WATERBURY, Conn., Jan. 22 /PRNewswire-FirstCall/ -- Webster Financial Corporation (NYSE: WBS), the holding company for Webster Bank, N.A., today announced a consolidated net loss of $13.7 million for the quarter ended December 31, 2009. The net loss available to common shareholders of $54.4 million for the quarter ended December 31, 2009 included $34 million of imputed dividends related to the Warburg Pincus investment and convertible preferred exchanges completed during the quarter, which did not have any effect on capital levels at year end.

Key points for the quarter:

Increased core pre-tax, pre-provision earnings of $57.4 million compared to $56.1 million for the third quarter.

Increased tangible common equity by $71 million with completion of the Warburg Pincus investment; also bolstered common equity by exchanging common stock for $27 million par amount of outstanding Webster convertible preferred stock.

Reduced levels of provision for loan losses and net charge-offs of $67.0 million and $51.8 million, respectively, compared to $85.0 million and $64.6 million in the third quarter.

Improved net interest margin of 3.26 percent compared to 3.18 percent for the third quarter of 2009.

Improved core to total deposit ratio of 71 percent compared to 69 percent at September 30, 2009, reflecting core deposit growth of $394 million.

Improved loan-to-deposit ratio of 81 percent compared to 83 percent at September 30, 2009.

Webster Chairman and Chief Executive Officer James C. Smith said, "The fourth quarter was marked by many significant improvements in Webster's operating fundamentals, especially as seen in stabilizing and improved credit metrics, including lower delinquencies, a reduced provision for losses, lower net charge-offs, and higher loan loss coverage." Other positive trends include improved earnings before loan loss provision, expanded net interest margin, and continuing strong core deposit growth. While our results do not yet reflect a return to profitability, our solid performance and improving trends are encouraging. Our recently announced lending and hiring initiatives reflect our positive outlook for continuing improvement throughout 2010."

Net interest income

    --  Net interest margin improved to 3.26 percent in the fourth quarter with
        the increase reflecting an 18 basis point decline in the cost of funds
        offsetting a 10 basis point decline in the yield on interest-earning
        assets.

    --  Average interest-earning assets totaled $16.35 billion, up from $16.25
        billion last quarter.

Provision for credit losses

    --  $62.2 million of the $67.0 million provision for credit losses recorded
        in the fourth quarter was related to the Company's continuing
        portfolios, and $4.8 million of the provision for credit losses was
        related to the discontinued liquidating portfolio.

    --  Net charge-offs were $51.8 million in the fourth quarter compared to
        $64.6 million for the quarter ended September 30, 2009; $43.2 million
        was related to the continuing portfolios compared to $51.4 million in
        the third quarter and $8.5 million was related to the discontinued
        liquidating portfolio compared to $13.2 million in the third quarter.

Noninterest income

    --  Noninterest income includes a net gain on sale of investment securities
        of $53,000 compared to a net loss of $4.7 million in the third quarter.
        Fourth quarter results also include a net gain of $3.6 million on the
        fair value accounting mark on warrants issued in connection with the
        Warburg Pincus investment.

Noninterest expenses

    --  Noninterest expenses, inclusive of severance and other one-time costs,
        increased $5.1 million from the third quarter. The fourth quarter
        included $6.5 million in severance and other one-time costs while the
        third quarter included $4.2 million in such charges. Included in the
        $6.5 million in severance and other costs were $3.7 million in
        facilities related charges, reflecting actions towards full
        consolidation of back office facilities, and $1.1 million in fraud
        related expense. Foreclosed and repossessed asset write-downs of $2.7
        million and $2.2 million are also included in noninterest expenses in
        the respective periods.

Income taxes

    --  Due to the pre-tax loss, the effective tax rate for the fourth quarter
        was not meaningful. The Company recorded a $1.6 million tax benefit in
        the quarter on the $15.3 million pre-tax loss applicable to continuing
        operations in the period.

Investment securities

    --  Total investment securities were $4.8 billion at December 31, 2009
        compared to $4.6 billion at September 30, 2009. The carrying value of
        the available for sale portfolio included $3 million in net unrealized
        losses compared to net unrealized losses of $4 million at September 30,
        2009, while the carrying value of the held to maturity portfolio does
        not reflect $61 million in net unrealized gains compared to net
        unrealized gains of $103 million at September 30, 2009.

Loans

    --  Total loans were $11.0 billion at December 31, 2009 compared to $11.3
        billion at September 30, 2009. In the fourth quarter, residential
        mortgage loans increased by $60.6 million while consumer, commercial and
        commercial real estate loans declined by $74.2 million, $239.2 million
        and $32.8 million, respectively. The decline in commercial loans
        reflects reductions of $72.2 million in asset based loans and $53.7
        million in equipment finance loans, as well as the sale of the insurance
        premium finance subsidiary in the quarter which had $93.5 million in
        loans at September 30, 2009.

    --  The discontinued liquidating portfolio of indirect home equity and
        national construction loans, included in the consumer and residential
        loan portfolios, declined by $13.2 million from September 30, 2009 to
        $219.1 million and $4.8 million, respectively.

Asset quality

    --  Total nonperforming loans were $373.0 million or 3.38 percent of total
        loans at December 31, 2009 compared to $361.1 million or 3.19 percent at
        September 30, 2009. The increase in nonperforming loans reflects a
        combined increase of $19.9 million in non-accrual commercial real
        estate, residential development and asset based lending loans and a
        combined decrease of $8.0 million in all other loan categories.

    --  Past due loans for the continuing portfolios decreased to $90.5 million
        at December 31, 2009 compared to $114.9 million at September 30, 2009. 
        Past due loans for the liquidating portfolio decreased to $10.4 million
        at December 31, 2009 compared to $12.6 million at September 30, 2009.

Deposits and borrowings

    --  Total deposits were $13.6 billion at December 31, 2009 compared to the
        same amount at September 30, 2009. The core categories of demand, NOW,
        money market and savings increased by a combined amount of $393.8
        million while certificates of deposit and brokered deposits decreased by
        $317.9 million and $44.5 million, respectively.

    --  Total borrowings were $2.0 billion, a decline of $134.9 million from
        $2.1 billion at September 30, 2009 primarily from maturities of FHLB
        advances of $118.6 million in the quarter. Borrowings represented 11.2
        percent of total assets at December 31, 2009 compared to 11.9 percent at
        September 30, 2009.

Webster Financial Corporation is the holding company for Webster Bank, National Association. With $17.7 billion in assets, Webster provides business and consumer banking, mortgage, financial planning, trust and investment services through 181 banking offices, 501 ATMs, telephone banking and the Internet. Webster Bank owns the asset-based lending firm Webster Business Credit Corporation, Center Capital Corporation, an equipment finance company headquartered in Farmington, Conn., and provides health savings account trustee and administrative services through HSA Bank, a division of Webster Bank. Member FDIC and equal housing lender. For more information about Webster, including past press releases and the latest annual report, visit the Webster website at www.websteronline.com.

Conference Call

A conference call covering Webster's fourth quarter earnings announcement will be held today, Friday, January 22, at 9:00 a.m. EST 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; (2) government intervention in the U.S. financial system; (3) changes in the level of non-performing assets and charge-offs; (4) inflation, interest rate, securities market and monetary fluctuations, and management's estimates and projections of such fluctuations; (5) the timely development and acceptance of new products and services and perceived overall value of these products and services by users; (6) changes in management's estimate of the adequacy of the allowance for loan losses; (7) the risks associated with the continued diversification of assets and adverse changes to credit quality; (8) technological changes; (9) the Company's ability to increase market share and control expenses; (10) changes in laws, regulations and policies (including tax, banking, securities and insurance laws, regulations and policies); (11) changes in applicable accounting policies and practice; (12) legal and regulatory developments including the resolution of legal proceedings or regulatory or other governmental inquiries and the results of regulatory examinations or reviews; (13) the Company's success at managing the risks involved in the foregoing items; and (14) the other factors that are described in the Company's Annual Report on Form 10-K 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.


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


                                                   At or for the Three
                                                Months Ended December 31,
    (In thousands, except per share data)              2009            2008
    -------------------------------------              ----            ----

    Net loss and performance ratios
     (annualized):
    -------------------------------

    Net loss                                   $(13,696)      $(300,286)
    Net loss per diluted common share             (0.84)          (5.91)
    Return on average shareholders' equity       (2.81)%        (61.69)%
    Return on average tangible equity             (3.91)         (99.44)
    Return on average assets                      (0.31)          (6.87)

    Loss from continuing operations and
     performance ratios (annualized):
    -----------------------------------

    Loss from continuing operations
     attributable to Webster Financial
     Corporation                               $(13,685)      $(300,294)
    Net loss from continuing operations per
     diluted common share                         (0.84)          (5.91)
    Return on average shareholders' equity       (2.81)%        (61.70)%
    Return on average tangible equity             (3.91)         (99.45)
    Return on average assets                      (0.31)          (6.87)
    Noninterest income as a percentage of
     total revenue                                29.06         (213.84)
    Efficiency ratio (a)                          64.88           58.96

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

    Allowance for loan losses                  $341,184        $235,329
    Nonperforming assets                        401,965         263,189
    Allowance for loan losses / total loans       3.09 %          1.93 %
    Net charge-offs /average loans
     (annualized)                                  1.85            1.66
    Nonperforming loans / total loans              3.38            1.91
    Nonperforming assets /total loans plus
     OREO                                          3.63            2.15
    Allowance for loan losses /
     nonperforming loans                          91.48          101.19

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

    Tangible capital ratio                        8.10 %          7.70 %
    Tangible common equity ratio                   5.64            4.08
    Total-risk based capital (d)                  15.34           15.20
    Tier 1 common equity /risk weighted
     assets (d)                                    7.83            5.66
    Shareholders' equity / total assets           10.98           10.66
    Interest-rate spread                           3.20            3.11
    Net interest margin                            3.26            3.20

    Share related:
    --------------

    Book value per common share                  $19.60          $23.78
    Tangible book value per common share          12.57           13.35
    Common stock closing price                    11.87           13.78
    Dividends declared per common share            0.01            0.30

    Common shares issued and outstanding         77,893          52,884
    Basic shares (average)                       71,445          52,031
    Diluted shares (average)                     72,747          52,031



                                                   At or for the Twelve
                                                Months Ended December 31,
    (In thousands, except per share data)              2009            2008
    -------------------------------------              ----            ----

    Net loss and performance ratios
     (annualized):
    -------------------------------

    Net loss                                   $(75,632)      $(320,970)
    Net loss per diluted common share             (2.14)          (6.42)
    Return on average shareholders' equity       (4.02)%        (17.55)%
    Return on average tangible equity             (5.68)         (29.68)
    Return on average assets                      (0.43)          (1.85)

    Loss from continuing operations and
     performance ratios (annualized):
    -----------------------------------

    Loss from continuing operations
     attributable to Webster Financial
     Corporation                               $(75,934)      $(317,897)
    Net loss from continuing operations per
     diluted common share                         (2.15)          (6.36)
    Return on average shareholders' equity       (4.04)%        (17.39)%
    Return on average tangible equity             (5.71)         (29.40)
    Return on average assets                      (0.43)          (1.84)
    Noninterest income as a percentage of
     total revenue                                27.45           (5.87)
    Efficiency ratio (a)                          65.92           62.38

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

    Allowance for loan losses                  $341,184        $235,329
    Nonperforming assets                        401,965         263,189
    Allowance for loan losses / total loans       3.09 %          1.93 %
    Net charge-offs /average loans
     (annualized)                                  1.68            1.09
    Nonperforming loans / total loans              3.38            1.91
    Nonperforming assets /total loans plus
     OREO                                          3.63            2.15
    Allowance for loan losses /
     nonperforming loans                          91.48          101.19

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

    Tangible capital ratio                        8.10 %          7.70 %
    Tangible common equity ratio                   5.64            4.08
    Total-risk based capital (d)                  15.34           15.20
    Tier 1 common equity /risk weighted
     assets (d)                                    7.83            5.66
    Shareholders' equity / total assets           10.98           10.66
    Interest-rate spread                           3.07            3.21
    Net interest margin                            3.13            3.28

    Share related:
    --------------

    Book value per common share                  $19.60          $23.78
    Tangible book value per common share          12.57           13.35
    Common stock closing price                    11.87           13.78
    Dividends declared per common share            0.04            1.20

    Common shares issued and outstanding         77,893          52,884
    Basic shares (average)                       60,943          52,020
    Diluted shares (average)                     63,917          52,020


    Footnotes:
    ----------
    (a)   Calculated using SNL's methodology -noninterest expense
    (excluding foreclosed property expenses, intangible amortization,
    goodwill impairments and other charges) as a percentage of net
    interest income (FTE basis) plus noninterest income (excluding gain/
    loss on securities and other charges).
    (b)   For purposes of the yield computation, unrealized gains
    (losses) on securities available for sale are excluded from the
    average balance.
    (c)   NCLC is defined as National Construction Lending Center.
    (d)   The ratios presented are projected for the 2009 reporting
    periods and actual for the 2008 reporting periods.


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


                                      December    September     December
                                         31,          30,          31,
    (In thousands)                         2009         2009         2008
    --------------                         ----         ----         ----

    Assets:

    Cash and due from depository
     institutions                      $171,184     $173,437     $259,208
    Short-term investments              390,310      360,618       22,154

    Investment securities:
      Trading, at fair value                  -            -           77
      Available for sale, at fair
       value                          2,126,043    1,912,283    1,188,705
      Held-to-maturity                2,658,869    2,702,881    2,522,511
                                      ---------    ---------    ---------
         Total securities             4,784,912    4,615,164    3,711,293

    Loans held for sale                  12,528       37,005       24,524

    Loans:
      Residential mortgages           2,903,637    2,843,066    3,068,441
      Consumer                        3,020,714    3,094,927    3,300,169
      Commercial                      2,930,239    3,169,425    3,586,807
      Commercial real estate          2,182,120    2,214,941    2,232,174
                                      ---------    ---------    ---------
         Total loans                 11,036,710   11,322,359   12,187,591
    Allowance for loan losses          (341,184)    (326,406)    (235,329)
                                       --------     --------     --------
         Loans, net                  10,695,526   10,995,953   11,952,262

    Accrued interest receivable          65,041       70,007       74,307
    Prepaid FDIC premiums                79,241            -            -
    Federal Home Loan Bank and
     Federal Reserve Bank stock         140,874      140,874      134,874
    Premises and equipment, net         178,422      179,353      185,928
    Goodwill and other intangible
     assets, net                        556,752      559,592      563,926
    Cash surrender value of life
     insurance                          289,486      286,806      279,807
    Deferred tax assets, net            121,733      139,458      189,337
    Prepaid expenses and other
     assets                             253,188      250,019      185,917
                                        -------      -------      -------

    Total Assets                    $17,739,197  $17,808,286  $17,583,537
                                    ===========  ===========  ===========

    Liabilities and Equity:


    Deposits:
      Demand deposits                $1,664,958   $1,571,980   $1,493,295
      NOW accounts                    2,912,510    2,544,260    1,802,250
      Money market deposit accounts   1,991,423    2,209,145    1,356,361
      Savings accounts                3,146,603    2,996,318    2,361,169
      Certificates of deposit         3,830,865    4,148,759    4,677,615
      Brokered deposits                  85,768      130,268      194,200
         Total deposits              13,632,127   13,600,730   11,884,890

    Securities sold under
     agreements to repurchase and
       other short-term debt            856,846      872,030    1,570,971
    Federal Home Loan Bank
     advances                           544,651      663,210    1,335,996
    Long-term debt                      588,419      589,600      687,797
    Accrued expenses and other
     liabilities                        159,120      185,342      220,145
                                        -------      -------      -------
         Total liabilities           15,781,163   15,910,912   15,699,799

    Shareholders' equity              1,948,393    1,887,734    1,874,119
    Noncontrolling interests              9,641        9,640        9,619
                                          -----        -----        -----
         Total equity                 1,958,034    1,897,374    1,883,738
                                      ---------    ---------    ---------


    Total Liabilities and Equity    $17,739,197  $17,808,286  $17,583,537
                                    ===========  ===========  ===========


      See Selected Financial Highlights for footnotes.


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


                                                    Three Months Ended
                                                       December 31,
                                                       ------------
    (In thousands, except per share data)            2009            2008
    -------------------------------------            ----            ----

    Interest income:
    Loans including fees                         $127,069        $168,200
    Investment securities                          54,029          40,398
    Loans held for sale                               364              51
                                                      ---             ---
       Total interest income                      181,462         208,649
                                                  -------         -------

    Interest expense:
    Deposits                                       35,937          57,154
    Borrowings                                     15,044          25,427
                                                   ------          ------
       Total interest expense                      50,981          82,581
                                                   ------          ------

       Net interest income                        130,481         126,068
    Provision for credit losses                    67,000         100,000
                                                   ------         -------
       Net interest income after provision for
        credit losses                              63,481          26,068
                                                   ------          ------

    Non-interest income:
    Deposit service fees                           30,634          30,018
    Loan related fees                               6,501           7,147
    Wealth and investment services                  6,009           6,480
    Mortgage banking activities                     1,456             336
    Increase in cash surrender value of life
     insurance                                      2,680           2,631
    Net gain (loss) on sale of investment
     securities                                        53          (4,233)
    Other income                                    2,649           1,315
                                                    -----           -----
                                                   49,982          43,694
    Gain on the exchange of trust preferreds
     for common stock                                   -               -
    Gain on early extinguishment of
     subordinated notes                                 -               -
    Loss on write-down of investments to
     fair value                                       (77)       (129,593)
    Visa share transactions                             -               -
    Warrants - fair value adjustment                3,552               -
                                                    -----             ---
        Total non-interest income                  53,457         (85,899)
                                                   ------         -------

    Non-interest expenses:
    Compensation and benefits                      61,644          52,078
    Occupancy                                      14,061          13,406
    Furniture and equipment                        15,299          15,469
    Marketing                                       4,365           2,895
    Outside services                                4,209           4,101
    Intangible amortization                         1,409           1,463
    Foreclosed and repossessed asset
     expenses                                       2,192           1,799
    Foreclosed and repossessed asset write-
     downs                                          2,745           1,615
    FDIC deposit insurance assessment               5,565           3,468
    Other expenses                                 14,193          13,379
                                                                   ------
                                                  125,682         109,673
    Severance and other costs                       6,533           5,905
    Impairment of goodwill                              -         188,866
    FDIC special assessment                             -               -
                                                      ---             ---
       Total non-interest expenses                132,215         304,444
                                                  -------         -------

    Loss from continuing operations before
     income taxes                                 (15,277)       (364,275)
    Income tax benefit                             (1,593)        (63,980)
                                                   ------         -------
       Loss from continuing operations            (13,684)       (300,295)
    (Loss) income from discontinued
     operations, net of tax                           (11)              8
                                                      ---             ---
       Consolidated net loss                     $(13,695)      $(300,287)
    Less: Net income (loss) attributable to
     noncontrolling interests                           1              (1)
                                                      ---             ---
      Net loss attributable to Webster
       Financial Corporation                      (13,696)       (300,286)
    Preferred stock dividends, accretion and
     extinguishment gain                          (40,704)         (7,308)
                                                  -------          ------
       Net loss available to common
        shareholders                             $(54,400)      $(307,594)
                                                 ========       =========

       Diluted shares (average)                    72,747          52,031

    Net loss per common share:
    Basic
       Loss from continuing operations             $(0.76)         $(5.91)
       Net loss                                     (0.76)          (5.91)
    Diluted
       Loss from continuing operations              (0.84)          (5.91)
       Net loss                                     (0.84)          (5.91)



                                                   Twelve Months Ended
                                                       December 31,
                                                       ------------
    (In thousands, except per share data)             2009            2008
    -------------------------------------             ----            ----

    Interest income:
    Loans including fees                          $536,635        $710,621
    Investment securities                          206,630         157,055
    Loans held for sale                              2,077           1,597
                                                     -----           -----
       Total interest income                       745,342         869,273
                                                   -------         -------

    Interest expense:
    Deposits                                       180,804         250,182
    Borrowings                                      69,900         113,300
                                                    ------         -------
       Total interest expense                      250,704         363,482
                                                   -------         -------

       Net interest income                         494,638         505,791
    Provision for credit losses                    303,000         186,300
                                                   -------         -------
       Net interest income after provision for
        credit losses                              191,638         319,491
                                                   -------         -------

    Non-interest income:
    Deposit service fees                           119,421         120,132
    Loan related fees                               24,890          29,067
    Wealth and investment services                  24,000          28,140
    Mortgage banking activities                      6,901           1,230
    Increase in cash surrender value of life
     insurance                                      10,629          10,441
    Net gain (loss) on sale of investment
     securities                                    (13,810)         (6,094)
    Other income                                     7,766           6,684
                                                     -----           -----
                                                   179,797         189,600
    Gain on the exchange of trust preferreds
     for common stock                               24,336               -
    Gain on early extinguishment of
     subordinated notes                              5,993               -
    Loss on write-down of investments to
     fair value                                    (28,477)       (219,277)
    Visa share transactions                          1,907           1,625
    Warrants - fair value adjustment                 3,552               -
                                                     -----             ---
        Total non-interest income                  187,108         (28,052)
                                                   -------         -------

    Non-interest expenses:
    Compensation and benefits                      237,074         239,701
    Occupancy                                       55,522          53,043
    Furniture and equipment                         60,926          61,155
    Marketing                                       14,469          13,956
    Outside services                                15,015          15,758
    Intangible amortization                          5,743           5,939
    Foreclosed and repossessed asset
     expenses                                        7,060           4,643
    Foreclosed and repossessed asset write-
     downs                                          11,099           4,300
    FDIC deposit insurance assessment               22,056           4,698
    Other expenses                                  58,175          57,442
                                                   487,139         460,635
    Severance and other costs                       12,255          16,158
    Impairment of goodwill                               -         198,379
    FDIC special assessment                          8,000               -
                                                     -----             ---
       Total non-interest expenses                 507,394         675,172
                                                   -------         -------

    Loss from continuing operations before
     income taxes                                 (128,648)       (383,733)
    Income tax benefit                             (52,736)        (65,840)
                                                   -------         -------
       Loss from continuing operations             (75,912)       (317,893)
    (Loss) income from discontinued
     operations, net of tax                            302          (3,073)
                                                       ---          ------
       Consolidated net loss                      $(75,610)      $(320,966)
    Less: Net income (loss) attributable to
     noncontrolling interests                           22               4
                                                       ---             ---
      Net loss attributable to Webster
       Financial Corporation                       (75,632)       (320,970)
    Preferred stock dividends, accretion and
     extinguishment gain                            (9,620)        (12,947)
                                                    ------         -------
       Net loss available to common
        shareholders                              $(85,252)      $(333,917)
                                                  ========       =========

       Diluted shares (average)                     63,917          52,020

    Net loss per common share:
    Basic
       Loss from continuing operations              $(1.41)         $(6.36)
       Net loss                                      (1.40)          (6.42)
    Diluted
       Loss from continuing operations               (2.15)          (6.36)
       Net loss                                      (2.14)          (6.42)


    See  Selected Financial Highlights for footnotes.


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



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

                                                  Sept.
                                 Dec. 31,           30,       June 30,
    (In thousands, except per
     share data)                      2009           2009          2009
    -------------------------         ----           ----          ----

    Interest income:
    Loans including fees          $127,069       $131,266      $137,533
    Investment securities           54,029         52,975        48,799
    Loans held for sale                364            716           833
                                       ---            ---           ---
      Total interest income        181,462        184,957       187,165
                                   -------        -------       -------

    Interest expense:
    Deposits                        35,937         41,977        49,982
    Borrowings                      15,044         16,308        17,895
                                    ------         ------        ------
      Total interest expense        50,981         58,285        67,877
                                    ------         ------        ------

      Net interest income          130,481        126,672       119,288
    Provision for credit
     losses                         67,000         85,000        85,000
                                    ------         ------        ------
      Net interest income after
       provision for credit
       losses                       63,481         41,672        34,288
                                    ------         ------        ------

    Noninterest income:
    Deposit service fees            30,634         30,844        29,984
    Loan related fees                6,501          5,557         6,350
    Wealth and investment
     services                        6,009          6,160         6,081
    Mortgage banking
     activities                      1,456          1,406         3,433
    Increase in cash surrender
     value of life insurance         2,680          2,692         2,665
    Net gain (loss) on sale of
     investment securities              53         (4,728)      (13,593)
    Other income                     2,649          3,517         1,325
                                     -----          -----         -----
                                    49,982         45,448        36,245
    Gain on the exchange of
     trust preferreds for
     common stock                        -              -        24,336
    Gain on early
     extinguishment of debt
     and swaps                           -              -             -
    Loss on write-down of
     investments to fair value         (77)        (1,290)      (27,110)
    Warrants -fair value
     adjustment                      3,552              -             -
    Visa share transactions              -              -         1,907
                                       ---            ---         -----
       Total noninterest income     53,457         44,158        35,378
                                    ------         ------        ------

    Noninterest expenses:
    Compensation and benefits       61,644         59,772        59,189
    Occupancy                       14,061         13,572        13,594
    Furniture and equipment         15,299         15,199        15,288
    Marketing                        4,365          3,802         3,196
    Outside services                 4,209          3,628         3,394
    Intangible amortization          1,409          1,421         1,450
    Foreclosed and repossessed
     asset expenses                  2,192          1,733         1,799
    Foreclosed and repossessed
     asset write-downs               2,745          2,232         2,829
    FDIC deposit insurance
     assessment                      5,565          5,942         5,959
    Other expenses                  14,193         15,616        14,066
                                   125,682        122,917       120,764
    Severance and other costs        6,533          4,169         1,313
    FDIC special assessment              -              -         8,000
    Goodwill impairment                  -              -             -
                                       ---            ---           ---
      Total noninterest expenses   132,215        127,086       130,077
                                   -------        -------       -------

    Loss from continuing
     operations before income
     taxes                         (15,277)       (41,256)      (60,411)
    Income tax benefit              (1,593)       (22,014)      (28,536)
                                    ------        -------       -------
       Loss from continuing
        operations                 (13,684)       (19,242)      (31,875)
    (Loss) income from
     discontinued operations,
     net of tax                        (11)             -           313
                                       ---            ---           ---
       Consolidated net loss      $(13,695)      $(19,242)     $(31,562)
    Less: Net income (loss)
     attributable to
     noncontrolling interests            1              8             -
                                       ---            ---           ---
      Net loss attributable to
       Webster Financial
       Corporation                 (13,696)      $(19,250)     $(31,562)
    Preferred stock dividends,
     accretion and
     extinguishment gain           (40,704)        (6,850)       48,361
                                   -------         ------        ------
       Net (loss) income
        available to common
        shareholders              $(54,400)      $(26,100)      $16,799
                                  --------       --------       -------

       Diluted shares (average)     72,386         66,281        53,398

    Net income (loss) per
     common share:
    Basic
       (Loss) income from
        continuing operations       $(0.76)        $(0.39)        $0.31
       Net (loss) income             (0.76)         (0.39)         0.31
    Diluted
       Loss from continuing
        operations                   (0.84)         (0.39)        (0.66)
       Net loss                      (0.84)         (0.39)        (0.66)




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

                                                   March
                                                     31,        Dec. 31,
    (In thousands, except per share data)             2009            2008
    -------------------------------------             ----            ----

    Interest income:
    Loans including fees                          $140,767        $168,200
    Investment securities                           50,827          40,398
    Loans held for sale                                164              51
                                                       ---             ---
      Total interest income                        191,758         208,649
                                                   -------         -------

    Interest expense:
    Deposits                                        52,908          57,154
    Borrowings                                      20,653          25,427
                                                    ------          ------
      Total interest expense                        73,561          82,581
                                                    ------          ------

      Net interest income                          118,197         126,068
    Provision for credit losses                     66,000         100,000
                                                    ------         -------
      Net interest income after provision for
       credit losses                                52,197          26,068
                                                    ------          ------

    Noninterest income:
    Deposit service fees                            27,959          30,018
    Loan related fees                                6,482           7,147
    Wealth and investment services                   5,750           6,480
    Mortgage banking activities                        606             336
    Increase in cash surrender value of life
     insurance                                       2,592           2,631
    Net gain (loss) on sale of investment
     securities                                      4,458          (4,233)
    Other income                                       275           1,315
                                                       ---           -----
                                                    48,122          43,694
    Gain on the exchange of trust preferreds
     for common stock                                    -               -
    Gain on early extinguishment of debt and
     swaps                                           5,993               -
    Loss on write-down of investments to
     fair value                                          -        (129,593)
    Warrants - fair value adjustment                     -               -
    Visa share transactions                              -               -
                                                       ---             ---
       Total noninterest income                     54,115         (85,899)
                                                    ------         -------

    Noninterest expenses:
    Compensation and benefits                       56,469          52,078
    Occupancy                                       14,295          13,406
    Furniture and equipment                         15,140          15,469
    Marketing                                        3,106           2,895
    Outside services                                 3,784           4,101
    Intangible amortization                          1,463           1,463
    Foreclosed and repossessed asset
     expenses                                        1,179           1,799
    Foreclosed and repossessed asset write-
     downs                                           3,450           1,615
    FDIC deposit insurance assessment                4,590           3,468
    Other expenses                                  14,302          13,379
                                                   117,778         109,673
    Severance and other costs                          240           5,905
    FDIC special assessment                              -               -
    Goodwill impairment                                  -         188,866
                                                       ---         -------
      Total noninterest expenses                   118,018         304,444
                                                   -------         -------

    Loss from continuing operations before
     income taxes                                  (11,706)       (364,275)
    Income tax benefit                                (593)        (63,980)
                                                      ----         -------
       Loss from continuing operations             (11,113)       (300,295)
    (Loss) income from discontinued
     operations, net of tax                              -               8
                                                       ---             ---
       Consolidated net loss                      $(11,113)      $(300,287)
    Less: Net income (loss) attributable to
     noncontrolling interests                           13              (1)
                                                       ---             ---
      Net loss attributable to Webster
       Financial Corporation                      $(11,126)      $(300,286)
    Preferred stock dividends, accretion and
     extinguishment gain                           (10,430)         (7,308)
                                                   -------          ------
       Net (loss) income available to common
        shareholders                              $(21,556)      $(307,594)
                                                  --------       ---------

       Diluted shares (average)                     52,102          52,031

    Net income (loss) per common share:
    Basic
       (Loss) income from continuing operations     $(0.41)         $(5.91)
       Net (loss) income                             (0.41)          (5.91)
    Diluted
       Loss from continuing operations               (0.41)          (5.91)
       Net loss                                      (0.41)          (5.91)


      See Selected Financial Highlights for footnotes.



    WEBSTER FINANCIAL CORPORATION

    Five Quarter Interest-Rate Spreads   (unaudited)
    ------------------------------------------------


                                 Three Months Ended
                                 ------------------
                              December September June March December
                                 31,       30,      30,  31,   31,
                                   2009      2009   2009  2009   2008
                                   ----      ----   ----  ----   ----

     Interest-rate spread
     --------------------
     Yield on interest-
      earning assets               4.50%     4.60%  4.72% 4.82%  5.24%
     Cost of interest-bearing
      liabilities                  1.30      1.48   1.76  1.91   2.13
                                   ----      ----   ----  ----   ----
         Interest-rate spread      3.20%     3.12%  2.96% 2.91%  3.11%
                                   ====      ====   ====  ====   ====

         Net interest margin       3.26%     3.18%  3.04% 2.99%  3.20%
                                   ====      ====   ====  ====   ====


    Consolidated Average Balances, Yields and Rates Paid   (unaudited)



    Three Months Ended December
     31,                                                         2009
    ---------------------------                                  ----
                                                              Fully
                                                               tax-
                                      Average              equivalent
                                                             yield/
    (Dollars in thousands)            balance   Interest       rate
    ----------------------            -------   --------     ------

    Assets:
      Interest-earning assets:
      Loans                         $11,182,063  $127,069        4.50%
      Investment securities (b)       4,673,090    56,607        4.86
      Loans held for sale                41,250       364        3.53
      Federal Home Loan and Federal
       Reserve Bank stock               140,874       716        2.02
      Short-term investments            317,183       211        0.26
                                        -------       ---        ----
         Total interest-earning
          assets                     16,354,460   184,967        4.50
                                                  -------        ----
      Noninterest-earning assets      1,331,093
                                      ---------
         Total assets               $17,685,553
                                    ===========

    Liabilities and Shareholders'
     Equity:
      Interest-bearing
       liabilities:
      Demand deposits                $1,639,058        $-           -  %
      Savings, NOW and money market
          deposit accounts            7,749,872    14,429        0.74
      Time deposits                   4,110,743    21,508        2.08
                                      ---------    ------        ----
         Total deposits              13,499,673    35,937        1.06
                                     ----------    ------        ----
      Securities sold under
       agreements to repurchase
        and other short-term debt       884,867     4,449        1.97
      Federal Home Loan Bank
       advances                         594,919     5,259        3.46
      Long-term debt                    589,548     5,336        3.62
                                        -------     -----        ----
         Total borrowings             2,069,334    15,044        2.87
                                      ---------    ------        ----
         Total interest-bearing
          liabilities                15,569,007    50,981        1.30
                                                   ------        ----
      Noninterest-bearing
       liabilities                      158,592
                                        -------
         Total liabilities           15,727,599

      Noncontrolling interests            9,638

      Shareholders' equity            1,948,316
                                      ---------
         Total liabilities and
          shareholders' equity      $17,685,553
                                    ===========
      Tax-equivalent net interest
       income                                     133,986
      Less: tax-equivalent
       adjustment                                  (3,505)
                                                   ------

      Net interest income                        $130,481
                                                 ========

      Interest-rate spread                                       3.20%
                                                                 ====
      Net interest margin                                        3.26%
                                                                 ====




    Three Months Ended December
     31,                                                         2008
    ---------------------------                                  ----
                                                              Fully
                                                               tax-
                                      Average              equivalent
                                                             yield/
    (Dollars in thousands)            balance   Interest       rate
    ----------------------            -------   --------     ------

    Assets:
      Interest-earning assets:
      Loans                         $12,769,534  $168,200        5.22%
      Investment securities (b)       3,000,195    42,918        5.42
      Loans held for sale                 4,093        51        4.99
      Federal Home Loan and Federal
       Reserve Bank stock               134,874     1,196        3.53
      Short-term investments             11,399        40        1.38
                                         ------       ---        ----
         Total interest-earning
          assets                     15,920,095   212,405        5.24
                                                  -------        ----
      Noninterest-earning assets      1,570,208
                                      ---------
         Total assets               $17,490,303
                                    ===========

    Liabilities and Shareholders'
     Equity:
      Interest-bearing
       liabilities:
      Demand deposits                $1,510,066        $-           -  %
      Savings, NOW and money market
          deposit accounts            5,550,224    17,849        1.28
      Time deposits                   4,823,332    39,305        3.24
                                      ---------    ------        ----
         Total deposits              11,883,622    57,154        1.91
                                     ----------    ------        ----
      Securities sold under
       agreements to repurchase
        and other short-term debt     1,446,049     6,345        1.72
      Federal Home Loan Bank
       advances                       1,384,706     8,630        2.44
      Long-term debt                    665,382    10,452        6.28
                                        -------    ------        ----
         Total borrowings             3,496,137    25,427        2.87
                                      ---------    ------        ----
         Total interest-bearing
          liabilities                15,379,759    82,581        2.13
                                                   ------        ----
      Noninterest-bearing
       liabilities                      154,048
                                        -------
         Total liabilities           15,533,807

      Noncontrolling interests            9,577

      Shareholders' equity            1,946,919
                                      ---------
         Total liabilities and
          shareholders' equity      $17,490,303
                                    ===========
      Tax-equivalent net interest
       income                                     129,824
      Less: tax-equivalent
       adjustment                                  (3,756)
                                                   ------

      Net interest income                        $126,068
                                                 ========

      Interest-rate spread                                       3.11%
                                                                 ====
      Net interest margin                                        3.20%
                                                                 ====


    See Selected Financial Highlights for footnotes.


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



    Twelve Months Ended December
     31,                                                         2009
    ----------------------------                                 ----
                                                              Fully
                                                               tax-
                                     Average               equivalent
                                                             yield/
    (Dollars in thousands)           balance    Interest       rate
    ----------------------           -------    --------     ------

    Assets:
      Interest-earning assets:
      Loans                         $11,697,078  $536,635        4.59%
      Investment securities (b)       4,150,969   217,961        5.18
      Loans held for sale                52,131     2,077        3.98
      Federal Home Loan and Federal
       Reserve Bank stock               137,931     2,685        1.95
      Short-term investments            156,553       471        0.30
                                        -------       ---        ----
         Total interest-earning
          assets                     16,194,662   759,829        4.68
                                                  -------        ----
      Noninterest-earning assets      1,395,821
                                      ---------
         Total assets               $17,590,483
                                    ===========

    Liabilities and Shareholders'
     Equity:
      Interest-bearing
       liabilities:
      Demand deposits                $1,578,356        $-           -  %
      Savings, NOW and money market
          deposit accounts            6,977,196    60,971        0.87
      Time deposits                   4,525,770   119,833        2.65
                                      ---------   -------        ----
         Total deposits              13,081,322   180,804        1.38
                                     ----------   -------        ----
      Securities sold under
       agreements to repurchase
        and other short-term debt     1,124,118    19,275        1.71
      Federal Home Loan Bank
       advances                         697,711    25,286        3.62
      Long-term debt                    628,145    25,339        4.03
                                        -------    ------        ----
         Total borrowings             2,449,974    69,900        2.85
                                      ---------    ------        ----
         Total interest-bearing
          liabilities                15,531,296   250,704        1.61
                                                  -------        ----
      Noninterest-bearing
       liabilities                      168,970
                                        -------
         Total liabilities           15,700,266

      Noncontrolling interests            9,631

      Shareholders' equity            1,880,586
                                      ---------
         Total liabilities and
          shareholders' equity      $17,590,483
                                    ===========
                                                  509,125
      Less: tax-equivalent
       adjustment                                 (14,487)
                                                  -------

      Net interest income                        $494,638
                                                 ========

      Interest-rate spread                                       3.07%
                                                                 ====
      Net interest margin                                        3.13%
                                                                 ====




    Twelve Months Ended December
     31,