned and repossessed assets: | |||||||||||||||||||||||||||||
| Commercial non-mortgage | $ | 271 | $ | 544 | $ | 1,307 | $ | 861 | $ | 407 | |||||||||||||||||||
| Residential mortgages | 4,247 | 1,912 | 2,012 | 2,769 | 4,679 | ||||||||||||||||||||||||
| Consumer | 1,956 | 1,561 | 1,872 | 1,868 | 1,781 | ||||||||||||||||||||||||
| Total other real estate owned and repossessed assets | $ | 6,474 | $ | 4,017 | $ | 5,191 | $ | 5,498 | $ | 6,867 | |||||||||||||||||||
| Total nonperforming assets | $ | 157,380 | $ | 166,716 | $ | 153,247 | $ | 164,431 | $ | 161,617 | |||||||||||||||||||
| Past due 30-89 days: | |||||||||||||||||||||||||||||
| Commercial non-mortgage | $ | 8,482 | $ | 5,384 | $ | 4,438 | $ | 19,152 | $ | 2,615 | |||||||||||||||||||
| Asset-based lending | — | — | — | — | — | ||||||||||||||||||||||||
| Commercial real estate | 1,700 | 1,433 | 2,665 | 2,283 | 1,514 | ||||||||||||||||||||||||
| Residential mortgages | 13,598 | 13,445 | 10,844 | 12,865 | 12,789 | ||||||||||||||||||||||||
| Consumer | 18,835 | 15,217 | 13,949 | 16,174 | 17,324 | ||||||||||||||||||||||||
| Total past due 30-89 days | 42,615 | 35,479 | 31,896 | 50,474 | 34,242 | ||||||||||||||||||||||||
| Past due 90 days or more and accruing | — | 92 | 410 | — | 104 | ||||||||||||||||||||||||
| Total past due loans and leases | $ | 42,615 | $ | 35,571 | $ | 32,306 | $ | 50,474 | $ | 34,346 | |||||||||||||||||||
Five Quarter Changes in the Allowance for Loan and Lease Losses (unaudited) | |||||||||||||||||||||||||||||
| For the Three Months Ended | |||||||||||||||||||||||||||||
| (Dollars in thousands) | December 31, 2019 | September 30, 2019 | June 30, 2019 | March 31, 2019 | December 31, 2018 | ||||||||||||||||||||||||
| Beginning balance | $ | 209,152 | $ | 211,671 | $ | 211,389 | $ | 212,353 | $ | 211,832 | |||||||||||||||||||
| Provision | 6,000 | 11,300 | 11,900 | 8,600 | 10,000 | ||||||||||||||||||||||||
| Charge-offs: | |||||||||||||||||||||||||||||
| Commercial non-mortgage | 5,041 | 11,291 | 5,657 | 7,837 | 10,239 | ||||||||||||||||||||||||
| Asset-based lending | — | — | — | — | 289 | ||||||||||||||||||||||||
| Commercial real estate | 23 | 32 | 2,473 | 973 | 22 | ||||||||||||||||||||||||
| Residential mortgages | 876 | 872 | 2,154 | 251 | 910 | ||||||||||||||||||||||||
| Consumer | 3,165 | 3,765 | 4,098 | 3,972 | 4,384 | ||||||||||||||||||||||||
| Total charge-offs | 9,105 | 15,960 | 14,382 | 13,033 | 15,844 | ||||||||||||||||||||||||
| Recoveries: | |||||||||||||||||||||||||||||
| Commercial non-mortgage | 236 | 173 | 464 | 569 | 2,993 | ||||||||||||||||||||||||
| Asset-based lending | 33 | — | — | 229 | 21 | ||||||||||||||||||||||||
| Commercial real estate | 3 | 3 | 33 | 6 | 7 | ||||||||||||||||||||||||
| Residential mortgages | 534 | 356 | 295 | 178 | 1,137 | ||||||||||||||||||||||||
| Consumer | 2,243 | 1,609 | 1,972 | 2,487 | 2,207 | ||||||||||||||||||||||||
| Total recoveries | 3,049 | 2,141 | 2,764 | 3,469 | 6,365 | ||||||||||||||||||||||||
| Total net charge-offs | 6,056 | 13,819 | 11,618 | 9,564 | 9,479 | ||||||||||||||||||||||||
| Ending balance | $ | 209,096 | $ | 209,152 | $ | 211,671 | $ | 211,389 | $ | 212,353 | |||||||||||||||||||
| At or for the Three Months Ended | |||||||||||||||||||||||||||||
| (In thousands, except per share data) | December 31, 2019 | September 30, 2019 | June 30, 2019 | March 31, 2019 | December 31, 2018 | ||||||||||||||||||||||||
| Efficiency ratio: | |||||||||||||||||||||||||||||
| Non-interest expense (GAAP) | $ | 179,730 | $ | 179,894 | $ | 180,640 | $ | 175,686 | $ | 174,759 | |||||||||||||||||||
| Less: Foreclosed property activity (GAAP) | 263 | (128) | (55) | (253) | 191 | ||||||||||||||||||||||||
| Intangible assets amortization (GAAP) | 962 | 961 | 962 | 962 | 962 | ||||||||||||||||||||||||
| Other expenses (non-GAAP) | — | 1,750 | — | 7 | 320 | ||||||||||||||||||||||||
| Non-interest expense (non-GAAP) | $ | 178,505 | $ | 177,311 | $ | 179,733 | $ | 174,970 | $ | 173,286 | |||||||||||||||||||
| Net interest income (GAAP) | $ | 231,250 | $ | 240,539 | $ | 241,787 | $ | 241,551 | $ | 237,131 | |||||||||||||||||||
| Add: Tax-equivalent adjustment (non-GAAP) | 2,486 | 2,436 | 2,435 | 2,338 | 2,407 | ||||||||||||||||||||||||
| Non-interest income (GAAP) | 70,919 | 69,931 | 75,853 | 68,612 | 73,163 | ||||||||||||||||||||||||
| Other (non-GAAP) | 402 | 350 | 354 | 342 | 282 | ||||||||||||||||||||||||
| Less: Gain on investment securities, net (GAAP) | 29 | — | — | — | — | ||||||||||||||||||||||||
| Less: Gain on the sale of banking centers (GAAP) | — | — | — | — | 4,596 | ||||||||||||||||||||||||
| Income (non-GAAP) | $ | 305,028 | $ | 313,256 | $ | 320,429 | $ | 312,843 | $ | 308,387 | |||||||||||||||||||
| Efficiency ratio (non-GAAP) | 58.52 | % | 56.60 | % | 56.09 | % | 55.93 | % | 56.19 | % | |||||||||||||||||||
| Return on average tangible common shareholders' equity: | |||||||||||||||||||||||||||||
| Net income (GAAP) | $ | 90,473 | $ | 93,865 | $ | 98,649 | $ | 99,736 | $ | 98,838 | |||||||||||||||||||
| Less: Preferred stock dividends (GAAP) | 1,969 | 1,968 | 1,969 | 1,969 | 1,969 | ||||||||||||||||||||||||
| Add: Intangible assets amortization, tax-effected (GAAP) | 760 | 759 | 760 | 760 | 760 | ||||||||||||||||||||||||
| Income adjusted for preferred stock dividends and intangible assets amortization (non-GAAP) | $ | 89,264 | $ | 92,656 | $ | 97,440 | $ | 98,527 | $ | 97,629 | |||||||||||||||||||
| Income adjusted for preferred stock dividends and intangible assets amortization, annualized basis (non-GAAP) | $ | 357,056 | $ | 370,624 | $ | 389,760 | $ | 394,108 | $ | 390,516 | |||||||||||||||||||
| Average shareholders' equity (non-GAAP) | $ | 3,196,563 | $ | 3,118,691 | $ | 3,016,541 | $ | 2,935,653 | $ | 2,853,176 | |||||||||||||||||||
| Less: Average preferred stock (non-GAAP) | 145,037 | 145,037 | 145,037 | 145,037 | 145,037 | ||||||||||||||||||||||||
| Average goodwill and other intangible assets (non-GAAP) | 560,750 | 561,715 | 562,679 | 563,646 | 564,601 | ||||||||||||||||||||||||
| Average tangible common shareholders' equity (non-GAAP) | $ | 2,490,776 | $ | 2,411,939 | $ | 2,308,825 | $ | 2,226,970 | $ | 2,143,538 | |||||||||||||||||||
| Return on average tangible common shareholders' equity (non-GAAP) | 14.34 | % | 15.37 | % | 16.88 | % | 17.70 | % | 18.22 | % | |||||||||||||||||||
| At or for the Three Months Ended | |||||||||||||||||||||||||||||
| (In thousands, except per share data) | December 31, 2019 | September 30, 2019 | June 30, 2019 | March 31, 2019 | December 31, 2018 | ||||||||||||||||||||||||
| Tangible equity: | |||||||||||||||||||||||||||||
| Shareholders' equity (GAAP) | $ | 3,207,770 | $ | 3,152,394 | $ | 3,065,217 | $ | 2,966,255 | $ | 2,886,515 | |||||||||||||||||||
| Less: Goodwill and other intangible assets (GAAP) | 560,290 | 561,252 | 562,214 | 563,176 | 564,137 | ||||||||||||||||||||||||
| Tangible shareholders' equity (non-GAAP) | $ | 2,647,480 | $ | 2,591,142 | $ | 2,503,003 | $ | 2,403,079 | $ | 2,322,378 | |||||||||||||||||||
| Total assets (GAAP) | $ | 30,389,344 | $ | 29,895,100 | $ | 28,942,043 | $ | 28,238,129 | $ | 27,610,315 | |||||||||||||||||||
| Less: Goodwill and other intangible assets (GAAP) | 560,290 | 561,252 | 562,214 | 563,176 | 564,137 | ||||||||||||||||||||||||
| Tangible assets (non-GAAP) | $ | 29,829,054 | $ | 29,333,848 | $ | 28,379,829 | $ | 27,674,953 | $ | 27,046,178 | |||||||||||||||||||
| Tangible equity (non-GAAP) | 8.88 | % | 8.83 | % | 8.82 | % | 8.68 | % | 8.59 | % | |||||||||||||||||||
| Tangible common equity: | |||||||||||||||||||||||||||||
| Tangible shareholders' equity (non-GAAP) | $ | 2,647,480 | $ | 2,591,142 | $ | 2,503,003 | $ | 2,403,079 | $ | 2,322,378 | |||||||||||||||||||
| Less: Preferred stock (GAAP) | 145,037 | 145,037 | 145,037 | 145,037 | 145,037 | ||||||||||||||||||||||||
| Tangible common shareholders' equity (non-GAAP) | $ | 2,502,443 | $ | 2,446,105 | $ | 2,357,966 | $ | 2,258,042 | $ | 2,177,341 | |||||||||||||||||||
| Tangible assets (non-GAAP) | $ | 29,829,054 | $ | 29,333,848 | $ | 28,379,829 | $ | 27,674,953 | $ | 27,046,178 | |||||||||||||||||||
| Tangible common equity (non-GAAP) | 8.39 | % | 8.34 | % | 8.31 | % | 8.16 | % | 8.05 | % | |||||||||||||||||||
| Tangible book value per common share: | |||||||||||||||||||||||||||||
| Tangible common shareholders' equity (non-GAAP) | $ | 2,502,443 | $ | 2,446,105 | $ | 2,357,966 | $ | 2,258,042 | $ | 2,177,341 | |||||||||||||||||||
| Common shares outstanding | 92,027 | 92,034 | 92,007 | 92,125 | 92,247 | ||||||||||||||||||||||||
| Tangible book value per common share (non-GAAP) | $ | 27.19 | $ | 26.58 | $ | 25.63 | $ | 24.51 | $ | 23.60 | |||||||||||||||||||
| Core deposits: | |||||||||||||||||||||||||||||
| Total deposits | $ | 23,324,746 | $ | 23,280,665 | $ | 22,598,778 | $ | 22,750,928 | $ | 21,858,845 | |||||||||||||||||||
| Less: Certificates of deposit | 3,104,765 | 3,249,860 | 3,291,617 | 3,273,120 | 2,961,564 | ||||||||||||||||||||||||
| Brokered certificates of deposit | — | 5,705 | 41,376 | 81,507 | 234,982 | ||||||||||||||||||||||||
| Core deposits (non-GAAP) | $ | 20,219,981 | $ | 20,025,100 | $ | 19,265,785 | $ | 19,396,301 | $ | 18,662,299 | |||||||||||||||||||