Attached files
| file | filename |
|---|---|
| 8-K - 8-K - WEBSTER FINANCIAL CORP | a8-kearningsrelease04192016.htm |
Exhibit 99.1
Media Contact | Investor Contact | |||
Bob Guenther, 203-578-2391 | Terry Mangan, 203-578-2318 | |||
rguenther@websterbank.com | tmangan@websterbank.com | |||
WEBSTER REPORTS 2016 FIRST QUARTER EARNINGS
WATERBURY, Conn., April 19, 2016 - Webster Financial Corporation (NYSE: WBS), the holding company for Webster Bank, N.A., today announced earnings applicable to common shareholders of $46.5 million, or $0.51 per diluted share, for the quarter ended March 31, 2016 compared to $46.9 million, or $0.52 per diluted share, for the quarter ended March 31, 2015.
“Solid quarterly results underscore Webster’s sustained progress in executing growth strategies that maximize value to customers and shareholders. Both loans and revenue grew more than 10 percent, and total assets neared $25 billion,” said James C. Smith, chairman and chief executive officer. “Our recent Boston expansion is gaining momentum, as new deposits recently surpassed $100 million. Webster bankers continued to excel in service to customers and communities.”
Highlights for the first quarter of 2016 compared to the first quarter of 2015:
• | Record core revenue of $240.1 million, an increase of 10.3 percent, including a record level of net interest income of $176.2 million. |
• | Loan growth of $1.6 billion, or 11.1 percent, with double-digit growth in commercial, commercial real estate and residential mortgage loans. |
• | Deposit growth of $1.2 billion, or 6.7 percent, primarily reflecting HSA Bank’s strong organic growth. |
• | Efficiency ratio of 61.29 percent would have been 58.92 percent excluding the Boston expansion related expenses. |
• | Annualized return on average tangible common shareholders’ equity of 10.97 percent. |
“We continue to demonstrate expense discipline as evidenced by our ability to deliver on our efficiency commitments,” said Glenn MacInnes, executive vice president and chief financial officer. “Excluding Boston expansion related expenses, the efficiency ratio has been at or below 60% for twelve consecutive quarters.”
Quarterly net interest income compared to the first quarter of 2015:
• | Net interest income was $176.2 million compared to $159.8 million. |
• | Net interest margin was 3.11 percent compared to 3.10 percent. The yield on interest-earning assets increased by 3 basis points, while the cost of funds increased by 1 basis point. |
• | Net interest margin increased 3 basis points on a linked-quarter basis. |
• | Average interest-earning assets totaled $23.0 billion and grew by $1.9 billion, or 9.2 percent. |
• | Average loans totaled $15.8 billion and grew by $1.8 billion, or 12.9 percent. |
Quarterly provision for loan losses:
• | The Company recorded a provision for loan losses of $15.6 million compared to $13.8 million in the fourth quarter of 2015 and $9.8 million a year ago. |
• | Net charge-offs were $16.4 million compared to $11.8 million in the prior quarter and $7.0 million a year ago. The ratio of net charge-offs to average loans on an annualized basis was 0.41 percent compared to 0.31 percent in the prior quarter and 0.20 percent a year ago. The increase in net charge-offs was primarily in the commercial segment. |
• | The allowance for loan losses represented 1.10 percent of total loans compared to 1.12 percent at December 31, 2015 and 1.14 percent at March 31, 2015. The allowance for loan losses represented 124 percent of nonperforming loans compared to 125 percent at December 31 and 106 percent a year ago. |
Quarterly non-interest income compared to the first quarter of 2015:
• | Total non-interest income was $64.0 million compared to $57.9 million, an increase of $6.1 million. Excluding securities gains and other-than-temporary impairment charges, a year-over-year increase of $6.0 million in core non-interest income reflects increases of $3.8 million in deposit service fees primarily related to HSA Bank, $1.4 million in other income and $1.1 million in mortgage banking activities. |
Quarterly non-interest expense compared to the first quarter of 2015:
• | Total non-interest expense was $151.7 million compared to $134.1 million, an increase of $17.6 million. |
• | Non-interest expense, excluding one-time costs, related primarily to the upcoming closure of four banking center offices increased $16.9 million with $5.7 million of the increase related to the Boston expansion and $3.7 million related to growth at HSA Bank. The remaining $7.5 million increase reflects higher compensation expense and other expenses. |
Quarterly income taxes compared to the first quarter of 2015:
• | Income tax expense was $24.2 million compared to $24.1 million. The effective tax rate was 33.2 percent compared to 32.6 percent, which included a $0.5 million net tax benefit specific to that period. |
Investment securities:
• | Total investment securities were $7.1 billion compared to $6.9 billion at both December 31, 2015 and a year ago. The carrying value of the available-for-sale portfolio included $1.6 million of net unrealized gains compared to net unrealized losses of $10.3 million at December 31 and net unrealized gains of $36.9 million a year ago, while the carrying value of the held-to-maturity portfolio does not reflect $82.2 million of net unrealized gains compared to $38.5 million at December 31 and $99.8 million a year ago. |
Loans:
• | Total loans were $15.9 billion compared to $15.7 billion at December 31, 2015 and $14.3 billion a year ago. Compared to December 31, commercial, commercial real estate, residential mortgage, and consumer loans increased by $58.8 million, $55.3 million, $48.2 million, and $24.3 million, respectively. |
• | Compared to a year ago, commercial, residential mortgage, commercial real estate, and consumer loans increased by $531.9 million, $515.0 million, $383.8 million, and $157.4 million, respectively. |
• | Loan originations for portfolio were $899 million compared to $1.534 billion in the prior quarter and $1.062 billion a year ago. In addition, $73 million of residential loans were originated for sale in the quarter compared to $98 million in the prior quarter and $87 million a year ago. |
Asset quality:
• | Total nonperforming loans were $140.7 million, or 0.89 percent of total loans, compared to $139.9 million, or 0.89 percent, at December 31, 2015 and $152.2 million, or 1.07 percent, a year ago. Total paying nonperforming loans were $43.7 million compared to $48.7 million at December 31 and $53.8 million a year ago. |
• | Past due loans were $55.7 million compared to $39.2 million at December 31 and $45.1 million a year ago. Loans past due 90 days and still accruing increased $1.3 million from both the prior quarter and prior year. |
Deposits and borrowings:
• | Total deposits were $18.7 billion compared to $18.0 billion at December 31, 2015 and $17.5 billion a year ago. Core to total deposits were 89.2 percent compared to 88.4 percent at December 31and 87.4 percent a year ago. Loans to deposits were 84.7 percent compared to 87.3 percent at December 31 and 81.3 percent a year ago. |
• | Total borrowings were $3.5 billion compared to $4.0 billion at December 31 and $2.9 billion a year ago. |
Capital:
• | The return on average tangible common shareholders’ equity and the return on average common shareholders’ equity were 10.97 percent and 8.06 percent, respectively, compared to 11.82 percent and 8.57 percent, respectively, in the first quarter of 2015. |
• | The tangible equity and tangible common equity ratios were 7.64 percent and 7.14 percent, respectively, compared to 7.89 percent and 7.22 percent, respectively, at March 31, 2015. The common equity tier 1 risk-based capital ratio was 10.63 percent compared to 10.93 percent a year ago. |
• | Book value and tangible book value per common share were $25.27 and $18.98, respectively, compared to $24.29 and $17.87, respectively, a year ago. |
***
Webster Financial Corporation is the holding company for Webster Bank, National Association. With $24.9 billion in assets, Webster provides business and consumer banking, mortgage, financial planning, trust, and investment services through 180 banking centers and 352 ATMs. Webster also provides telephone banking, mobile banking, 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 2016 first quarter earnings announcement will be held today, Tuesday, April 19, 2016 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.
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) local, regional, national, and international economic conditions and the impact they may have on us and our customers and our assessment of that impact; (2) volatility and disruption in national and international financial markets; (3) government intervention in the U.S. financial system; (4) changes in the level of nonperforming assets and charge-offs; (5) changes in estimates of future reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements; (6) adverse conditions in the securities markets that lead to impairment in the value of securities in our investment portfolio; (7) inflation, interest rate, securities market, and monetary fluctuations; (8) the timely development and acceptance of new products and services and perceived overall value of these products and services by customers; (9) changes in consumer spending, borrowings, and savings habits; (10) technological changes and cyber-security matters; (11) the ability to increase market share and control expenses; (12) changes in the competitive environment among banks, financial holding companies, and other financial services providers; (13) the effect of changes in laws and regulations (including laws and regulations concerning taxes, banking, securities, and insurance) with which we and our subsidiaries must comply, including the Dodd-Frank Wall Street Reform and Consumer Protection Act; (14) the effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board, and other accounting standard setters; (15) the costs and effects of legal and regulatory developments including the resolution of legal proceedings or regulatory or other governmental inquiries and the results of regulatory examinations or reviews; (16) our success at managing the risks involved in the foregoing items and (17) 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.
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. Specifically, we provide measures based on what we believe are our operating earnings on a consistent basis and exclude non-core operating items which affect the GAAP reporting of results of operations. 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.
---30---
WEBSTER FINANCIAL CORPORATION Selected Financial Highlights (unaudited) | |||||||||||||||||||
At or for the Three Months Ended | |||||||||||||||||||
(In thousands, except per share data) | March 31, 2016 | December 31, 2015 | September 30, 2015 | June 30, 2015 | March 31, 2015 | ||||||||||||||
Income and performance ratios (annualized): | |||||||||||||||||||
Net income | $ | 48,617 | $ | 52,579 | $ | 51,536 | $ | 52,503 | $ | 49,722 | |||||||||
Earnings applicable to common shareholders | 46,486 | 50,414 | 49,341 | 50,277 | 46,937 | ||||||||||||||
Earnings per diluted common share | 0.51 | 0.55 | 0.54 | 0.55 | 0.52 | ||||||||||||||
Return on average assets | 0.78 | % | 0.86 | % | 0.86 | % | 0.90 | % | 0.88 | % | |||||||||
Return on average tangible common shareholders' equity | 10.97 | 11.99 | 11.89 | 12.49 | 11.82 | ||||||||||||||
Return on average common shareholders’ equity | 8.06 | 8.79 | 8.68 | 9.03 | 8.57 | ||||||||||||||
Non-interest income as a percentage of total revenue | 26.66 | 25.82 | 26.78 | 26.80 | 26.60 | ||||||||||||||
Efficiency ratio | 61.29 | 59.87 | 59.49 | 59.88 | 59.69 | ||||||||||||||
Asset quality: | |||||||||||||||||||
Allowance for loan and lease losses | $ | 174,201 | $ | 174,990 | $ | 172,992 | $ | 167,860 | $ | 161,970 | |||||||||
Nonperforming assets | 145,787 | 144,970 | 164,387 | 172,825 | 157,546 | ||||||||||||||
Allowance for loan and lease losses / total loans and leases | 1.10 | % | 1.12 | % | 1.14 | % | 1.14 | % | 1.14 | % | |||||||||
Net charge-offs / average loans and leases (annualized) | 0.41 | 0.31 | 0.21 | 0.19 | 0.20 | ||||||||||||||
Nonperforming loans and leases / total loans and leases | 0.89 | 0.89 | 1.04 | 1.14 | 1.07 | ||||||||||||||
Nonperforming assets / total loans and leases plus OREO | 0.92 | 0.92 | 1.08 | 1.17 | 1.10 | ||||||||||||||
Allowance for loan and lease losses / nonperforming loans and leases | 123.79 | 125.05 | 108.80 | 100.00 | 106.39 | ||||||||||||||
Other ratios (annualized): | |||||||||||||||||||
Tangible equity | 7.64 | % | 7.64 | % | 7.78 | % | 7.82 | % | 7.89 | % | |||||||||
Tangible common equity | 7.14 | 7.13 | 7.26 | 7.28 | 7.22 | ||||||||||||||
Tier 1 risk-based capital (a) | 11.33 | 11.54 | 11.62 | 11.80 | 12.01 | ||||||||||||||
Total risk-based capital (a) | 12.80 | 12.92 | 13.02 | 13.21 | 13.44 | ||||||||||||||
Common equity tier 1 risk-based capital (a) | 10.63 | 10.71 | 10.78 | 10.94 | 10.93 | ||||||||||||||
Shareholders’ equity / total assets | 9.78 | 9.80 | 10.01 | 10.09 | 10.22 | ||||||||||||||
Net interest margin | 3.11 | 3.08 | 3.04 | 3.05 | 3.10 | ||||||||||||||
Share and equity related: | |||||||||||||||||||
Common equity | $ | 2,315,257 | $ | 2,292,861 | $ | 2,279,835 | $ | 2,256,985 | $ | 2,203,926 | |||||||||
Book value per common share | 25.27 | 25.01 | 24.87 | 24.55 | 24.29 | ||||||||||||||
Tangible book value per common share | 18.98 | 18.71 | 18.55 | 18.23 | 17.87 | ||||||||||||||
Common stock closing price | 35.90 | 37.19 | 35.63 | 39.55 | 37.05 | ||||||||||||||
Dividends declared per common share | 0.23 | 0.23 | 0.23 | 0.23 | 0.20 | ||||||||||||||
Common shares issued and outstanding | 91,617 | 91,677 | 91,663 | 91,919 | 90,715 | ||||||||||||||
Weighted-average common shares outstanding - Basic | 91,328 | 91,419 | 91,458 | 90,713 | 90,251 | ||||||||||||||
Weighted-average common shares outstanding - Diluted | 91,809 | 91,956 | 92,007 | 91,302 | 90,841 | ||||||||||||||
(a) | The ratios presented are projected for March 31, 2016 and actual for the remaining periods. |
WEBSTER FINANCIAL CORPORATION Consolidated Balance Sheets (unaudited) | |||||||||||
(In thousands) | March 31, 2016 | December 31, 2015 (b) | March 31, 2015 (b) | ||||||||
Assets: | |||||||||||
Cash and due from banks | $ | 198,174 | $ | 199,693 | $ | 163,495 | |||||
Interest-bearing deposits | 27,805 | 155,907 | 119,297 | ||||||||
Investment securities: | |||||||||||
Available for sale | 3,080,469 | 2,984,631 | 2,968,109 | ||||||||
Held to maturity | 4,012,289 | 3,923,052 | 3,923,189 | ||||||||
Total securities | 7,092,758 | 6,907,683 | 6,891,298 | ||||||||
Loans held for sale (a) | 30,425 | 37,091 | 45,866 | ||||||||
Loans and Leases: | |||||||||||
Commercial | 4,975,332 | 4,916,525 | 4,443,446 | ||||||||
Commercial real estate | 4,046,911 | 3,991,649 | 3,663,071 | ||||||||
Residential mortgages | 4,109,243 | 4,061,001 | 3,594,272 | ||||||||
Consumer | 2,726,869 | 2,702,560 | 2,569,437 | ||||||||
Total loans and leases | 15,858,355 | 15,671,735 | 14,270,226 | ||||||||
Allowance for loan and lease losses | (174,201 | ) | (174,990 | ) | (161,970 | ) | |||||
Loans and leases, net | 15,684,154 | 15,496,745 | 14,108,256 | ||||||||
Federal Home Loan Bank and Federal Reserve Bank stock | 188,347 | 188,347 | 193,290 | ||||||||
Premises and equipment, net | 134,212 | 129,426 | 123,548 | ||||||||
Goodwill and other intangible assets, net | 576,145 | 577,699 | 582,751 | ||||||||
Cash surrender value of life insurance policies | 506,746 | 503,093 | 443,225 | ||||||||
Deferred tax asset, net | 81,191 | 101,578 | 61,136 | ||||||||
Accrued interest receivable and other assets | 415,552 | 345,625 | 319,922 | ||||||||
Total Assets | $ | 24,935,509 | $ | 24,642,887 | $ | 23,052,084 | |||||
Liabilities and Equity: | |||||||||||
Deposits: | |||||||||||
Demand | $ | 3,625,605 | $ | 3,713,063 | $ | 3,450,316 | |||||
Interest-bearing checking | 2,421,692 | 2,369,971 | 2,267,350 | ||||||||
Health savings accounts | 4,084,190 | 3,802,313 | 3,529,301 | ||||||||
Money market | 2,319,588 | 1,933,460 | 2,114,300 | ||||||||
Savings | 4,244,383 | 4,047,817 | 3,978,655 | ||||||||
Certificates of deposit | 1,727,934 | 1,762,847 | 1,905,943 | ||||||||
Brokered certificates of deposit | 301,131 | 323,307 | 299,785 | ||||||||
Total deposits | 18,724,523 | 17,952,778 | 17,545,650 | ||||||||
Securities sold under agreements to repurchase and other borrowings | 910,149 | 1,151,400 | 1,083,877 | ||||||||
Federal Home Loan Bank advances | 2,363,131 | 2,664,139 | 1,584,357 | ||||||||
Long-term debt | 225,323 | 225,260 | 225,069 | ||||||||
Accrued expenses and other liabilities | 274,416 | 233,739 | 257,556 | ||||||||
Total liabilities | 22,497,542 | 22,227,316 | 20,696,509 | ||||||||
Preferred stock | 122,710 | 122,710 | 151,649 | ||||||||
Common shareholders' equity | 2,315,257 | 2,292,861 | 2,203,926 | ||||||||
Webster Financial Corporation shareholders’ equity | 2,437,967 | 2,415,571 | 2,355,575 | ||||||||
Total Liabilities and Equity | $ | 24,935,509 | $ | 24,642,887 | $ | 23,052,084 | |||||
(a) A policy election was made effective in the first quarter 2016. As a result, the March 31, 2016 balance includes loans originated for sale which are accounted for under the fair value option of ASU 820. | |||||||||||
(b) Amounts revised for an immaterial correction for cash collateral relating to derivatives, reclassified from cash and due from banks impacting other assets and other liabilities. | |||||||||||
WEBSTER FINANCIAL CORPORATION Consolidated Statements of Income (unaudited) | ||||||||
Three Months Ended March 31, | ||||||||
(In thousands, except per share data) | 2016 | 2015 | ||||||
Interest income: | ||||||||
Interest and fees on loans and leases | $ | 149,808 | $ | 130,723 | ||||
Interest and dividends on securities | 52,254 | 51,679 | ||||||
Loans held for sale | 273 | 510 | ||||||
Total interest income | 202,335 | 182,912 | ||||||
Interest expense: | ||||||||
Deposits | 12,299 | 11,542 | ||||||
Borrowings | 13,884 | 11,606 | ||||||
Total interest expense | 26,183 | 23,148 | ||||||
Net interest income | 176,152 | 159,764 | ||||||
Provision for loan and lease losses | 15,600 | 9,750 | ||||||
Net interest income after provision for loan and lease losses | 160,552 | 150,014 | ||||||
Non-interest income: | ||||||||
Deposit service fees | 36,382 | 32,625 | ||||||
Loan and lease related fees | 5,675 | 5,679 | ||||||
Wealth and investment services | 7,195 | 7,889 | ||||||
Mortgage banking activities | 2,629 | 1,561 | ||||||
Increase in cash surrender value of life insurance policies | 3,653 | 3,152 | ||||||
Net gain on investment securities | 320 | 43 | ||||||
Other income | 8,319 | 6,941 | ||||||
64,173 | 57,890 | |||||||
Loss on write-down of investment securities to fair value | (149 | ) | — | |||||
Total non-interest income | 64,024 | 57,890 | ||||||
Non-interest expense: | ||||||||
Compensation and benefits | 80,309 | 70,864 | ||||||
Occupancy | 14,253 | 13,596 | ||||||
Technology and equipment expense | 19,235 | 19,248 | ||||||
Marketing | 4,924 | 4,176 | ||||||
Professional and outside services | 2,811 | 2,453 | ||||||
Intangible assets amortization | 1,554 | 1,288 | ||||||
Loan workout expenses | 965 | 878 | ||||||
Deposit insurance | 6,786 | 6,241 | ||||||
Other expenses | 19,688 | 14,871 | ||||||
150,525 | 133,615 | |||||||
Severance, contract, and other | 401 | 290 | ||||||
Acquisition costs | — | 509 | ||||||
Branch and facility optimization | 816 | (324 | ) | |||||
Total non-interest expense | 151,742 | 134,090 | ||||||
Income before income taxes | 72,834 | 73,814 | ||||||
Income tax expense | 24,217 | 24,092 | ||||||
Net income | 48,617 | 49,722 | ||||||
Preferred stock dividends and other | (2,131 | ) | (2,785 | ) | ||||
Earnings applicable to common shareholders | $ | 46,486 | $ | 46,937 | ||||
Weighted-average common shares outstanding - diluted | 91,809 | 90,841 | ||||||
Earnings per common share: | ||||||||
Basic | $ | 0.51 | $ | 0.52 | ||||
Diluted | 0.51 | 0.52 | ||||||
WEBSTER FINANCIAL CORPORATION Five Quarter Consolidated Statements of Income (unaudited) | |||||||||||||||||||
Three Months Ended | |||||||||||||||||||
(In thousands, except per share data) | March 31, 2016 | December 31, 2015 | September 30, 2015 | June 30, 2015 | March 31, 2015 | ||||||||||||||
Interest income: | |||||||||||||||||||
Interest and fees on loans and leases | $ | 149,808 | $ | 145,504 | $ | 140,520 | $ | 135,694 | $ | 130,723 | |||||||||
Interest and dividends on securities | 52,254 | 52,365 | 51,121 | 50,844 | 51,679 | ||||||||||||||
Loans held for sale | 273 | 291 | 357 | 432 | 510 | ||||||||||||||
Total interest income | 202,335 | 198,160 | 191,998 | 186,970 | 182,912 | ||||||||||||||
Interest expense: | |||||||||||||||||||
Deposits | 12,299 | 11,476 | 11,480 | 11,533 | 11,542 | ||||||||||||||
Borrowings | 13,884 | 13,344 | 12,508 | 11,926 | 11,606 | ||||||||||||||
Total interest expense | 26,183 | 24,820 | 23,988 | 23,459 | 23,148 | ||||||||||||||
Net interest income | 176,152 | 173,340 | 168,010 | 163,511 | 159,764 | ||||||||||||||
Provision for loan and lease losses | 15,600 | 13,800 | 13,000 | 12,750 | 9,750 | ||||||||||||||
Net interest income after provision for loan and lease losses | 160,552 | 159,540 | 155,010 | 150,761 | 150,014 | ||||||||||||||
Non-interest income: | |||||||||||||||||||
Deposit service fees | 36,382 | 34,231 | 35,229 | 34,493 | 32,625 | ||||||||||||||
Loan and lease related fees | 5,675 | 5,881 | 8,305 | 5,729 | 5,679 | ||||||||||||||
Wealth and investment services | 7,195 | 8,052 | 7,761 | 8,784 | 7,889 | ||||||||||||||
Mortgage banking activities | 2,629 | 2,276 | 1,441 | 2,517 | 1,561 | ||||||||||||||
Increase in cash surrender value of life insurance policies | 3,653 | 3,383 | 3,288 | 3,197 | 3,152 | ||||||||||||||
Net gain on investment securities | 320 | 80 | — | 486 | 43 | ||||||||||||||
Other income | 8,319 | 6,474 | 5,513 | 4,645 | 6,941 | ||||||||||||||
64,173 | 60,377 | 61,537 | 59,851 | 57,890 | |||||||||||||||
Loss on write-down of investment securities to fair value | (149 | ) | (28 | ) | (82 | ) | — | — | |||||||||||
Total non-interest income | 64,024 | 60,349 | 61,455 | 59,851 | 57,890 | ||||||||||||||
Non-interest expense: | |||||||||||||||||||
Compensation and benefits | 80,309 | 79,232 | 73,378 | 74,043 | 70,864 | ||||||||||||||
Occupancy | 14,253 | 11,573 | 11,987 | 11,680 | 13,596 | ||||||||||||||
Technology and equipment expense | 19,235 | 19,218 | 21,336 | 20,224 | 19,248 | ||||||||||||||
Marketing | 4,924 | 3,533 | 4,099 | 4,245 | 4,176 | ||||||||||||||
Professional and outside services | 2,811 | 2,932 | 2,896 | 2,875 | 2,453 | ||||||||||||||
Intangible assets amortization | 1,554 | 1,588 | 1,621 | 1,843 | 1,288 | ||||||||||||||
Loan workout expenses | 965 | 775 | 719 | 801 | 878 | ||||||||||||||
Deposit insurance | 6,786 | 6,242 | 6,067 | 5,492 | 6,241 | ||||||||||||||
Other expenses | 19,688 | 18,179 | 17,960 | 15,426 | 14,871 | ||||||||||||||
150,525 | 143,272 | 140,063 | 136,629 | 133,615 | |||||||||||||||
Severance, contract, and other | 401 | 254 | 34 | 521 | 290 | ||||||||||||||
Acquisition costs | — | (386 | ) | — | 18 | 509 | |||||||||||||
Branch and facility optimization | 816 | 24 | (243 | ) | 278 | (324 | ) | ||||||||||||
Total non-interest expense | 151,742 | 143,164 | 139,854 | 137,446 | 134,090 | ||||||||||||||
Income before income taxes | 72,834 | 76,725 | 76,611 | 73,166 | 73,814 | ||||||||||||||
Income tax expense | 24,217 | 24,146 | 25,075 | 20,663 | 24,092 | ||||||||||||||
Net income | 48,617 | 52,579 | 51,536 | 52,503 | 49,722 | ||||||||||||||
Preferred stock dividends and other | (2,131 | ) | (2,165 | ) | (2,195 | ) | (2,226 | ) | (2,785 | ) | |||||||||
Earnings applicable to common shareholders | $ | 46,486 | $ | 50,414 | $ | 49,341 | $ | 50,277 | $ | 46,937 | |||||||||
Weighted-average common shares outstanding - Diluted | 91,809 | 91,956 | 92,007 | 91,302 | 90,841 | ||||||||||||||
Earnings per common share: | |||||||||||||||||||
Basic | $ | 0.51 | $ | 0.55 | $ | 0.54 | $ | 0.55 | $ | 0.52 | |||||||||
Diluted | 0.51 | 0.55 | 0.54 | 0.55 | 0.52 | ||||||||||||||
WEBSTER FINANCIAL CORPORATION Consolidated Average Balances, Yields, and Rates Paid (unaudited) | |||||||||||||||||||||
Three Months Ended March 31, | |||||||||||||||||||||
2016 | 2015 | ||||||||||||||||||||
(Dollars in thousands) | Average balance | Interest | Fully tax- equivalent yield/rate | Average balance | Interest | Fully tax- equivalent yield/rate | |||||||||||||||
Assets: | |||||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||
Loans and leases | $ | 15,798,897 | $ | 150,536 | 3.79 | % | $ | 13,994,482 | $ | 131,254 | 3.76 | % | |||||||||
Investment securities (a) | 6,895,407 | 53,012 | 3.07 | 6,695,978 | 52,426 | 3.15 | |||||||||||||||
Federal Home Loan and Federal Reserve Bank stock | 188,347 | 1,417 | 3.03 | 193,290 | 1,316 | 2.76 | |||||||||||||||
Interest-bearing deposits | 57,337 | 72 | 0.49 | 99,879 | 63 | 0.25 | |||||||||||||||
Loans held for sale | 26,623 | 273 | 4.10 | 40,666 | 510 | 5.02 | |||||||||||||||
Total interest-earning assets | 22,966,611 | $ | 205,310 | 3.56 | % | 21,024,295 | $ | 185,569 | 3.54 | % | |||||||||||
Non-interest-earning assets | 1,826,026 | 1,619,996 | |||||||||||||||||||
Total assets | $ | 24,792,637 | $ | 22,644,291 | |||||||||||||||||
Liabilities and Shareholders' Equity: | |||||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||
Deposits: | |||||||||||||||||||||
Demand | $ | 3,665,928 | $ | — | — | % | $ | 3,454,242 | $ | — | — | % | |||||||||
Savings, interest checking, and money market | 12,761,677 | 6,615 | 0.21 | 11,541,135 | 4,836 | 0.17 | |||||||||||||||
Certificates of deposit | 2,057,650 | 5,684 | 1.11 | 2,242,857 | 6,706 | 1.21 | |||||||||||||||
Total deposits | 18,485,255 | 12,299 | 0.27 | 17,238,234 | 11,542 | 0.27 | |||||||||||||||
Securities sold under agreements to repurchase and other borrowings | 1,048,997 | 4,173 | 1.57 | 1,199,025 | 4,387 | 1.46 | |||||||||||||||
Federal Home Loan Bank advances | 2,337,746 | 7,247 | 1.23 | 1,432,717 | 4,821 | 1.35 | |||||||||||||||
Long-term debt | 226,191 | 2,464 | 4.36 | 226,248 | 2,398 | 4.24 | |||||||||||||||
Total borrowings | 3,612,934 | 13,884 | 1.52 | 2,857,990 | 11,606 | 1.62 | |||||||||||||||
Total interest-bearing liabilities | 22,098,189 | $ | 26,183 | 0.47 | % | 20,096,224 | $ | 23,148 | 0.46 | % | |||||||||||
Non-interest-bearing liabilities | 258,713 | 198,164 | |||||||||||||||||||
Total liabilities | 22,356,902 | 20,294,388 | |||||||||||||||||||
Preferred stock | 122,710 | 151,649 | |||||||||||||||||||
Common shareholders' equity | 2,313,025 | 2,198,254 | |||||||||||||||||||
Webster Financial Corporation shareholders' equity | 2,435,735 | 2,349,903 | |||||||||||||||||||
Total liabilities and equity | $ | 24,792,637 | $ | 22,644,291 | |||||||||||||||||
Tax-equivalent net interest income | 179,127 | 162,421 | |||||||||||||||||||
Less: tax-equivalent adjustment | (2,975 | ) | (2,657 | ) | |||||||||||||||||
Net interest income | $ | 176,152 | $ | 159,764 | |||||||||||||||||
Net interest margin | 3.11 | % | 3.10 | % | |||||||||||||||||
(a) For purposes of the yield computation, unrealized gains (losses) on securities available for sale are excluded from the average balance. | |||||||||||||||||||||
WEBSTER FINANCIAL CORPORATION Five Quarter Loan and Lease Balances (unaudited) | |||||||||||||||||||
(Dollars in thousands) | March 31, 2016 | December 31, 2015 | September 30, 2015 | June 30, 2015 | March 31, 2015 | ||||||||||||||
Loan and Lease Balances (actuals): | |||||||||||||||||||
Continuing Portfolio: | |||||||||||||||||||
Commercial non-mortgage | $ | 3,607,176 | $ | 3,562,784 | $ | 3,423,775 | $ | 3,310,863 | $ | 3,183,218 | |||||||||
Equipment financing | 596,572 | 600,526 | 552,850 | 545,441 | 543,636 | ||||||||||||||
Asset-based lending | 771,584 | 753,215 | 716,204 | 711,041 | 716,592 | ||||||||||||||
Commercial real estate | 4,046,911 | 3,991,649 | 3,857,155 | 3,770,252 | 3,663,071 | ||||||||||||||
Residential mortgages | 4,109,243 | 4,061,001 | 4,015,839 | 3,833,489 | 3,594,272 | ||||||||||||||
Consumer | 2,649,644 | 2,622,998 | 2,568,009 | 2,520,970 | 2,480,270 | ||||||||||||||
Total continuing portfolio | 15,781,130 | 15,592,173 | 15,133,832 | 14,692,056 | 14,181,059 | ||||||||||||||
Allowance for loan and lease losses | (167,769 | ) | (167,626 | ) | (165,341 | ) | (159,501 | ) | (152,825 | ) | |||||||||
Total continuing portfolio, net | 15,613,361 | 15,424,547 | 14,968,491 | 14,532,555 | 14,028,234 | ||||||||||||||
Liquidating Portfolio: | |||||||||||||||||||
Consumer | 77,225 | 79,562 | 82,693 | 85,470 | 89,167 | ||||||||||||||
Allowance for loan and lease losses | (6,432 | ) | (7,364 | ) | (7,651 | ) | (8,359 | ) | (9,145 | ) | |||||||||
Total liquidating portfolio, net | 70,793 | 72,198 | 75,042 | 77,111 | 80,022 | ||||||||||||||
Total Loan and Lease Balances (actuals) | 15,858,355 | 15,671,735 | 15,216,525 | 14,777,526 | 14,270,226 | ||||||||||||||
Allowance for loan and lease losses | (174,201 | ) | (174,990 | ) | (172,992 | ) | (167,860 | ) | (161,970 | ) | |||||||||
Loans and Leases, net | $ | 15,684,154 | $ | 15,496,745 | $ | 15,043,533 | $ | 14,609,666 | $ | 14,108,256 | |||||||||
Loan and Lease Balances (average): | |||||||||||||||||||
Continuing Portfolio: | |||||||||||||||||||
Commercial non-mortgage | $ | 3,605,483 | $ | 3,482,862 | $ | 3,363,074 | $ | 3,247,527 | $ | 3,096,762 | |||||||||
Equipment financing | 600,123 | 570,686 | 549,310 | 542,112 | 542,067 | ||||||||||||||
Asset-based lending | 750,328 | 721,662 | 712,811 | 709,985 | 675,218 | ||||||||||||||
Commercial real estate | 4,019,260 | 3,955,012 | 3,804,904 | 3,705,895 | 3,574,826 | ||||||||||||||
Residential mortgages | 4,101,396 | 4,039,341 | 3,950,654 | 3,711,096 | 3,546,098 | ||||||||||||||
Consumer | 2,643,792 | 2,601,955 | 2,544,789 | 2,504,668 | 2,468,422 | ||||||||||||||
Total continuing portfolio | 15,720,382 | 15,371,518 | 14,925,542 | 14,421,283 | 13,903,393 | ||||||||||||||
Allowance for loan and lease losses | (173,479 | ) | (170,724 | ) | (163,421 | ) | (156,698 | ) | (153,790 | ) | |||||||||
Total continuing portfolio, net | 15,546,903 | 15,200,794 | 14,762,121 | 14,264,585 | 13,749,603 | ||||||||||||||
Liquidating Portfolio: | |||||||||||||||||||
National Construction Lending Center (NCLC) | — | — | — | — | 1 | ||||||||||||||
Consumer | 78,515 | 81,058 | 84,449 | 87,418 | 91,088 | ||||||||||||||
Total liquidating portfolio | 78,515 | 81,058 | 84,449 | 87,418 | 91,089 | ||||||||||||||
Allowance for loan and lease losses | (6,432 | ) | (7,364 | ) | (7,651 | ) | (8,359 | ) | (9,145 | ) | |||||||||
Total liquidating portfolio, net | 72,083 | 73,694 | 76,798 | 79,059 | 81,944 | ||||||||||||||
Total Loan and Lease Balances (average) | 15,798,897 | 15,452,576 | 15,009,991 | 14,508,701 | 13,994,482 | ||||||||||||||
Allowance for loan and lease losses | (179,911 | ) | (178,088 | ) | (171,072 | ) | (165,057 | ) | (162,935 | ) | |||||||||
Loans and Leases, net | $ | 15,618,986 | $ | 15,274,488 | $ | 14,838,919 | $ | 14,343,644 | $ | 13,831,547 | |||||||||
WEBSTER FINANCIAL CORPORATION Five Quarter Nonperforming Assets (unaudited) | |||||||||||||||||||
(Dollars in thousands) | March 31, 2016 | December 31, 2015 | September 30, 2015 | June 30, 2015 | March 31, 2015 | ||||||||||||||
Nonperforming loans and leases: | |||||||||||||||||||
Continuing Portfolio: | |||||||||||||||||||
Commercial non-mortgage | $ | 32,517 | $ | 27,086 | $ | 40,235 | $ | 43,081 | $ | 27,057 | |||||||||
Equipment financing | 868 | 706 | 403 | 301 | 285 | ||||||||||||||
Asset-based lending | — | — | — | — | — | ||||||||||||||
Commercial real estate | 15,381 | 20,211 | 23,828 | 26,893 | 25,814 | ||||||||||||||
Residential mortgages | 53,700 | 54,101 | 57,603 | 58,663 | 61,274 | ||||||||||||||
Consumer | 34,581 | 33,972 | 32,969 | 34,236 | 33,696 | ||||||||||||||
Nonperforming loans and leases - continuing portfolio | 137,047 | 136,076 | 155,038 | 163,174 | 148,126 | ||||||||||||||
Liquidating Portfolio: | |||||||||||||||||||
Consumer | 3,675 | 3,865 | 3,965 | 4,682 | 4,117 | ||||||||||||||
Total nonperforming loans and leases | $ | 140,722 | $ | 139,941 | $ | 159,003 | $ | 167,856 | $ | 152,243 | |||||||||
Other real estate owned and repossessed assets: | |||||||||||||||||||
Continuing Portfolio: | |||||||||||||||||||
Repossessed equipment | $ | 342 | $ | — | $ | — | $ | — | $ | — | |||||||||
Residential | 3,329 | 3,788 | 4,078 | 3,930 | 3,051 | ||||||||||||||
Consumer | 1,394 | 1,241 | 1,306 | 1,039 | 2,252 | ||||||||||||||
Total other real estate owned and repossessed assets | $ | 5,065 | $ | 5,029 | $ | 5,384 | $ | 4,969 | $ | 5,303 | |||||||||
Total nonperforming assets | $ | 145,787 | $ | 144,970 | $ | 164,387 | $ | 172,825 | $ | 157,546 | |||||||||
WEBSTER FINANCIAL CORPORATION Five Quarter Past Due Loans and Leases (unaudited) | |||||||||||||||||||
(Dollars in thousands) | March 31, 2016 | December 31, 2015 | September 30, 2015 | June 30, 2015 | March 31, 2015 | ||||||||||||||
Past due 30-89 days: | |||||||||||||||||||
Continuing Portfolio: | |||||||||||||||||||
Commercial non-mortgage | $ | 7,265 | $ | 4,052 | $ | 4,415 | $ | 1,778 | $ | 3,992 | |||||||||
Equipment financing | 594 | 602 | 739 | 517 | 789 | ||||||||||||||
Asset-based lending | — | — | — | — | — | ||||||||||||||
Commercial real estate | 20,730 | 2,250 | 1,939 | 1,547 | 3,962 | ||||||||||||||
Residential mortgages | 10,456 | 15,032 | 15,222 | 12,315 | 13,966 | ||||||||||||||
Consumer | 12,414 | 14,225 | 15,850 | 13,053 | 18,459 | ||||||||||||||
Past due 30-89 days - continuing portfolio | 51,459 | 36,161 | 38,165 | 29,210 | 41,168 | ||||||||||||||
Liquidating Portfolio: | |||||||||||||||||||
Consumer | 819 | 1,036 | 953 | 1,299 | 1,820 | ||||||||||||||
Total past due 30-89 days | 52,278 | 37,197 | 39,118 | 30,509 | 42,988 | ||||||||||||||
Past due 90 days or more and accruing | 3,391 | 2,051 | 2,228 | 1,923 | 2,109 | ||||||||||||||
Total past due loans and leases | $ | 55,669 | $ | 39,248 | $ | 41,346 | $ | 32,432 | $ | 45,097 | |||||||||
WEBSTER FINANCIAL CORPORATION Five Quarter Changes in the Allowance for Loan and Lease Losses (unaudited) | |||||||||||||||||||
Three Months Ended | |||||||||||||||||||
(Dollars in thousands) | March 31, 2016 | December 31, 2015 | September 30, 2015 | June 30, 2015 | March 31, 2015 | ||||||||||||||
Beginning balance | $ | 174,990 | $ | 172,992 | $ | 167,860 | $ | 161,970 | $ | 159,264 | |||||||||
Provision | 15,600 | 13,800 | 13,000 | 12,750 | 9,750 | ||||||||||||||
Charge-offs continuing portfolio: | |||||||||||||||||||
Commercial non-mortgage | 11,208 | 6,522 | 2,204 | 2,541 | 255 | ||||||||||||||
Equipment financing | 151 | 244 | — | 15 | 15 | ||||||||||||||
Asset-based lending | — | — | — | — | — | ||||||||||||||
Commercial real estate | 1,526 | 1,988 | 1,346 | 1,091 | 3,153 | ||||||||||||||
Residential mortgages | 1,594 | 1,504 | 1,588 | 1,461 | 1,953 | ||||||||||||||
Consumer | 4,101 | 4,379 | 3,991 | 3,531 | 3,634 | ||||||||||||||
Charge-offs continuing portfolio | 18,580 | 14,637 | 9,129 | 8,639 | 9,010 | ||||||||||||||
Charge-offs liquidating portfolio: | |||||||||||||||||||
NCLC | — | — | — | — | 2 | ||||||||||||||
Consumer | 320 | 320 | 840 | 322 | 662 | ||||||||||||||
Charge-offs liquidating portfolio | 320 | 320 | 840 | 322 | 664 | ||||||||||||||
Total charge-offs | 18,900 | 14,957 | 9,969 | 8,961 | 9,674 | ||||||||||||||
Recoveries continuing portfolio: | |||||||||||||||||||
Commercial non-mortgage | 455 | 441 | 558 | 527 | 989 | ||||||||||||||
Equipment financing | 45 | 1,083 | 32 | 102 | 143 | ||||||||||||||
Asset-based lending | 2 | 38 | 157 | 2 | 26 | ||||||||||||||
Commercial real estate | 74 | 325 | 69 | 52 | 202 | ||||||||||||||
Residential mortgages | 720 | 115 | 280 | 365 | 104 | ||||||||||||||
Consumer | 905 | 948 | 852 | 849 | 821 | ||||||||||||||
Recoveries continuing portfolio | 2,201 | 2,950 | 1,948 | 1,897 | 2,285 | ||||||||||||||
Recoveries liquidating portfolio: | |||||||||||||||||||
NCLC | 1 | 1 | 1 | 4 | 4 | ||||||||||||||
Consumer | 309 | 204 | 152 | 200 | 341 | ||||||||||||||
Recoveries liquidating portfolio | 310 | 205 | 153 | 204 | 345 | ||||||||||||||
Total recoveries | 2,511 | 3,155 | 2,101 | 2,101 | 2,630 | ||||||||||||||
Total net charge-offs | 16,389 | 11,802 | 7,868 | 6,860 | 7,044 | ||||||||||||||
Ending balance | $ | 174,201 | $ | 174,990 | $ | 172,992 | $ | 167,860 | $ | 161,970 | |||||||||
WEBSTER FINANCIAL CORPORATION
Reconciliations to GAAP Financial Measures
The Company evaluates its business based on the following ratios that utilize tangible equity, a non-GAAP financial measure. Return on average tangible common shareholders' equity measures the Company’s net income available to common shareholders, adjusted for the tax-affected amortization of intangible assets, as a percentage of average common shareholders’ equity less goodwill and intangible assets (excluding mortgage servicing rights). The tangible equity ratio represents total ending shareholders’ equity less goodwill and intangible assets (excluding mortgage servicing rights) divided by total assets less goodwill and intangible assets (excluding mortgage servicing rights). The tangible common equity ratio represents ending common shareholders’ equity less goodwill and intangible assets (excluding mortgage servicing rights) divided by total assets less goodwill and intangible assets (excluding mortgage servicing rights). Tangible book value per common share represents ending common shareholders’ equity less goodwill and intangible assets (excluding mortgage servicing rights) divided by ending common shares outstanding.
The efficiency ratio, which measures the costs expended to generate a dollar of revenue, is calculated excluding foreclosed property expense, amortization of intangibles, gain or loss on securities, and other non-recurring items. Accordingly, this is also a non-GAAP financial measure.
The Company believes the use of these non-GAAP financial measures provides additional clarity in assessing the results of the Company. Other companies may define or calculate supplemental financial data differently. 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) | March 31, 2016 | December 31, 2015 | September 30, 2015 | June 30, 2015 | March 31, 2015 | ||||||||||||||
Reconciliation of net income to annualized net income used in the return on average tangible common shareholders' equity ratio | |||||||||||||||||||
Net income | $ | 48,617 | $ | 52,579 | $ | 51,536 | $ | 52,503 | $ | 49,722 | |||||||||
Preferred stock dividends | (2,024 | ) | (2,024 | ) | (2,024 | ) | (2,024 | ) | (2,639 | ) | |||||||||
Amortization of intangibles (tax-affected @ 35%) | 1,010 | 1,032 | 1,054 | 1,198 | 837 | ||||||||||||||
Quarterly net income adjusted for amortization of intangibles | 47,603 | 51,587 | 50,566 | 51,677 | 47,920 | ||||||||||||||
Annualized net income used in the return on average tangible common shareholders' equity ratio | $ | 190,412 | $ | 206,348 | $ | 202,264 | $ | 206,708 | $ | 191,680 | |||||||||
Reconciliation of average common shareholders' equity to average tangible common shareholders' equity | |||||||||||||||||||
Average common shareholders' equity | $ | 2,313,025 | $ | 2,299,493 | $ | 2,280,960 | $ | 2,236,743 | $ | 2,198,254 | |||||||||
Average goodwill | (538,373 | ) | (538,373 | ) | (538,373 | ) | (538,373 | ) | (537,147 | ) | |||||||||
Average intangible assets (excluding mortgage servicing rights) | (38,656 | ) | (40,225 | ) | (41,845 | ) | (43,538 | ) | (39,559 | ) | |||||||||
Average tangible common shareholders’ equity | $ | 1,735,996 | $ | 1,720,895 | $ | 1,700,742 | $ | 1,654,832 | $ | 1,621,548 | |||||||||
Reconciliation of period-end shareholders’ equity to period-end tangible shareholders’ equity | |||||||||||||||||||
Shareholders' equity | $ | 2,437,967 | $ | 2,415,571 | $ | 2,402,545 | $ | 2,379,695 | $ | 2,355,575 | |||||||||
Goodwill | (538,373 | ) | (538,373 | ) | (538,373 | ) | (538,373 | ) | (538,373 | ) | |||||||||
Intangible assets (excluding mortgage servicing rights) | (37,772 | ) | (39,326 | ) | (40,914 | ) | (42,535 | ) | (44,378 | ) | |||||||||
Tangible shareholders’ equity | $ | 1,861,822 | $ | 1,837,872 | $ | 1,823,258 | $ | 1,798,787 | $ | 1,772,824 | |||||||||
Reconciliation of period-end common shareholders’ equity to period-end tangible common shareholders’ equity | |||||||||||||||||||
Common shareholders' equity | $ | 2,315,257 | $ | 2,292,861 | $ | 2,279,835 | $ | 2,256,985 | $ | 2,203,926 | |||||||||
Goodwill | (538,373 | ) | (538,373 | ) | (538,373 | ) | (538,373 | ) | (538,373 | ) | |||||||||
Intangible assets (excluding mortgage servicing rights) | (37,772 | ) | (39,326 | ) | (40,914 | ) | (42,535 | ) | (44,378 | ) | |||||||||
Tangible common shareholders’ equity | $ | 1,739,112 | $ | 1,715,162 | $ | 1,700,548 | $ | 1,676,077 | $ | 1,621,175 | |||||||||
Reconciliation of period-end assets to period-end tangible assets | |||||||||||||||||||
Assets | $ | 24,935,509 | $ | 24,642,887 | $ | 24,008,834 | $ | 23,595,076 | $ | 23,052,084 | |||||||||
Goodwill | (538,373 | ) | (538,373 | ) | (538,373 | ) | (538,373 | ) | (538,373 | ) | |||||||||
Intangible assets (excluding mortgage servicing rights) | (37,772 | ) | (39,326 | ) | (40,914 | ) | (42,535 | ) | (44,378 | ) | |||||||||
Tangible assets | $ | 24,359,364 | $ | 24,065,188 | $ | 23,429,547 | $ | 23,014,168 | $ | 22,469,333 | |||||||||
Book value per common share | |||||||||||||||||||
Common shareholders’ equity | $ | 2,315,257 | $ | 2,292,861 | $ | 2,279,835 | $ | 2,256,985 | $ | 2,203,926 | |||||||||
Ending common shares issued and outstanding | 91,617 | 91,677 | 91,663 | 91,919 | 90,715 | ||||||||||||||
Book value per common share | $ | 25.27 | $ | 25.01 | $ | 24.87 | $ | 24.55 | $ | 24.29 | |||||||||
Tangible book value per common share | |||||||||||||||||||
Tangible common shareholders’ equity | $ | 1,739,112 | $ | 1,715,162 | $ | 1,700,548 | $ | 1,676,077 | $ | 1,621,175 | |||||||||
Ending common shares issued and outstanding | 91,617 | 91,677 | 91,663 | 91,919 | 90,715 | ||||||||||||||
Tangible book value per common share | $ | 18.98 | $ | 18.71 | $ | 18.55 | $ | 18.23 | $ | 17.87 | |||||||||
Reconciliation of non-interest expense to non-interest expense used in the efficiency ratio | |||||||||||||||||||
Non-interest expense | $ | 151,742 | $ | 143,164 | $ | 139,854 | $ | 137,446 | $ | 134,090 | |||||||||
Foreclosed property activities | 158 | (1 | ) | (202 | ) | 391 | (705 | ) | |||||||||||
Intangible assets amortization | (1,554 | ) | (1,588 | ) | (1,621 | ) | (1,843 | ) | (1,288 | ) | |||||||||
Other expense | (1,217 | ) | 108 | 209 | (817 | ) | (475 | ) | |||||||||||
Non-interest expense used in the efficiency ratio | $ | 149,129 | $ | 141,683 | $ | 138,240 | $ | 135,177 | $ | 131,622 | |||||||||
Income used in the efficiency ratio | |||||||||||||||||||
Net interest income before provision for loan losses | $ | 176,152 | $ | 173,340 | $ | 168,010 | $ | 163,511 | $ | 159,764 | |||||||||
Fully taxable-equivalent adjustment ("FTE") | 2,975 | 2,738 | 2,596 | 2,626 | 2,657 | ||||||||||||||
Non-interest income | 64,024 | 60,349 | 61,455 | 59,851 | 57,890 | ||||||||||||||
Net gain on investment securities | (320 | ) | (80 | ) | — | (486 | ) | (43 | ) | ||||||||||
Other | 481 | 303 | 324 | 242 | 242 | ||||||||||||||
Income used in the efficiency ratio | $ | 243,312 | $ | 236,650 | $ | 232,385 | $ | 225,744 | $ | 220,510 | |||||||||