WATERBURY, Conn., Jan. 22, 2015 /PRNewswire/ -- Webster Financial Corporation (NYSE: WBS), the holding company for Webster Bank, N.A., today announced net income available to common shareholders of $48.4 million, or $0.53 per diluted share, for the quarter ended December 31, 2014 compared to $41.1 million, or $0.45 per diluted share, for the quarter ended December 31, 2013. The quarter ended December 31, 2013 included a $0.05 per diluted share negative impact from the Volcker Rule.

For the full year 2014, net income available to common shareholders was $189.2 million, or $2.08 per diluted share, compared to $168.7 million, or $1.86 per diluted share, for the full year 2013.

"Strong loan demand boosted revenue and profit in the fourth quarter and full year 2014. Revenue grew for the twenty-first consecutive quarter and net income reached record levels," said James C. Smith, chairman and chief executive officer. "Record lending to businesses once again led the way, as Webster bankers excelled in service to our customers and communities. Further strength in credit quality reflects our customers' solid financial condition amid a gradually improving economy."

Highlights for the fourth quarter of 2014 compared to the fourth quarter of 2013:


    --  Core revenue of $214.2 million, a record, increased 4.3 percent, while
        core expenses increased by 2.2 percent leading to record core
        pre-provision net revenue of $86.6 million, or a 7.5 percent
        improvement.
    --  Record level of net income at $51.0 million, up 16.6 percent.
    --  Efficiency ratio of 58.65 percent, an improvement of 65 basis points.
        Positive operating leverage of 2.1 percent.
    --  Continued improvement in asset quality: annualized net charge-off rate
        at 20 basis points of average total loans is at the lowest level since
        the third quarter of 2007; nonperforming loans as a percentage of total
        loans at December 31, 2014 is at the lowest level since the end of 2007.
    --  Annualized return on average tangible common shareholders' equity of
        11.75 percent.

Year-over-year highlights:


    --  Growth in commercial and commercial real estate loans of $1.0 billion,
        or 15.3 percent. Overall loan growth of $1.2 billion, or 9.5 percent.
    --  Deposit growth of $797.2 million, or 5.4 percent.

"Webster's consistent achievement of revenue growth while strategically investing in our businesses resulted in the efficiency ratio improving a full percentage point to 59.30 percent in 2014," said Glenn MacInnes, executive vice president and chief financial officer. "Webster's recent Health Savings Account acquisition underscores our ability to invest in businesses that achieve Economic Profit."

Quarterly net interest income compared to fourth quarter of 2013:


    --  Net interest income was $160.6 million, a record, compared to $153.9
        million.
    --  Net interest margin was 3.17 percent compared to 3.27 percent. The yield
        on interest-earning assets declined by 11 basis points, while the cost
        of funds was unchanged.
    --  Average interest-earning assets totaled $20.5 billion and grew by $1.4
        billion, or 7.4 percent.
    --  Average loans grew by $1.2 billion, or 9.3 percent.

Quarterly provision for loan losses:


    --  The Company recorded a provision for loan losses of $9.5 million in the
        fourth quarter of 2014 compared to $9.5 million in the third quarter of
        2014 and $9.0 million in the fourth quarter of 2013.
    --  Net charge-offs were $6.7 million compared to $7.9 million in the prior
        quarter and $14.0 million a year ago. The ratio of net charge-offs to
        average loans on an annualized basis was 0.20 percent compared to 0.24
        percent in the prior quarter and 0.45 percent a year ago.
    --  The allowance for loan losses represented 1.15 percent of total loans at
        December 31, 2014 compared to 1.16 percent at September 30, 2014 and
        1.20 percent at December 31, 2013. The allowance for loan losses
        represented 121 percent of nonperforming loans at December 31 compared
        to 112 percent at September 30 and 94 percent a year ago.

Quarterly non-interest income compared to the fourth quarter of 2013:


    --  Total non-interest income was $53.8 million compared to $44.3 million,
        an increase of $9.5 million. Excluding securities gains and
        other-than-temporary impairment charges, a $2.0 million year-over-year
        increase in core non-interest income reflects an increase of $2.4
        million in loan related fees, an increase of $2.3 million in other
        income, and a $0.7 million increase in deposit service fees offset by a
        $1.8 million reduction in mortgage banking activities and a $1.5 million
        reduction in wealth and investment services.

Quarterly non-interest expense compared to the fourth quarter of 2013:


    --  Total non-interest expense was $130.3 million compared to $126.6
        million, an increase of $3.7 million. Included in non-interest expense
        are $2.7 million of net one-time costs. These costs primarily consist of
        a provision for a litigation reserve and other costs. There were $1.6
        million of net one-time costs in the year-ago quarter.
    --  Non-interest expense, excluding one-time costs, increased $2.5 million. 
        This increase is attributable to an increase of $3.1 million in
        compensation and benefits primarily related to annual merit increases
        and an increase of $1.2 million in technology and equipment expense
        primarily due to the installation of a new core system at the company's
        HSA Bank division offset by a $1.7 million reduction in professional and
        outside services.
    --  Foreclosed and repossessed asset expenses were $0.2 million compared to
        $0.4 million, while net gains on foreclosed and repossessed assets were
        flat to a year ago at $0.2 million.

Quarterly income taxes compared to the fourth quarter of 2013:


    --  The Company recorded $23.6 million of income tax expense in the fourth
        quarter. The effective tax rate was 31.6 percent compared to 30.0
        percent a year ago, reflecting a $0.3 million net tax expense specific
        to the quarter, compared to a $0.3 million net tax benefit a year ago,
        and the effects of increased pre-tax income and decreased benefits from
        tax-exempt interest income

Investment securities:


    --  Total investment securities were $6.7 billion at December 31, 2014
        compared to $6.5 billion at September 30, 2014 and a year ago. The
        carrying value of the available-for-sale portfolio included $25.9
        million of net unrealized gains compared to $20.8 million at September
        30 and $3.9 million a year ago, while the carrying value of the
        held-to-maturity portfolio does not reflect $75.8 million of net
        unrealized gains compared to $57.8 million at September 30 and $12.2
        million a year ago.

Loans:


    --  Total loans were $13.9 billion at December 31, 2014 compared to $13.5
        billion at September 30, 2014 and $12.7 billion at December 31, 2013. In
        the quarter, commercial, commercial real estate, and residential
        mortgage loans increased by $164.9 million, $200.3 million, and $53.8
        million, respectively, while consumer loans decreased by $32.5 million.
    --  Compared to a year ago, commercial, commercial real estate, residential
        mortgage, and consumer loans increased by $543.7 million, $496.1
        million, $147.8 million, and $12.7 million, respectively.
    --  Loan originations for portfolio in the fourth quarter were $1.319
        billion compared to $1.168 billion in the third quarter and $1.094
        billion a year ago. In addition, $87 million of residential loans were
        originated for sale in the quarter compared to $78 million in the prior
        quarter and $95 million a year ago.

Asset quality:


    --  Past due loans were $40.3 million at December 31, 2014 compared to $45.3
        million at September 30, 2014 and $52.9 million a year ago. Compared to
        September 30, past due commercial non-mortgage loans decreased $6.7
        million while past due residential mortgage, commercial real estate,
        equipment financing, and liquidating consumer loans increased $1.2
        million, $1.1 million, $0.3 million, and $0.2 million, respectively.
        Loans past due 90 days and still accruing decreased $1.2 million.
        Compared to a year ago, past due consumer, commercial real estate,
        commercial non-mortgage, residential mortgages, and consumer liquidating
        loans decreased $3.1 million, $2.2 million, $2.0 million, $1.1 million,
        and $0.1 million, respectively, while past due equipment financing loans
        increased $0.3 million. Loans past due 90 days and still accruing
        decreased $4.5 million.
    --  Past due loans represented 0.29 percent of total loans at year end, 0.34
        percent at September 30, and 0.42 percent a year ago. Past due loans for
        the continuing portfolio were $38.6 million at year end compared to
        $43.9 million at September 30 and $51.1 million a year ago. Past due
        loans for the liquidating portfolio were $1.7 million at December 31
        compared to $1.4 million at September 30 and $1.8 million a year ago.
    --  Total nonperforming loans decreased to $131.9 million, or 0.95 percent
        of total loans, at quarter end compared to $139.8 million, or 1.03
        percent, at September 30, and $162.9 million, or 1.28 percent, a year
        ago. Total paying nonperforming loans at December 31 were $30.5 million
        compared to $35.0 million at September 30 and $48.8 million a year ago.

Deposits and borrowings:


    --  Total deposits were $15.7 billion at December 31, 2014 compared to $15.5
        billion at September 30, 2014 and $14.9 billion a year ago. Compared to
        September 30, increases of $342.1 million in demand deposits, $108.7
        million in interest-bearing checking, $15.1 million in savings, and $5.7
        million in brokered certificates of deposit were offset by declines of
        $330.6 million in money market deposits and $36.4 million in
        certificates of deposit. Compared to a year ago, increases of $512.2
        million in interest-bearing checking, $470.7 million in demand deposits,
        $151.9 million in brokered certificates of deposit, and $28.8 million in
        savings were offset by declines of $259.1 million in money market
        deposits and $107.5 million in certificates of deposit.
    --  Core to total deposits were 85.5 percent at December 31, 85.2 percent at
        September 30, and 85.0 percent a year ago. Loans to deposits were 88.8
        percent compared to 86.9 percent at September 30 and 85.5 percent a year
        ago.
    --  Total borrowings were $4.3 billion at year end compared to $3.8 billion
        at September 30 and $3.6 billion a year ago.

Capital:


    --  The return on average tangible common shareholders' equity and the
        return on average common shareholders' equity were 11.75 percent and
        8.84 percent, respectively, for the fourth quarter of 2014 compared to
        11.14 percent and 8.06 percent, respectively, in the fourth quarter of
        2013.
    --  The tangible equity and tangible common equity ratios were 8.14 percent
        and 7.45 percent, respectively, at December 31, 2014 compared to 8.24
        percent and 7.49 percent, respectively, at December 31, 2013. The Tier 1
        common equity to risk-weighted assets ratio was 11.44 percent at
        December 31 compared to 11.43 percent a year ago.
    --  Book value and tangible book value per common share were $23.99 and
        $18.10, respectively, at December 31, 2014 compared to $22.77 and
        $16.85, respectively, at December 31, 2013.

Webster Financial Corporation is the holding company for Webster Bank, National Association. With $22.5 billion in assets, Webster provides business and consumer banking, mortgage, financial planning, trust and investment services through 164 banking centers, 314 ATMs, telephone banking, mobile banking, and the Internet. 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 2014 fourth quarter earnings announcement will be held today, Thursday, January 22, 2015 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 1-877-407-8289 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; (11) the ability to increase market share and control expenses; (12) changes in the competitive environment among banks, financial holding companies, and other financial service 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 those under the Dodd-Frank Wall Street Reform and Consumer Protection Act and the Basel III update to the Basel Accords that is under development; (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; and (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 heading "Risk Factors." 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.



    Media Contact              Investor Contact

    Bob Guenther, 203-578-2391 Terry Mangan, 203-578-2318

    rguenther@websterbank.com  tmangan@websterbank.com


    WEBSTER FINANCIAL CORPORATION
    Selected Financial Highlights (unaudited)
    ----------------------------------------

                                                                                                                                        At or for the Three Months Ended
                                                                                                                                        --------------------------------

    (In thousands, except per share data)                                                                       December 31,             September 30,                   June 30,            March 31,            December 31,
                                                                                                                                   2014                           2014                  2014                 2014                    2013
    ---                                                                                                                            ----                           ----                  ----                 ----                    ----


    Income and performance ratios (annualized):
    -------------------------------------------

    Net income                                                                                                                  $51,015                        $50,458               $47,856              $50,423                 $43,754

    Net income available to common shareholders                                                                                  48,376                         47,819                45,217               47,784                  41,115

    Net income per diluted common share                                                                                            0.53                           0.53                  0.50                 0.53                    0.45

    Return on average assets                                                                                                     0.93 %                        0.94 %               0.90 %              0.96 %                 0.85 %

    Return on average tangible common shareholders' equity                                                                        11.75                          11.86                 11.52                12.51                   11.14

    Return on average common shareholders' equity                                                                                  8.84                           8.88                  8.54                 9.16                    8.06

    Non-interest income as a percentage of total revenue                                                                          25.08                          24.44                 23.48                24.29                   22.34

    Efficiency ratio                                                                                                              58.65                          58.98                 59.26                60.34                   59.30


    Asset quality:
    --------------

    Allowance for loan losses                                                                                                  $159,264                       $156,482              $154,868             $153,600                $152,573

    Nonperforming assets                                                                                                        138,436                        145,053               151,207              152,900                 171,607

    Allowance for loan losses / total loans                                                                                      1.15 %                        1.16 %               1.17 %              1.18 %                 1.20 %

    Net charge-offs / average loans (annualized)                                                                                   0.20                           0.24                  0.24                 0.25                    0.45

    Nonperforming loans / total loans                                                                                              0.95                           1.03                  1.09                 1.12                    1.28

    Nonperforming assets / total loans plus OREO                                                                                   1.00                           1.07                  1.14                 1.18                    1.35

    Allowance for loan losses / nonperforming loans                                                                              120.73                         111.91                107.19               105.84                   93.65


    Other ratios (annualized):
    --------------------------

    Tangible equity ratio                                                                                                        8.14 %                        8.35 %               8.34 %              8.26 %                 8.24 %

    Tangible common equity ratio                                                                                                   7.45                           7.64                  7.62                 7.53                    7.49

    Tier 1 risk-based capital ratio (a)                                                                                           12.96                          13.06                 12.97                13.07                   13.07

    Total risk-based capital (a)                                                                                                  14.06                          14.17                 14.09                14.20                   14.21

    Tier 1 common equity / risk-weighted assets (a)                                                                               11.44                          11.50                 11.40                11.45                   11.43

    Shareholders' equity / total assets                                                                                           10.31                          10.59                 10.61                10.58                   10.59

    Net interest margin                                                                                                            3.17                           3.17                  3.19                 3.26                    3.27


    Share and equity related:
    -------------------------

    Common equity                                                                                                            $2,171,032                     $2,159,201            $2,132,829           $2,087,980              $2,057,539

    Book value per common share                                                                                                   23.99                          23.93                 23.63                23.13                   22.77

    Tangible book value per common share                                                                                          18.10                          18.02                 17.72                17.21                   16.85

    Common stock closing price                                                                                                    32.53                          29.14                 31.54                31.06                   31.18

    Dividends declared per common share                                                                                            0.20                           0.20                  0.20                 0.15                    0.15


    Common shares issued and outstanding                                                                                         90,512                         90,248                90,246               90,269                  90,367

    Basic shares (weighted average)                                                                                              90,045                         89,888                89,776               89,880                  89,887

    Diluted shares (weighted average)                                                                                            90,741                         90,614                90,528               90,658                  90,602


    (a) The ratios presented are projected for December 31,2014 and actual for the remaining periods presented.



    WEBSTER FINANCIAL CORPORATION
    Consolidated Balance Sheets (unaudited)
    --------------------------------------

    (In thousands)                                                      December 31,             September 30,             December 31,
                                                                                            2014                      2014                     2013
    ---                                                                                     ----                      ----                     ----

    Assets:

    Cash and due from banks                                                             $261,544                  $207,128                 $223,616

    Interest-bearing deposits                                                            132,695                   105,394                   23,674

    Investment securities:

    Available for sale, at fair value                                                  2,793,873                 2,873,886                3,106,931

    Held to maturity                                                                   3,872,955                 3,641,979                3,358,721
                                                                                       ---------                 ---------                ---------

    Total securities                                                                   6,666,828                 6,515,865                6,465,652

    Loans held for sale                                                                   67,952                    26,083                   20,802

    Loans:

    Commercial                                                                         4,287,021                 4,122,141                3,743,301

    Commercial real estate                                                             3,554,428                 3,354,107                3,058,362

    Residential mortgages                                                              3,509,175                 3,455,354                3,361,425

    Consumer                                                                           2,549,401                 2,581,900                2,536,688

    Total loans                                                                       13,900,025                13,513,502               12,699,776

    Allowance for loan losses                                                          (159,264)                (156,482)               (152,573)

    Loans, net                                                                        13,740,761                13,357,020               12,547,203

    Federal Home Loan Bank and Federal Reserve Bank stock                                193,290                   171,174                  158,878

    Premises and equipment, net                                                          121,933                   118,608                  121,605

    Goodwill and other intangible assets, net                                            532,553                   532,969                  535,238

    Cash surrender value of life insurance policies                                      440,073                   438,100                  430,535

    Deferred tax asset, net                                                               74,077                    62,884                   65,109

    Accrued interest receivable and other assets                                         301,304                   291,657                  260,687

    Total Assets                                                                     $22,533,010               $21,826,882              $20,852,999
                                                                                     -----------               -----------              -----------


    Liabilities and Equity:

    Deposits:

    Demand                                                                            $3,598,872                $3,256,741               $3,128,152

    Interest-bearing checking                                                          3,979,846                 3,871,152                3,467,601

    Money market                                                                       1,908,522                 2,239,106                2,167,593

    Savings                                                                            3,892,778                 3,877,673                3,863,930

    Certificates of deposit                                                            1,971,567                 2,007,942                2,079,027

    Brokered certificates of deposit                                                     300,020                   294,304                  148,117
                                                                                         -------                   -------                  -------

    Total deposits                                                                    15,651,605                15,546,918               14,854,420

    Securities sold under agreements to repurchase and other borrowings                1,250,756                 1,236,975                1,331,662

    Federal Home Loan Bank advances                                                    2,859,431                 2,290,204                2,052,421

    Long-term debt                                                                       226,237                   226,208                  228,365

    Accrued expenses and other liabilities                                               222,300                   215,727                  176,943
                                                                                         -------                   -------                  -------

    Total liabilities                                                                 20,210,329                19,516,032               18,643,811
                                                                                      ----------                ----------               ----------


    Preferred stock                                                                      151,649                   151,649                  151,649

    Common shareholders' equity                                                        2,171,032                 2,159,201                2,057,539
                                                                                       ---------                 ---------                ---------

    Webster Financial Corporation shareholders' equity                                 2,322,681                 2,310,850                2,209,188
                                                                                       ---------                 ---------                ---------

    Total Liabilities and Equity                                                     $22,533,010               $21,826,882              $20,852,999
                                                                                     -----------               -----------              -----------


    WEBSTER FINANCIAL CORPORATION
    Consolidated Statements of Income (unaudited)
    --------------------------------------------

                                                                  Three Months Ended December 31,          Twelve Months Ended December 31,
                                                                  -------------------------------          --------------------------------

    (In thousands, except per share data)                                       2014                  2013                      2014               2013
    ------------------------------------                                        ----                  ----                      ----               ----

    Interest income:

    Interest and fees on loans and leases                                   $132,604              $124,110                  $511,612           $489,372

    Interest and dividends on securities                                      50,921                51,294                   206,472            196,200

    Loans held for sale                                                          226                   307                       857              2,068

    Total interest income                                                    183,751               175,711                   718,941            687,640
                                                                             -------               -------                   -------            -------

    Interest expense:

    Deposits                                                                  11,322                10,800                    44,162             46,582

    Borrowings                                                                11,781                11,027                    46,338             44,330

    Total interest expense                                                    23,103                21,827                    90,500             90,912
                                                                              ------                ------                    ------             ------

    Net interest income                                                      160,648               153,884                   628,441            596,728

    Provision for loan losses                                                  9,500                 9,000                    37,250             33,500

    Net interest income after provision for loan losses                      151,148               144,884                   591,191            563,228
                                                                             -------               -------                   -------            -------

    Non-interest income:

    Deposit service fees                                                      25,928                25,182                   103,431             98,968

    Loan related fees                                                          8,361                 5,930                    23,212             21,860

    Wealth and investment services                                             8,517                 9,990                    34,946             34,771

    Mortgage banking activities                                                  977                 2,775                     4,070             16,359

    Increase in cash surrender value of life insurance policies                3,278                 3,422                    13,178             13,770

    Net gain on investment securities                                          1,121                     4                     5,499                712

    Other income                                                               6,492                 4,238                    18,917             11,887

                                                                              54,674                51,541                   203,253            198,327

    Loss on write-down of investment securities to fair value                  (899)              (7,277)                  (1,145)           (7,277)

    Total non-interest income                                                 53,775                44,264                   202,108            191,050
                                                                              ------                ------                   -------            -------

    Non-interest expense:

    Compensation and benefits                                                 71,220                68,155                   270,151            264,835

    Occupancy                                                                 11,518                12,084                    47,325             48,794

    Technology and equipment expense                                          15,827                14,583                    61,993             60,326

    Marketing                                                                  3,918                 3,225                    15,379             15,502

    Professional and outside services                                          1,855                 3,601                     8,296              9,532

    Intangible assets amortization                                               416                 1,193                     2,685              4,919

    Foreclosed and repossessed asset expenses                                    244                   400                     1,223              1,338

    Foreclosed and repossessed asset gains                                     (238)                (229)                  (1,297)           (1,295)

    Loan workout expenses                                                        685                 1,370                     3,507              6,216

    Deposit insurance                                                          5,856                 5,116                    22,670             21,114

    Other expenses                                                            16,288                15,547                    67,177             61,129
                                                                              ------                ------                    ------             ------

                                                                             127,589               125,045                   499,109            492,410

    Debt prepayment penalties                                                      -                    -                        -                43

    Severance, contract, and other                                               633                   389                       964              4,284

    Acquisition costs                                                            396                     -                      540                  -

    Branch and facility optimization                                             276                 1,205                       125              1,322

    Provision for litigation and settlements                                   1,400                     -                    1,400                  -
                                                                                                      ---                                        ---

    Total non-interest expense                                               130,294               126,639                   502,138            498,059
                                                                             -------               -------                   -------            -------

    Income before income taxes                                                74,629                62,509                   291,161            256,219

    Income tax expense                                                        23,614                18,755                    91,409             76,670
                                                                              ------                ------                    ------             ------

    Net income                                                                51,015                43,754                   199,752            179,549

    Preferred stock dividends                                                (2,639)              (2,639)                 (10,556)          (10,803)

    Net income available to common shareholders                              $48,376               $41,115                  $189,196           $168,746
                                                                             -------               -------                  --------           --------


    Diluted shares (average)                                                  90,741                90,602                    90,620             90,261


    Net income per common share available to common shareholders:

    Basic                                                                      $0.54                 $0.46                     $2.10              $1.90

    Diluted                                                                     0.53                  0.45                      2.08               1.86


    WEBSTER FINANCIAL CORPORATION
    Five Quarter Consolidated Statements of Income (unaudited)
    ---------------------------------------------------------

                                                                                    Three Months Ended
                                                                                    ------------------

    (In thousands, except per share data)                         December 31,                         September 30,          June 30,           March 31,            December 31,
                                                                                   2014                                  2014               2014                 2014                     2013
    ---                                                                            ----                                  ----               ----                 ----                     ----

    Interest income:

    Interest and fees on loans and leases                                      $132,604                              $129,227           $125,771             $124,010                 $124,110

    Interest and dividends on securities                                         50,921                                50,448             51,511               53,592                   51,294

    Loans held for sale                                                             226                                   239                215                  177                      307

    Total interest income                                                       183,751                               179,914            177,497              177,779                  175,711
                                                                                -------                               -------            -------              -------                  -------

    Interest expense:

    Deposits                                                                     11,322                                11,345             10,851               10,644                   10,800

    Borrowings                                                                   11,781                                11,199             11,524               11,834                   11,027

    Total interest expense                                                       23,103                                22,544             22,375               22,478                   21,827
                                                                                 ------                                ------             ------               ------                   ------

    Net interest income                                                         160,648                               157,370            155,122              155,301                  153,884

    Provision for loan losses                                                     9,500                                 9,500              9,250                9,000                    9,000

    Net interest income after provision for loan losses                         151,148                               147,870            145,872              146,301                  144,884
                                                                                -------                               -------            -------              -------                  -------

    Non-interest income:

    Deposit service fees                                                         25,928                                26,489             26,302               24,712                   25,182

    Loan related fees                                                             8,361                                 5,479              4,890                4,482                    5,930

    Wealth and investment services                                                8,517                                 8,762              8,829                8,838                    9,990

    Mortgage banking activities                                                     977                                 1,805                513                  775                    2,775

    Increase in cash surrender value of life insurance policies                   3,278                                 3,346              3,296                3,258                    3,422

    Net gain on investment securities                                             1,121                                    42                  -               4,336                        4

    Other income                                                                  6,492                                 5,071              3,839                3,515                    4,238

                                                                                 54,674                                50,994             47,669               49,916                   51,541

    Loss on write-down of investment securities to fair value                     (899)                                 (85)              (73)                (88)                 (7,277)
                                                                                   ----

    Total non-interest income                                                    53,775                                50,909             47,596               49,828                   44,264
                                                                                 ------                                ------             ------               ------                   ------

    Non-interest expense:

    Compensation and benefits                                                    71,220                                66,849             65,711               66,371                   68,155

    Occupancy                                                                    11,518                                11,557             11,491               12,759                   12,084

    Technology and equipment expense                                             15,827                                15,419             15,737               15,010                   14,583

    Marketing                                                                     3,918                                 4,032              4,249                3,180                    3,225

    Professional and outside services                                             1,855                                 2,470              1,269                2,702                    3,601

    Intangible assets amortization                                                  416                                   432                669                1,168                    1,193

    Foreclosed and repossessed asset expenses                                       244                                   387                134                  458                      400

    Foreclosed and repossessed asset gains                                        (238)                                (225)             (574)               (260)                   (229)

    Loan workout expenses                                                           685                                   969                801                1,052                    1,370

    Deposit insurance                                                             5,856                                 5,938              5,565                5,311                    5,116

    Other expenses                                                               16,288                                17,227             17,008               16,654                   15,547
                                                                                 ------                                ------             ------               ------                   ------

                                                                                127,589                               125,055            122,060              124,405                  125,045

    Severance, contract, and other                                                  633                                    42                267                   22                      389

    Acquisition costs                                                               396                                   144                  -                   -                       -

    Branch and facility optimization                                                276                                 (599)               258                  190                    1,205

    Provision for litigation and settlements                                      1,400                                     -                 -                   -                       -
                                                                                  -----                                                                                                 ---

    Total non-interest expense                                                  130,294                               124,642            122,585              124,617                  126,639
                                                                                -------                               -------            -------              -------                  -------

    Income before income taxes                                                   74,629                                74,137             70,883               71,512                   62,509

    Income tax expense                                                           23,614                                23,679             23,027               21,089                   18,755
                                                                                 ------

    Net income                                                                   51,015                                50,458             47,856               50,423                   43,754

    Preferred stock dividends                                                   (2,639)                              (2,639)           (2,639)             (2,639)                 (2,639)
                                                                                 ------

    Net income available to common shareholders                                 $48,376                               $47,819            $45,217              $47,784                  $41,115
                                                                                -------                               -------            -------              -------                  -------


    Diluted shares (average)                                                     90,741                                90,614             90,528               90,658                   90,602


    Net income per common share available to common shareholders:

    Basic                                                                         $0.54                                 $0.53              $0.50                $0.53                    $0.46

    Diluted                                                                        0.53                                  0.53               0.50                 0.53                     0.45



    WEBSTER FINANCIAL CORPORATION
    Consolidated Average Balances, Yields, and Rates Paid (unaudited)
    ----------------------------------------------------------------

                                                                                                                                                                    Three Months Ended December 31,
                                                                                                                                                                    -------------------------------

                                                                                                                                                                                                                    2014                                                               2013
                                                                                                                                                                                                                    ----                                                               ----

    (Dollars in thousands)                                                                                                                       Average                                            Interest               Fully tax-            Average               Interest                 Fully tax-
                                                                                                                                                 balance                                                                   equivalent            balance                                        equivalent
                                                                                                                                                                                                                         yield/rate                                                           yield/rate
    ---

    Assets:

    Interest-earning assets:

    Loans                                                                                                                                                $13,715,522                                            $133,141                  3.83 %          $12,548,193               $124,540                     3.92 %

    Investment securities (a)                                                                                                                              6,522,767                                              51,778                    3.19             6,327,569                 53,141                       3.37

    Federal Home Loan and Federal Reserve Bank stock                                                                                                         177,324                                               1,206                    2.70               158,878                    862                       2.15

    Interest-bearing deposits                                                                                                                                 43,864                                                  28                    0.25                15,190                     11                       0.28

    Loans held for sale                                                                                                                                       25,427                                                 226                    3.55                30,645                    307                       4.01

    Total interest-earning assets                                                                                                                         20,484,904                                            $186,379                  3.61 %           19,080,475               $178,861                     3.72 %


    Non-interest-earning assets                                                                                                                            1,545,106                                                                                       1,495,745

    Total assets                                                                                                                                         $22,030,010                                                                                     $20,576,220
                                                                                                                                                         -----------                                                                                     -----------


    Liabilities and Shareholders' Equity:

    Interest-bearing liabilities:

    Deposits:

    Demand                                                                                                                                                $3,364,956                                     $             -                     -%          $3,038,618        $             -                        -%

    Savings, interest checking, and money market                                                                                                           9,912,875                                               4,359                    0.17             9,618,539                  4,668                       0.19

    Certificates of deposit                                                                                                                                2,288,075                                               6,963                    1.21             2,248,483                  6,132                       1.08

    Total deposits                                                                                                                                        15,565,906                                              11,322                    0.29            14,905,640                 10,800                       0.29
                                                                                                                                                          ----------                                              ------                    ----            ----------                 ------                       ----


    Securities sold under agreements to repurchase and other borrowings                                                                                    1,282,805                                               4,514                    1.38             1,320,820                  5,278                       1.56

    Federal Home Loan Bank advances                                                                                                                        2,444,900                                               4,857                    0.78             1,734,177                  3,930                       0.89

    Long-term debt                                                                                                                                           226,218                                               2,410                    4.26               228,741                  1,819                       3.18

    Total borrowings                                                                                                                                       3,953,923                                              11,781                    1.17             3,283,738                 11,027                       1.32
                                                                                                                                                           ---------                                              ------                                    ---------                 ------

    Total interest-bearing liabilities                                                                                                                    19,519,829                                             $23,103                  0.47 %           18,189,378                $21,827                     0.47 %


    Non-interest-bearing liabilities                                                                                                                         169,475                                                                                         194,758

    Total liabilities                                                                                                                                     19,689,304                                                                                      18,384,136
                                                                                                                                                          ----------                                                                                      ----------


    Preferred stock                                                                                                                                          151,649                                                                                         151,649

    Common shareholders' equity                                                                                                                            2,189,057                                                                                       2,040,435
                                                                                                                                                           ---------                                                                                       ---------

    Webster Financial Corp. shareholders' equity                                                                                                           2,340,706                                                                                       2,192,084

    Total liabilities and equity                                                                                                                         $22,030,010                                                                                     $20,576,220
                                                                                                                                                         -----------                                                                                     -----------

    Tax-equivalent net interest income                                                                                                                                                                        163,276                                                            157,034

    Less: tax-equivalent adjustment                                                                                                                                                                           (2,628)                                                           (3,150)

    Net interest income                                                                                                                                                                                      $160,648                                                           $153,884
                                                                                                                                                                                                             --------                                                           --------

    Net interest margin                                                                                                                                                                                                               3.17 %                                                               3.27 %
                                                                                                                                                                                                                                       -----                                                                 -----


    (a) For purposes of the yield computation, unrealized gains (losses) on securities available for sale are excluded from the average balance.


    WEBSTER FINANCIAL CORPORATION
    Consolidated Average Balances, Yields, and Rates Paid (unaudited)
    ----------------------------------------------------------------

                                                                                                                                                                   Twelve Months Ended December 31,
                                                                                                                                                                   --------------------------------

                                                                                                                                                                                                                    2014                                                                2013

    (Dollars in thousands)                                                                                                                       Average                                            Interest               Fully tax-            Average               Interest                  Fully tax-
                                                                                                                                                 balance                                                                   equivalent            balance                                         equivalent
                                                                                                                                                                                                                         yield/rate                                                            yield/rate
    ---                                                                                                                                                                                                                                                                                          ----------

    Assets:

    Interest-earning assets:

    Loans                                                                                                                                                $13,275,340                                            $513,705                  3.87 %          $12,235,821                $490,985                     4.01 %

    Investment securities (a)                                                                                                                              6,446,799                                             210,721                    3.28             6,268,889                 204,287                       3.28

    Federal Home Loan and Federal Reserve Bank stock                                                                                                         168,036                                               4,719                    2.81               158,233                   3,437                       2.17

    Interest-bearing deposits                                                                                                                                 24,376                                                  63                    0.26                21,800                      84                       0.39

    Loans held for sale                                                                                                                                       22,642                                                 857                    3.78                63,870                   2,068                       3.24
                                                                                                                                                              ------                                                 ---                    ----                ------                   -----                       ----

    Total interest-earning assets                                                                                                                         19,937,193                                            $730,065                  3.67 %           18,748,613                $700,861                     3.74 %


    Non-interest-earning assets                                                                                                                            1,523,606                                                                                       1,513,906

    Total assets                                                                                                                                         $21,460,799                                                                                     $20,262,519
                                                                                                                                                         -----------                                                                                     -----------


    Liabilities and Shareholders' Equity:

    Interest-bearing liabilities:

    Deposits:

    Demand                                                                                                                                                $3,216,777                                     $             -                     -%          $2,939,324        $              -                        -%

    Savings, interest checking, and money market                                                                                                           9,863,703                                              17,800                    0.18             9,511,386                  18,376                       0.19

    Certificates of deposit                                                                                                                                2,280,668                                              26,362                    1.16             2,357,321                  28,206                       1.20

    Total deposits                                                                                                                                        15,361,148                                              44,162                    0.29            14,808,031                  46,582                       0.31
                                                                                                                                                          ----------                                              ------                    ----            ----------                  ------                       ----


    Securities sold under agreements to repurchase and other borrowings                                                                                    1,353,308                                              19,388                    1.43             1,228,002                  20,800                       1.69

    Federal Home Loan Bank advances                                                                                                                        2,038,749                                              16,909                    0.83             1,652,471                  16,229                       0.98

    Long-term debt                                                                                                                                           252,368                                              10,041                    3.98               233,850                   7,301                       3.12

    Total borrowings                                                                                                                                       3,644,425                                              46,338                    1.27             3,114,323                  44,330                       1.42
                                                                                                                                                           ---------                                              ------                    ----             ---------                  ------                       ----

    Total interest-bearing liabilities                                                                                                                    19,005,573                                             $90,500                  0.48 %           17,922,354                 $90,912                     0.51 %


    Non-interest-bearing liabilities                                                                                                                         165,661                                                                                         190,452

    Total liabilities                                                                                                                                     19,171,234                                                                                      18,112,806
                                                                                                                                                          ----------                                                                                      ----------


    Preferred stock                                                                                                                                          151,649                                                                                         151,649

    Common shareholders' equity                                                                                                                            2,137,916                                                                                       1,998,064
                                                                                                                                                           ---------                                                                                       ---------

    Webster Financial Corp. shareholders' equity                                                                                                           2,289,565                                                                                       2,149,713

    Total liabilities and equity                                                                                                                         $21,460,799                                                                                     $20,262,519
                                                                                                                                                         -----------                                                                                     -----------

    Tax-equivalent net interest income                                                                                                                                                                        639,565                                                             609,949

    Less: tax-equivalent adjustment                                                                                                                                                                          (11,124)                                                           (13,221)

    Net interest income                                                                                                                                                                                      $628,441                                                            $596,728
                                                                                                                                                                                                             --------                                                            --------

    Net interest margin                                                                                                                                                                                                               3.21 %                                                                3.26 %
                                                                                                                                                                                                                                       -----                                                                  -----


    (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 Balances (unaudited)
    -------------------------------------

    (Dollars in thousands)                      December 31,             September 30,             June 30,             March 31,              December 31,
                                                                    2014                      2014                 2014                   2014                       2013
    ---                                                             ----                      ----                 ----                   ----                       ----

    Loan Balances (actuals):

    Continuing Portfolio:

    Commercial non-mortgage                                   $3,087,940                $2,984,949           $2,978,576             $2,926,223                 $2,723,566

    Equipment financing                                          537,751                   490,150              464,948                457,670                    460,450

    Asset-based lending                                          661,330                   647,042              624,565                585,615                    559,285

    Commercial real estate                                     3,554,428                 3,354,107            3,291,892              3,143,612                  3,058,362

    Residential mortgages                                      3,509,174                 3,455,353            3,366,091              3,356,538                  3,361,424

    Consumer                                                   2,457,345                 2,485,870            2,449,730              2,422,377                  2,431,786
                                                               ---------                 ---------            ---------              ---------                  ---------

    Total continuing portfolio                                13,807,968                13,417,471           13,175,802             12,892,035                 12,594,873

    Allowance for loan losses                                  (149,813)                (145,818)           (143,440)             (141,352)                 (137,821)

    Total continuing portfolio, net                           13,658,155                13,271,653           13,032,362             12,750,683                 12,457,052
                                                              ----------                ----------           ----------             ----------                 ----------

    Liquidating Portfolio:

    National Construction Lending Center (NCLC)                        1                         1                    1                      1                          1

    Consumer                                                      92,056                    96,030               99,577                102,706                    104,902
                                                                  ------                    ------               ------                -------                    -------

    Total liquidating portfolio                                   92,057                    96,031               99,578                102,707                    104,903

    Allowance for loan losses                                    (9,451)                 (10,664)            (11,428)              (12,248)                  (14,752)
                                                                  ------                   -------              -------                -------                    -------

    Total liquidating portfolio, net                              82,606                    85,367               88,150                 90,459                     90,151
                                                                  ------                    ------               ------                 ------                     ------

    Total Loan Balances (actuals)                             13,900,025                13,513,502           13,275,380             12,994,742                 12,699,776

    Allowance for loan losses                                  (159,264)                (156,482)           (154,868)             (153,600)                 (152,573)

    Loans, net                                               $13,740,761               $13,357,020          $13,120,512            $12,841,142                $12,547,203
                                                             -----------               -----------          -----------            -----------                -----------


    Loan Balances (average):

    Continuing Portfolio:

    Commercial non-mortgage                                   $3,036,412                $2,987,403           $2,963,150             $2,853,516                 $2,625,654

    Equipment financing                                          509,331                   478,333              459,140                456,391                    436,328

    Asset-based lending                                          647,952                   621,856              612,170                562,443                    587,039

    Commercial real estate                                     3,452,954                 3,329,767            3,195,746              3,080,575                  3,003,837

    Residential mortgages                                      3,483,444                 3,409,010            3,361,276              3,364,746                  3,359,186

    Consumer                                                   2,491,359                 2,467,839            2,437,452              2,431,900                  2,429,354
                                                               ---------                 ---------            ---------              ---------                  ---------

    Total continuing portfolio                                13,621,452                13,294,208           13,028,934             12,749,571                 12,441,398

    Allowance for loan losses                                  (150,706)                (146,863)           (143,811)             (143,676)                 (141,460)

    Total continuing portfolio, net                           13,470,746                13,147,345           12,885,123             12,605,895                 12,299,938
                                                              ----------                ----------           ----------             ----------                 ----------

    Liquidating Portfolio:

    NCLC                                                               1                         1                   53                      1                          1

    Consumer                                                      94,069                    97,661              100,878                103,777                    106,794
                                                                  ------                    ------              -------                -------                    -------

    Total liquidating portfolio                                   94,070                    97,662              100,931                103,778                    106,795

    Allowance for loan losses                                    (9,451)                 (10,664)            (11,428)              (12,248)                  (14,752)

    Total liquidating portfolio, net                              84,619                    86,998               89,503                 91,530                     92,043
                                                                  ------                    ------               ------                 ------                     ------

    Total Loan Balances (average)                             13,715,522                13,391,870           13,129,865             12,853,349                 12,548,193

    Allowance for loan losses                                  (160,157)                (157,527)           (155,239)             (155,924)                 (156,212)

    Loans, net                                               $13,555,365               $13,234,343          $12,974,626            $12,697,425                $12,391,981
                                                             -----------               -----------          -----------            -----------                -----------


    WEBSTER FINANCIAL CORPORATION
    Five Quarter Nonperforming Assets (unaudited)
    --------------------------------------------

    (Dollars in thousands)                                                                                                                                  December 31,          September 30,          June 30,          March 31,             December 31,
                                                                                                                                                                             2014                   2014              2014      2014(a)                          2013
    ---                                                                                                                                                                      ----                   ----              ----      ------                           ----

    Nonperforming loans:

    Continuing Portfolio:

    Commercial non-mortgage                                                                                                                                                $6,436                $12,421           $14,152               $12,869               $10,933

    Equipment financing                                                                                                                                                       518                  1,659               863                 1,325                 1,141

    Asset-based lending                                                                                                                                                         -                     -                -                    -                    -

    Commercial real estate                                                                                                                                                 18,675                 18,341            19,023                20,009                17,663

    Residential mortgages                                                                                                                                                  66,061                 68,280            68,439                66,373                81,370

    Consumer                                                                                                                                                               35,770                 34,566            36,526                38,670                45,573

    Nonperforming loans - continuing portfolio                                                                                                                            127,460                135,267           139,003               139,246               156,680
                                                                                                                                                                          -------                -------           -------               -------               -------

    Liquidating Portfolio:

    Consumer                                                                                                                                                                4,460                  4,560             5,475                 5,875                 6,245

    Total nonperforming loans                                                                                                                                            $131,920               $139,827          $144,478              $145,121              $162,925
                                                                                                                                                                         --------               --------          --------              --------              --------


    Other real estate owned and repossessed assets:

    Continuing Portfolio:

    Commercial                                                                                                                                                             $2,899                 $2,899            $3,238                $3,466                $3,618

    Repossessed equipment                                                                                                                                                     100                    100               100                   123                   134

    Residential                                                                                                                                                             2,280                  1,712             2,748                 3,721                 4,648

    Consumer                                                                                                                                                                1,237                    515               643                   469                   282

    Total continuing portfolio                                                                                                                                              6,516                  5,226             6,729                 7,779                 8,682
                                                                                                                                                                            -----                  -----             -----                 -----                 -----

    Liquidating Portfolio:

    Total liquidating portfolio                                                                                                                                                 -                     -                -                    -                    -

    Total other real estate owned and repossessed assets                                                                                                                   $6,516                 $5,226            $6,729                $7,779                $8,682
                                                                                                                                                                           ------                 ------            ------                ------                ------

    Total nonperforming assets                                                                                                                                           $138,436               $145,053          $151,207              $152,900              $171,607
                                                                                                                                                                         --------               --------          --------              --------              --------


    (a) The decreases reflect the reclassification of $17.6 million of residential and consumer loans as accruing in the quarter under regulatory guidance.


    WEBSTER FINANCIAL CORPORATION
    Five Quarter Past Due Loans (unaudited)
    --------------------------------------

    (Dollars in thousands)                      December 31,         September 30,         June 30,         March 31,         December 31,
                                                                2014                  2014             2014              2014                 2013
    ---                                                         ----                  ----             ----              ----                 ----

    Past due 30-89 days:

    Continuing Portfolio:

    Commercial non-mortgage                                   $2,099                $8,795           $5,045            $7,913               $4,100

    Equipment financing                                          701                   433              290               698                  362

    Asset-based lending                                            -                    -               -                -                   -

    Commercial real estate                                     2,714                 1,625            1,610             2,680                4,897

    Residential mortgages                                     17,216                15,980           17,826            18,966               18,285

    Consumer                                                  15,867                15,852           18,956            14,552               18,926

    Past due 30-89 days - continuing portfolio                38,597                42,685           43,727            44,809               46,570
                                                              ------                ------           ------            ------               ------

    Liquidating Portfolio:

    Consumer                                                   1,658                 1,419            2,105             2,325                1,806

    Total past due 30-89 days                                 40,255                44,104           45,832            47,134               48,376
                                                              ------                ------           ------            ------               ------

    Loans past due 90 days or more and accruing                   48                 1,241            1,111               850                4,501
                                                                 ---                 -----            -----               ---                -----

    Total past due loans                                     $40,303               $45,345          $46,943           $47,984              $52,877
                                                             -------               -------          -------           -------              -------


    WEBSTER FINANCIAL CORPORATION
    Five Quarter Changes in the Allowance for Loan Losses (unaudited)
    ----------------------------------------------------------------

                                                                                    For the Three Months Ended
                                                                                    --------------------------

    (Dollars in thousands)                                            December 31,                             September 30,          June 30,          March 31,          December 31,
                                                                                       2014                                      2014              2014               2014                  2013
    ---                                                                                ----                                      ----              ----               ----                  ----

    Beginning balance                                                              $156,482                                  $154,868          $153,600           $152,573              $157,545

    Provision                                                                         9,500                                     9,500             9,250              9,000                 9,000

    Charge-offs continuing portfolio:

    Commercial non-mortgage                                                           4,097                                     2,738             3,685              3,148                 5,383

    Equipment financing                                                                  84                                       491                20                  -                  178

    Asset-based lending                                                                   -                                        -                -                 -                    3

    Commercial real estate                                                              246                                       139               447              2,405                 5,086

    Residential mortgages                                                             1,346                                     1,870             1,840              1,158                 2,744

    Consumer                                                                          3,648                                     5,078             4,075              4,517                 4,402

    Charge-offs continuing portfolio                                                  9,421                                    10,316            10,067             11,228                17,796
                                                                                      -----                                    ------            ------             ------                ------

    Charge-offs liquidating portfolio:

    NCLC                                                                                  -                                        -                -                 -                    -

    Consumer                                                                            563                                     1,251             1,211                369                 1,070

    Charge-offs liquidating portfolio                                                   563                                     1,251             1,211                369                 1,070

    Total charge-offs                                                                 9,984                                    11,567            11,278             11,597                18,866
                                                                                      -----                                    ------            ------             ------                ------

    Recoveries continuing portfolio:

    Commercial non-mortgage                                                           1,258                                       967             1,121                950                 2,029

    Equipment financing                                                                 702                                       336               397                799                   630

    Asset-based lending                                                                   -                                       50                 -                23                    11

    Commercial real estate                                                              217                                       120                69                479                   750

    Residential mortgages                                                               291                                       250               495                108                   445

    Consumer                                                                            636                                     1,770               923                865                   769

    Recoveries continuing portfolio                                                   3,104                                     3,493             3,005              3,224                 4,634
                                                                                      -----                                     -----             -----              -----                 -----

    Recoveries liquidating portfolio:

    NCLC                                                                                  5                                        11                12                152                   115

    Consumer                                                                            157                                       177               279                248                   145

    Recoveries liquidating portfolio                                                    162                                       188               291                400                   260

    Total recoveries                                                                  3,266                                     3,681             3,296              3,624                 4,894
                                                                                      -----                                     -----             -----              -----                 -----

    Total net charge-offs                                                             6,718                                     7,886             7,982              7,973                13,972
                                                                                      -----                                     -----             -----              -----                ------

    Ending balance                                                                 $159,264                                  $156,482          $154,868           $153,600              $152,573
                                                                                   --------                                  --------          --------           --------              --------



    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.


    See the tables below for reconciliations of these non-GAAP financial measures with financial measures defined by GAAP for the three months ended December 31, 2014, September 30, 2014, June 30, 2014, March 31, 2014, and December 31, 2013. 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.


                                                                                                                                                                                                                                                                     At or for the Three Months Ended
                                                                                                                                                                                                                                                                     --------------------------------

    (Dollars in thousands, except per share data)                                                                                                                                                                                                    December 31,                                              September 30,                                              June 30,                                                 March 31,                                December 31,
                                                                                                                                                                                                                                                                             2014                                                      2014                                                      2014                                                      2014                                   2013
    ---                                                                                                                                                                                                                                                                      ----                                                      ----                                                      ----                                                      ----                                   ----

    Reconciliation of net income available to common shareholders to net income used for computing the  return on average tangible common shareholders' equity ratio
    ----------------------------------------------------------------------------------------------------------------------------------------------------------------

    Net income available to common shareholders                                                                                                                                                                                                                           $48,376                                                   $47,819                                                   $45,217                                                   $47,784                                $41,115

    Amortization of intangibles (tax-affected @ 35%)                                                                                                                                                                                                                         270                                                       281                                                       435                                                       759                                    775
                                                                                                                                                                                                                                                                              ---                                                       ---                                                       ---                                                       ---                                    ---

    Quarterly net income adjusted for amortization of intangibles                                                                                                                                                                                                          48,646                                                    48,100                                                    45,652                                                    48,543                                 41,890

    Annualized net income used in the return on average tangible common shareholders' equity ratio                                                                                                                                                                       $194,584                                                  $192,400                                                  $182,608                                                  $194,172                               $167,560
                                                                                                                                                                                                                                                                         --------                                                  --------                                                  --------                                                  --------                               --------


    Reconciliation of average common shareholders' equity to average tangible common shareholders' equity
    -----------------------------------------------------------------------------------------------------

    Average common shareholders' equity                                                                                                                                                                                                                                $2,189,057                                                $2,155,103                                                $2,119,016                                                $2,087,179                             $2,040,435

    Average goodwill                                                                                                                                                                                                                                                    (529,887)                                                (529,887)                                                (529,887)                                                (529,887)                             (529,887)

    Average intangible assets (excluding mortgage servicing rights)                                                                                                                                                                                                       (2,862)                                                  (3,294)                                                  (3,762)                                                  (4,754)                               (5,922)
                                                                                                                                                                                                                                                                           ------                                                    ------                                                    ------                                                    ------

    Average tangible common shareholders' equity                                                                                                                                                                                                                       $1,656,308                                                $1,621,922                                                $1,585,367                                                $1,552,538                             $1,504,626
                                                                                                                                                                                                                                                                       ----------                                                ----------                                                ----------                                                ----------                             ----------


    Reconciliation of period-end shareholders' equity to period-end tangible shareholders' equity
    ---------------------------------------------------------------------------------------------

    Shareholders' equity                                                                                                                                                                                                                                               $2,322,681                                                $2,310,850                                                $2,284,478                                                $2,239,629                             $2,209,188

    Goodwill                                                                                                                                                                                                                                                            (529,887)                                                (529,887)                                                (529,887)                                                (529,887)                             (529,887)

    Intangible assets (excluding mortgage servicing rights)                                                                                                                                                                                                               (2,666)                                                  (3,082)                                                  (3,515)                                                  (4,183)                               (5,351)

    Tangible shareholders' equity                                                                                                                                                                                                                                      $1,790,128                                                $1,777,881                                                $1,751,076                                                $1,705,559                             $1,673,950
                                                                                                                                                                                                                                                                       ----------                                                ----------                                                ----------                                                ----------                             ----------


    Reconciliation of period-end common shareholders' equity to period-end tangible common shareholders' equity
    -----------------------------------------------------------------------------------------------------------

    Shareholders' equity                                                                                                                                                                                                                                               $2,322,681                                                $2,310,850                                                $2,284,478                                                $2,239,629                             $2,209,188

    Preferred stock                                                                                                                                                                                                                                                     (151,649)                                                (151,649)                                                (151,649)                                                (151,649)                             (151,649)
                                                                                                                                                                                                                                                                         --------                                                  --------                                                  --------                                                  --------                               --------

    Common shareholders' equity                                                                                                                                                                                                                                         2,171,032                                                 2,159,201                                                 2,132,829                                                 2,087,980                              2,057,539

    Goodwill                                                                                                                                                                                                                                                            (529,887)                                                (529,887)                                                (529,887)                                                (529,887)                             (529,887)

    Intangible assets (excluding mortgage servicing rights)                                                                                                                                                                                                               (2,666)                                                  (3,082)                                                  (3,515)                                                  (4,183)                               (5,351)

    Tangible common shareholders' equity                                                                                                                                                                                                                               $1,638,479                                                $1,626,232                                                $1,599,427                                                $1,553,910                             $1,522,301
                                                                                                                                                                                                                                                                       ----------                                                ----------                                                ----------                                                ----------                             ----------


    Reconciliation of period-end assets to period-end tangible assets
    -----------------------------------------------------------------

    Assets                                                                                                                                                                                                                                                            $22,533,010                                               $21,826,882                                               $21,524,337                                               $21,175,745                            $20,852,999

    Goodwill                                                                                                                                                                                                                                                            (529,887)                                                (529,887)                                                (529,887)                                                (529,887)                             (529,887)

    Intangible assets (excluding mortgage servicing rights)                                                                                                                                                                                                               (2,666)                                                  (3,082)                                                  (3,515)                                                  (4,183)                               (5,351)

    Tangible assets                                                                                                                                                                                                                                                   $22,000,457                                               $21,293,913                                               $20,990,935                                               $20,641,675                            $20,317,761
                                                                                                                                                                                                                                                                      -----------                                               -----------                                               -----------                                               -----------                            -----------


    Book value per common share
    ---------------------------

    Common shareholders' equity                                                                                                                                                                                                                                        $2,171,032                                                $2,159,201                                                $2,132,829                                                $2,087,980                             $2,057,539

    Ending common shares issued and outstanding (in thousands)                                                                                                                                                                                                             90,512                                                    90,248                                                    90,246                                                    90,269                                 90,367

    Book value per share of common stock                                                                                                                                                                                                                                   $23.99                                                    $23.93                                                    $23.63                                                    $23.13                                 $22.77
                                                                                                                                                                                                                                                                           ------                                                    ------                                                    ------                                                    ------                                 ------


    Tangible book value per common share
    ------------------------------------

    Tangible common shareholders' equity                                                                                                                                                                                                                               $1,638,479                                                $1,626,232                                                $1,599,427                                                $1,553,910                             $1,522,301

    Ending common shares issued and outstanding (in thousands)                                                                                                                                                                                                             90,512                                                    90,248                                                    90,246                                                    90,269                                 90,367

    Tangible book value per common share                                                                                                                                                                                                                                   $18.10                                                    $18.02                                                    $17.72                                                    $17.21                                 $16.85
                                                                                                                                                                                                                                                                           ------                                                    ------                                                    ------                                                    ------                                 ------


    Reconciliation of non-interest expense to non-interest expense used in the efficiency ratio
    -------------------------------------------------------------------------------------------

    Non-interest expense                                                                                                                                                                                                                                                 $130,294                                                  $124,642                                                  $122,585                                                  $124,617                               $126,639

    Foreclosed property expense                                                                                                                                                                                                                                             (244)                                                    (387)                                                    (134)                                                    (458)                                 (400)

    Intangible assets amortization                                                                                                                                                                                                                                          (416)                                                    (432)                                                    (669)                                                  (1,168)                               (1,193)

    Other expense                                                                                                                                                                                                                                                         (2,467)                                                      638                                                        49                                                        48                                (1,365)

    Non-interest expense used in the efficiency ratio                                                                                                                                                                                                                    $127,167                                                  $124,461                                                  $121,831                                                  $123,039                               $123,681
                                                                                                                                                                                                                                                                         --------                                                  --------                                                  --------                                                  --------                               --------


    Reconciliation of income to income used in the efficiency ratio
    ---------------------------------------------------------------

    Net interest income before provision for loan losses                                                                                                                                                                                                                 $160,648                                                  $157,370                                                  $155,122                                                  $155,301                               $153,884

    Fully taxable-equivalent adjustment                                                                                                                                                                                                                                     2,628                                                     2,700                                                     2,783                                                     3,013                                  3,150

    Non-interest income                                                                                                                                                                                                                                                    53,775                                                    50,909                                                    47,596                                                    49,828                                 44,264

    Net gain on investment securities                                                                                                                                                                                                                                     (1,121)                                                     (42)                                                        -                                                  (4,336)                                   (4)

    Other                                                                                                                                                                                                                                                                     899                                                        85                                                        73                                                        88                                  7,277

    Income used in the efficiency ratio                                                                                                                                                                                                                                  $216,829                                                  $211,022                                                  $205,574                                                  $203,894                               $208,571
                                                                                                                                                                                                                                                                         --------                                                  --------                                                  --------                                                  --------                               --------

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/webster-reports-2014-fourth-quarter-earnings-300024137.html

SOURCE Webster Financial Corporation