Good morning. Welcome to the Webster Financial Corporation's First Quarter 2022 Earnings Call. Please note this event is being recorded. I would now like to introduce Webster's Director of Investor Relations, Alan Herman, to introduce the call, Mr. Herman, please go ahead.

Good morning. Before we begin our remarks, I want to remind you that the comments made by management may include forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, and are subject to the safe harbor rules. Please review the forward-looking disclaimer and safe harbor language in today's press release and presentation, for more information about risks and uncertainties which may affect us. The presentation accompanying management's remarks can be found on the company's Investor Relations site at wbst.com. I will now turn it over to Webster Financial CEO, John Ciulla.

Thanks a lot, everyone. Good morning everyone. And thank you for joining us for our first quarter earnings call. It was an eventful quarter as we closed our merger of equals with Sterling executed on our integration plan and announced and completed the acquisition of Bend Financial, all while continuing to generate solid performance in our underlying businesses. I'll begin with some high level remarks on the macro environment. Our performance for the first quarter of '22 and I'll provide a quick update on the merger. I will turn it over to Glenn after that to review our financials, the financial effects of the merger, and to provide our outlook for full year 2022. Despite uncertainty in the macroeconomic environment driven by war in Ukraine, supply chain, labor market challenges in the lingering impact of COVID and some of you may have seen that 1.4% surprising GDP contraction this morning, we feel that the underlying strength in economic activity remained strong. Demand for debt financing and continued confidence among our clients is prevalent, and our base case continues to call for solid economic growth, rising interest rates, and positive trending in loan demand over the next 6 to 8 quarters. We're very pleased with our performance in Q1. Our reported net income was a loss of $20 million, and EPS was a loss of $0.14. These results, however, were impacted by various one-time merger-related charges, including the non-PCD double-count provision for Sterling. excluding these merger-related expenses, adjusted net income was $184 million and adjusted earnings per share was $1.24. Those adjusted metrics equate to a 1.3.7 return on assets and a return on common tangible equity of 17%. Loans and deposits grew smartly year-over-year, driving material revenue growth. We effectively manage expenses and our efficiency ratio was approximately 49% for…

Thanks, John. And good morning, everyone. Let me start with our period-end balance sheet on Slide 7. At period-end, our total loans were $43.5 billion, total assets were $65.1 billion, and total deposits were $54.4 billion. On a proforma basis, linked quarter loan growth was led by $442 million in sponsor and specialty and $255 million in C&I. This was partially offset by declines in mortgage warehouse and PPP. Proforma deposits increased $1.7 billion or 3% linked quarter with growth across all categories, except higher-cost CDs. Borrowings ended the period at $1.6 billion. Capital ratios continue to be exceptionally strong post-merger with a common equity tier one ratio of 11.4% and a tangible common equity ratio of 8.3%. At merger announcement, we had estimated a proforma common equity tier one ratio of 11.3% at close. Tangible book value per common share was $28.94 down from $30.22 last quarter. A number of factors contributed to this decline, including merger accounting, merger-related charges, and the impact of AFS securities valuation marks on AOCI. Moving on to Slide 8, we detail the various merger and restructuring adjustments for the quarter, including a reversal of accrued strategic initiative expenses, merger-related expenses, and the non-PCD double-count provisions. In aggregate, these three items subtracted a $1.38 from EPS, for the quarter. On Slide nine, we provide our reported to adjusted and proforma income statement, which includes the January adjusted results for Sterling. The January Sterling performance is excluded from our reported results as it occurred prior to the closing of the merger. On an adjusted basis, we reported $184 million of net income available to common or $1.24 in diluted earnings per share in the quarter. Our pre -provision net revenue was $242.9 million. Our return on assets was 1.37%, return on tangible common equity was…

Thanks, Glenn. When Jack Kopnisky and I decided to embark on the merger of our two companies, in addition to the financial merits to the transaction, there were several aspects to this merger that made it particularly compelling, including the ability to elevate the best talents from both organizations, the alignment, and complementary nature of the lending verticals, a uniquely valuable funding base and scale that would allow us to accelerate investment in differentiated businesses. Already in the first few months as a combined company, we are executing on the strategic benefits we felt this merger will provide. We're elevating the best talent from both organizations. The Executive Management Committee is a balanced group coming from each legacy organization. We're committed to building and contemporary and values-based culture in the new organization. The leadership team has coalesced to run an agreed upon set of core values and expected behaviors. These have been formalized into a culture shaping program already rolled out across the bank. Our company and our colleagues are committed to outstanding corporate citizenship. And I encourage you to read our recently published ESG report available on our website. As previously highlighted, we had solid loan originations and net loan growth in key commercial segments, and we're immediately realizing on the ability to execute on larger transactions, particularly on our differentiated sponsor and specialty and institutional commercial real estate business. We have an exceptional low-cost sticky deposit base led by HSA Bank and the consumer banking network of the combined organization. We were able to reduce our cost of deposits by a basis point this quarter, and continue to explore new customer verticals and digital delivery channels that should further enhance our funding position. We're investing in digital capabilities. We saw a couple of examples in the first quarter.…

Thank you. [Operator Instructions] Our first question is from Chris McGratty with KBW. Please proceed.

Great, thanks for the question. Glenn maybe start on the expense. The guide was pretty much in line with what we're looking for. I'm just interested in the cadence, as you realize the 60th cost is issued in this year in 60, next year. Where do expenses effectively go to over the next 4, 5 quarters? And then we lift from there once the synergies are less?

Yeah. Thanks Chris, and good morning. Let me give you a little more texture on the $60 million because I can say we have pretty clear sight on how we're going to achieve that. And it falls into three categories; the elimination of redundancies, the consolidation of corporate facilities as you've probably heard John note in his remarks at 45% reduction in square footage, and then operational efficiencies from the consolidation of vendor contracts, operating systems, and automation. So we gave you guidance that gets us to $1.1 billion to $1.12 billion. And I would say that the trajectory is probably going to get us to a range -- in the range of 285 by the fourth quarter. I want to preference that with that. In the fourth quarter, we have basically -- we do traditionally have a spike in HSA type of expenses, somewhat offset by lower employee comp related costs on the health care and things like that. So it's -- that's a range, I would say that would be our jump off range in the fourth quarter.

Okay. And then from there, there's still a little bit more, I guess, to go for 2023, but there's always -- there's also inflationary pressures.

So look, I, we're sticking with achieving the additional 660 million in 2023, the big driver of that will be the completion of our core banking conversion, which will generate significant savings. And then we'll, as you would expect, we'll get a full-year run rate of a lot of the initiatives that we executed this year.

And then if I could just one more on the margin. The expansion was a little better than we thought. Can you, given the challenges of two months in the quarter, can you just provide what the March core margin was for liftoff for Q2?

Yeah. 298.

That's my estimate month of March

Ex-accretion. Right?

All right. Thank you.

Thanks Chris.

Our next question is from Casey Haire with Jefferies, please proceed.

Yes, thanks. Good morning, everyone.

Morning Casey.

I wanted to touch I guess, slide 5, the loan growth. Obviously a little bit slower this quarter, but I guess just give us some color on the mix. Lots of moving parts here see and I very good, sponsor and specialty also very good. What -- is this a similar mix that we can expect in the remaining quarters to get to that 8% to 10%. And then also, what is sponsor in specialty? I know John you really love that vertical. What is the limit on that concentration wise?

It's a great question, Casey. You can probably hear that obviously the contraction in mortgage warehouse and runoff of PPP is what muted the GAAP-reported loan growth. But obviously, for me, the underlying characteristics on page 5 are strong because the proof point on this transaction was in our institutional real estate C&I and sponsor and specialty that we had a lot of momentum, and with a bigger balance sheet, we were going to be able to accelerate loan growth, and that's why I'm still pretty confident. Mortgage warehouse is about $500 million in balances right now. We don't see that contracting much more during this kind of purchasing season and kind of our general thought is that that $500 million would be a good average balance for that business for the rest of the year. So neither a big driver of growth nor a drag. But as you noted, our originations were really strong across C&I sponsor and specialty. And actually, in CRE we just had an inordinate amount of prepayments that spilled over from the fourth quarter in investor CRE. So a lot of momentum there, and I think as we talked about when we announced this deal, our sponsor and specialty business on our $20 billion loan portfolio is a standalone legacy Webster company. We were saying to ourselves, "hey, are we reaching maybe a threshold of concentration? " And now, on the other side from a legacy Sterling perspective, they had a relative concentration in commercial real estate. You look at this $43 billion loan portfolio and the granular nature of all these categories, we really have significant running room to expand in all these categories. So that 11% growth in a single quarter in sponsor is terrific. Again, some of that was because of lower prepayments, I wouldn't pencil that in. But we expect general C&I across all the middle market businesses, investor CRE, and sponsor and specialty to continue to grow smartly from a good pipeline, stronger loan demand, and the bigger balance sheet. So that's why I think the underlying numbers here from a loan growth perspective are not discouraging because of the geography of what muted the growth.

Okay. Great. And then on the buyback. You guys announced a $600 million renewal last night. Ahead of that your $120 million in the quarter ahead of that $400 million or so expectation at deal announcement. Can you just give us some updated thoughts on your buyback appetite going forward?

Sure. I think we're going to continue to be disciplined and opportunistic. The environment is a bit choppy. Obviously, we had the increased authorization, which makes sense given the size of our company and moving forward. And as I articulated, I think our first prize for us is outsized loan growth, portfolio purchases, team lift outs, opportunistic product enhancements for companies like for our activities in divisions like HSA Bank. But obviously, we look to say a 45% to 65% payout ratio. We prepay a pretty robust dividend and if we don't have line-of-sight to organic investment and we don't feel like there's a recessionary environment right in front of us and we feel pretty confident, we'll certainly use some of that authorization to buy back shares over the course of the next three to four quarters.

Okay. Very good. And just last one for me, Glenn. Slide 26, the asset sensitivity slide. You guys point out at 20% beta over the first 12 months of the forecast. Is that -- does that hold for a 100 blips of hikes and 200?

So we have increased that, if you recall from the last call, we were in the 11% range. I think that's something that we have to look at and we're using 2021 right now, I think we do have a ramp up towards the end part of the year. The wildcard here, Casey is if the Fed goes 50 in 50, I think it may spike up, but what we're using in our model right now on a full-year basis, 12-month ramp up basis, is like 21%.

Okay. That would have -- and that holds for 200 bps as well, or just a 100 bps?

Yes. It does. That holds for 200 as well.

Okay. Very good. Thank you.

Thanks Casey.

Our next question is from Steven Alexopoulos with JPMorgan. Please proceed.

Hi, good morning. This is Alex Larong for Steve, thanks for taking my questions.

Hi Alex.

As you guys integrate the two companies together, what are some of your more immediate revenue synergies that you're targeting? And beyond that, what are some of the larger opportunities that will take more time for revenue synergies? Thanks.

Yeah. That's a great question. I think the immediate ones that I've already referenced, which is larger balance sheet to be able to have more profitable and larger relationships with our existing commercial clients, potentially more capital market fees depending on market conditions so that scale of balance sheet and our existing penetration in key commercial categories is the immediate revenue synergy. There is obviously more cross-sell opportunities. For example, our private bank -- Legacy Webster Private Bank, selling into the commercial portfolio at Legacy Sterling, is an immediate opportunity to get more penetration in wealth management as we have broader products and services to sell into and to deliver to our clients across a bigger footprint. On the long end side it's a lot of exciting things because we're working through our innovations group to think about ways we can digitally serve 3 million retail clients at HSA Bank and digitize other products. So we feel that we are spending a lot of time on our longer-term strategies around other opportunities to digitize and sell cards or short-term loan products into HSA 's. Can we use our bigger balance sheet and larger corporate relationships to leverage more sales of HSA -- of our standard and basic HSA products into a larger corporate client base at Webster. So I think immediately what you'll see is in our core commercial relationships, broader, deeper and more profitable relationships, and over the long-term, our ability to create more cross-selling products across the bank and HSA through innovation and digital products.

Thanks John, and one question on the HSA business. So coming out of the pandemic, can you talk about the HSA business and if you're seeing some return-to-normal for that business, such as for balance growth and fee income. Thanks.

Yeah, another great question Alex, and we have. Not back to pre-pandemic levels, but there was muted activity. You probably heard us over the last several calls talk about one of the dynamics was that most of the deposit growth and account growth came actually from existing clients. So further penetration into existing clients. That's sort of waned a little bit as general activity slowed during the pandemic. As you heard me mentioned in my script, we had 288 thousand new accounts. And obviously net account growth reported was a little bit muted by the TPA accounts still running off. But that was an increase over last year's account growth, and so that was healthy. Almost 0.5 billion in new core deposits, which was also a positive trend line. And what we did see underlying that was more of our existing clients were signing up new employees to high deductible health plans and HSA accounts. So I'd say that's trending in the right direction towards pre-pandemic levels. And I think we saw the same thing as well in our card swipes and activity just from discretionary healthcare activities and the likes. So definitely encouraging, not yet back to where we'd like it.

Yes, and let me just add a little color. On the debit transactions as an example, I think we did $6.9 million in the quarter that's versus $6.4 million. So that's the transaction volume is up year-over-year 8.2, little over 8%. So we are seeing some of that on a light quarter basis prior year.

Thanks for taking my questions.

Thanks, Alex.

Our next question is from Brock Vandervliet with UBS. Please proceed.

Hey, good morning -- good morning guys.

Morning Brock.

Morning. Just to follow up on the HSA questions, I noticed the on-balance sheet deposits, your off-balance sheet funds are growing significantly faster. Is that the mix we should see -- we should expect going forward and then can you compare the economics of the two?

Sure. I'd be happy to. We talk about this a good amount. So the answer is the trend line, obviously, while overall penetration in the investment category is still relatively low. It's increasing, but relatively low. Obviously, the larger balance accounts are the ones that transition into investments. And obviously, when you look at that number, there's also the benefit or a detriment of market performance that moves that around, and so, obviously, over the course of the last year, there were significant expansion in the value of those investments as well as more people going into those investments. It's no secret and we're very transparent about the fact that for us, and I'd say particularly in a rising interest rate environment, the deposits are more valuable to us because we get the full benefit of the value of those deposits to deploy directly into loan and asset growth, and with respect to the investments through both our proprietary offering and [Indiscernible] and our other vendor, we only get really 12b-1 fees from that, so we're talking somewhere between 10 and 30 basis points depending on which avenue that runs, and so it is less profitable on its face. However, what we've always said is the investors in our HSA client base tend to have high average deposit balances as well, and tend to be among our stickiest depositors. We obviously want to provide our clients with as much flexibility as we can there. I think at the end of the day, there's a nice virtuous cycle that has allowed us to keep deposit growth running; albeit dollar for dollar, it's not as profitable.

Got it. Okay. And as a follow-up, can you give us a level set range assuming relative stability not a resection ahead in terms of net charge-offs -- net charge-off range for the combined company going forward?

Yeah. That's -- it's a couple. I've been surprised, as you know, as a former credit guy about the way credit has performed, even leading up into the pandemic period. I would say we were experiencing that 20 basis points give or take annualized net charge-offs before the pandemic. I think that if you think about commercial categories, if there ever is kind of a return to normal, maybe think about that 20 to 30 basis points annualized charge-off rate as more of a normalized commercial charge-off rate. And obviously we still haven't seen it, there has been a lot of stimulus and other reasons why but that's probably in our minds where we think it would normalize on a commercial basis.

Got it. Okay. Thanks for the questions.

Thank you, Brock.

Our next question is from Jared Shaw with Wells Fargo Securities. Please proceed.

Hey. Good morning, everybody.

Good morning.

Maybe starting with the NII guide. Does that assume sort of stable mix of loans and securities in cash from where we are right now? Or is that loan growth accelerate? Should we assume that a lot of that's funded or some of that's funded out of cash and securities?

Yes. So it assumes somewhere between 8% to 10% loan growth. So you can say 9% right in the middle. It does assume that part of our -- some of our securities portfolio will fund that. But I think all-in that's where we are. So there's some borrowings as well that you expect to see. We are not -- we have drawn down our cash levels as you know, for the last couple of quarters. So our securities portfolios about 15 billion. So as we now reached the phase where we'll start to realize that longer. If you'll probably see the securities portfolio start to temper down a little bit.

Okay, that's good color. And then what was the -- what was AOCI on a combined basis at quarter-end?

So total AOCI?

Yes.

From Securities? So -

Yes, please.

So the impact of the securities, if that's what you're looking for. The impact of the valuation securities after-tax, $240 million. And so that impacted -- we started out, I mentioned tangible common equity ratio of 8.26%, really strong. That includes that 40 basis point reduction from the unrealized loss on the AFS portfolio.

Okay. That's great. Thank you. And then when we look at the accretion, this quarter, what were the -- you'd mentioned the accelerated pay down I guess on Gary. What was the actual balance of paydowns? Was that more than you were expecting?

So it was about $15 million in accretion impact as I think I mentioned in my comments. I'm not sure that we had these balances associated with General office circle back with you on the actual loan balances that prepaid on.

Okay. That's good. Thanks. And then just finally, for me, following up on Brock's question about the charge-offs. What's the expectation for the ratio of the allowance for credit loss as we move forward? is there still a larger qualitative reserve tied into that or are we good with the -- that the current?

I guess that we are at 131 coverage and I think we're expecting like stable ACL ratio and we'll continue to monitor credit quality, macro loan mix, loan growth as well. I think John hit on it in some of his comments, there is a qualitative portion and we're being somewhat conservative on that until we see how things play out over the next couple of quarters.

Yes. I think that's spot on. I think we review really good about the reserve as Glenn said, in other way to say, we think it's relatively conservative. I think there is enough choppiness going forward that it's the right reserve level now. But if we do see some of the uncertainties going forward, the war, some of the other choppiness kind of settled down we do think there may be an opportunity to lower that reserve a bit.

Great. Thanks a lot.

Our next question is from David Tamberrino with Wedbush Securities. Please proceed.

Hi. Thanks for taking the question. You mentioned at the outset about the economy contracting and a question I always seem to get whenever recession enters the narrative related to Webster is, your leverage loan exposure. Could you talk about what the exposure is there and any details you can provide to give investors comfort related to historical loss rates, leverage multiples, equity contribution by private equity sponsors to provide cushion for you guys. Can you rattle off some stats there?

David, you love to ask me that question. I could stay here for the next hour and talk about it, but I promise I won't. And we've been that contraction in the GDP from one of my colleagues to your last minute because it wasn't in my script, but I didn't want to seem like we were blond,-- we were blind to what was going on. Hey, one of the other reasons we talked about another benefit of doing this transaction and having a bigger balance sheet is that, again, from a concentration perspective it gives sponsor and specialty more running room under -- under a prudent portfolio approach to management -- to the way we manage it. So I will tell you that as of quarter-end, our regulatory defined definition of leverage loans was roughly 6% of the entire loan portfolio of the organization with like-credit performance to the rest of the portfolio as we've said before, that's held historically through both the great financial crisis, through the pandemic in that while there may be volatility in risk rating at times, it really -- it performed at or better than the rest of the portfolio and it goes to some of the things you're talking about. We feel like we're not involved in -- not that much involved in market level large syndicated deals. We have a lot of really good long-term relationship with private equity sponsors. We tend to play in areas that have repeatable, protectable, predictable cash flows. like our technology group, like our data center, and infrastructure group like our healthcare and healthcare services group. So they tend to be companies that during normal cycles actually have predictable cash flow, and obviously, during the pandemic, those did well. We don't do a lot of covenant light transactions. And you are right to say that one of the benefits are in these deals is there is a lot of cash equity underneath your senior debt, so it takes a real paradigm shift in any company's performance to have the private equity firm say, hey, we're added here or we want to give you the keys. And so, we tend to work with these private equity firms for literally more than 20 years in some cases, and have a really good relationship where the senior debt and the equity work gets a great outcome. So it is enterprise reliant. It doesn't have hard collateral underneath it, and I think that's why sometimes the market always asks the question, but I think we had a long and durable time to validate our strategies and underwriting in that area. And again, it's 6% of a $44 billion loan portfolio, so to also right-sized, I believe, where we are.

Very helpful. Thank you. And then, shifting over to you guys spoke about the USDF Consortium. I was curious can you talk to the opportunity there, particularly on the deposit front?

Sure. Let me take a step back So we're excited about this Innovations Group. We've a great leader there in [Indiscernible] the former CFO of Sterling. And the group, we're looking at a number of things there. In terms of banking as a service and including the direct bank activities, and this Consortium around distributed ledger and blockchain. The reality is, from an analyst perspective, it's not a -- we have a significant drag on expenses and we don't really have any built-in revenue in the short-term. What our goal is ultimately is, I guess, two-fold, which is to help augment our existing businesses through digital strategies and the like. Obviously, to look to continue to digitize consumer and retail banking, try and discover an effective and efficient way to get to new profit pools. And then for example, on the Consortium in distributed ledger apply it to a lot of use cases. So you could think of end-to-end process in correspondent mortgage, or you can think of trading and storing loans on chain, you could think off 24-hour cheap, effective, and efficient payments strategies. And it relates specifically to the Consortium, there's going to be a little bit of a slow walk as we work with the other banks, as we work with the technology providers, as we work with the regulators, quite frankly,

on kind of moving forward. So it's all of those use cases I just mentioned but the expectations are that we won't see immediate direct benefit just because of the nature of the development of the technology, the figuring out all the risks aspects, and also working through the regulatory landscape. So a lot of exciting things that we think will benefit us 2023 and beyond but from a 2022 perspective, it's not factored into our financial statements.

Got it. Thanks very much.

Our next question is from Matthew Breese with Stephens Incorporated. Please proceed.

Good morning.

Hi Matt.

I want to go to the NII guide, the $1.85 billion for the year given expectations for higher rates and the asset-sensitive balance sheet, could you help me with the exit rate of core NII in the fourth quarter? It feels like it should be north of $500 million, but curious your thoughts and maybe you can help me home that doubt.

You're looking for the exit rate of net interest income in the fourth quarter?

Exactly.

Yes. So I'm not going to be real prescriptive, but it is in the range slightly above the range of $500 million.

Okay.

So I'd say in the range of $525 million to $550 million, I'm going to use that.

Great. Okay. And then what are the blended new loan yields you're putting on the books today, commercial real estate, traditional C&I? And then oppositely, have you started to feel any pressure, even exception-based pricing, on the deposit front at all?

So on the deposits, not really, maybe a few select circumstances on the government side, but otherwise, no. That's easy. I'll take that the second question first. And then, the first question is on rates and spreads. As it's always been for, I think both legacy organizations, we try and remain pretty disciplined, but there is some variability as you go through the different asset classes. So I would say, I'm looking at commercial real estate, high-quality institutional commercial real estate being done. L plus 175 to L plus 3 in the range. Obviously, on sponsor and specialties, we talked about you're getting much higher yields on some of those leverage loan. So when we talk about originations in any one given quarter, it's usually based upon kind of what the mix is in that quarter. We have not -- obviously, it's very competitive out there, but we've not seen dramatic rate compression. We saw some before the pandemic, it kind of evened out, and while it is very competitive, we're still able to meet our return on capital hurdles on these loans. And it really is just a question of in which loan category, in which business we're booking. And obviously, the ones that have lower yields are the ones that have better risk ratings and so the capital allocation is lower.

Got it. Okay. And then the last one for me is just more out of curiosity. You said you were going to reduce corporate course square footage by 40% to 45%. Is that predominantly the double headquarter or Sterling's legacy headquarters or could you just frame for us what the corporate square footage is? And how much in the way of cost savings is from that?

Yeah, I think it's around $5 million on an annualized basis and it really is not related to either exiting markets or changing headquarters. We actually -- we have more people in our Waterbury headquarters than we did before we moved our official headquarters. And we're --rejiggering where everybody is. We have multiple locations in New York that will consolidate. We've got in terms of the overlap between the two banks. And then it's really just reduction in square footage and a lot of our markets in terms of taking less space in an existing building or moving to a more efficient building because of the future of work, because we have a hybrid model going forward. And because we're using a campus model where people are going into different offices. And we also -- a lot of our call center activities. Matt, we're in the process -- what one of the things we're trying to do is from an efficiency perspective, we have basically working through an HSA Bank call center, a legacy Sterling call center, and legacy Webster call center. And even before the merger all of those call centers have started to move significantly remote, which is an industry trend. So we're also able to reduce sort of big footprint, office space, housing cost centers over time.

Great. Well, I appreciate it. Thank you. That’s all I had.

(Operator Instructions). Our next question is from Laurie Hunsicker with Compass Point, please proceed.

Hey, good morning. I wanted to go back to Jared 's question on AOCI. Can you see what is the actual dollar AOCI loss if you're 8.177 billion of equity?

Though it’s to after-tax loss of $245 million, unrealized loss, unrealized loss. And the way I would look at it, Laurie is, I will just reiterate, I mean, this is a lot of talk about this and I'm not sure that we're is concerned as maybe some of you are. We're coming from tangible common equity spot of 8.26%. For every 100 basis points and immediate shock to the curve, 100 basis points, you can expect would probably impact the tangible common equity ratio by 40 basis points. So we put that in perspective. You got a 300 basis points rate shock, 300 basis points shock. You would still be above 7% on your tangible common equity ratio. So I understand the concerns and I understand the talk about it, but we're not as concerned about it to be honest with you.

And from an economic perspective, obviously that rate increase would -- on the revenue side would help us significantly.

Exactly.

No. I hear you, your deposits obviously just became more valuable. It's only marking one tiny piece but obviously we follow because we look at tangible bucks. I just wanted to get clarity on that. On net interest margin, net interest income, and appreciate all the slides in the clarity you've given, I just want to make sure that I've got this right. So your guide on accretion income for the full year is $73.5 million of which $36 million was in the first quarter, dropping to $18.3 million in the second quarter. Did I hear that right?

You did.

Okay.

And -- this is -- these are -- this is spread out based on -- scheduled based on contractual. Our [Indiscernible] -- the loan if there's prepayments and stuff like that, so there will be lumpiness in this. You can expect that, that's for sure.

Yeah, absolutely. I appreciate the guide. Just putting that together, again, it was 29 basis points on your headline margin, this quarter, next quarter it drops to 11 basis points on your headline margin.

Exactly.

Is that right? Okay.

No. That's reconciled.

And extrapolating then you're $9 million to $10 million -- you're falling to $9 million to $10 million or so per quarter -- by the third and fourth quarter, so then that's going to be a 6 basis points or so.

Yeah.

Five, okay.

I think by the fourth quarter, my calculation is probably about 12 basis points in accretion; somewhere between 10 and 12.

Somewhere between -- okay, that's super helpful. And then PPP fees, what was that this quarter in terms of dollar amount of net interest income?

It was $5.1 million.

And do you know how much you've got remaining of?

$84 million left in balances, which will run off probably just even in the second quarter. So we should be through it all by then.

Okay. So you probably have just about a million or two left of PPP fees spend on that?

Yes. It's very small. Very small.

Great. Okay. And then on fee income, can you talk to us a little bit about -- well, just two questions. First, just specifically on [Indiscernible], I was looking at that. I know Sterling has got a higher [Indiscernible] than you. Was there some sort of drop pro forma or there's some sort of mark or something like that?

No. There's no mark there. I don't if you're looking, there should not be a change. There is no adjustment there.

Okay. Okay. Great. And then on fee income, can you just comment a little bit about NSS OD fees? How much that was in the quarter, how you're approaching a more customer-friendly change to that when we could see timing and when we could see that maybe impact the non-interest income line?

Sure Laurie, I mean, like the rest of the industry, obviously, we're working as we combine the two banks in integration on harmonizing product set. So we're actually working on creating a product that's obviously consumer-friendly meets consumer needs and is consistent with everyone else in the industry. I would say it will not have an impact in 2022. The other important thing to recognize is that our total aggregate OD fees are less than 1% of revenue. So less than $20 million across the two organizations. And so I think you'll see that go down over time as we roll-out new products, but it won't have a material impact on our financial performance, and it won't have really any impact on our financial performance in 2022.

And Laurie. Let me just double back on some because I may have misunderstood your question on volumes. Were you looking at the income statement from our press release because that would only have two months as Sterling in it. And that could --

Right.

So that's probably would --

Yeah.

Okay. I did -- I miss -- I thought you were looking at the balance sheet.

No. I was looking at the income -- you know what, maybe I grabbed the Sterling number wrong. I will go back and look at that if there's no change in that.

Okay.

And then on the ODNFS fees, I just wanted to make sure I heard that right. So that's running on a combined basis for both of you at about $20 million annually, is that right?

In aggregate.

In aggregate. Okay. Perfect. Great. And then just one last question for me. This is more obviously your credit is looking so great. Your growth -- commercial charge-offs growth, not net, of $11.2 million was such a jump from last quarter and from what it's been running, last quarter was 800,000, was most of that Sterling or was some of that vintage Webster, anything one specific, any color around that?

Yeah Laurie. We're not -- I don't talk specifically about that, It was one credit. I will say it was Legacy Webster and it was one commercial credit that made up the vast majority of that charge with --

Okay. Great.

-- no other interesting aspects or correlation in it.

Okay. Great. And then just, sorry, one last question here. With respect to Sterling's multi-family book, can you just give us a little bit of color around that? A little refresh, it gets around $4 billion. Does anything you've got on LTVs if you could remind us what's rank control, what your plans are, just any color around that would be helpful. Thank you.

Thank you, Laurie. It's about $3.9 billion. It has a weighted-average LTV at origination of 54% and a debt service coverage ratio on average of about 1.56%, performing very well and generating economic profit. So I don't think there are any strategic changes. Obviously, we actually have a nice business there, and we'll continue to originate where opportunistic. Thank you.

Do you know how much is rent control there?

I don't -- all I got [Indiscernible]

Perfect. Thank you so much.

Yeah. Thank you.

And our final question is from Jon Arfstrom with RBC Capital Markets. Please proceed.

Great. Thanks for squeezing me in. I only have a couple of --

Anytime.

I only have a couple of questions. The growth rate you're talking about, John, the 8 to 10%, how much of that do you think is environmental versus the long term potential of the company over the next couple of years? I guess my question is, can we see this kind of growth rate for a couple of years from the company?

That's a great question. And I'm not -- but it maybe simplistic because -- for those of you who followed us. I fundamentally believe that we've got enough leverage, enough geographic opportunities, a bunch of interesting business niches and verticals that historically we've been able to grow commercial loans, which now make up the predominant portion of the balance sheet at roughly 10% CAGR and it's been about six or seven years. Obviously, in any one given quarter, you saw our mortgage warehouse have an impact on the annualized growth rate in the first quarter that could change, but particularly this quarter on a bigger base, this year, we've felt like all of those things remain true. All the leverage we can pull without having to push on risk and we have the benefit, as I mentioned in my script in earlier, the bigger balance sheet to at least in the short-term accelerate some growth from single-point exposures. Going forward, obviously as the balance sheet gets bigger, market conditions dictate, it may get more challenging. But I still think, and my Head of Commercial Banking this year, Chris Motl right now will probably smile, is if we try and say to ourselves, how are we going to get to close to double-digits, high single-digits loan growth on an annualized basis? My guess is, with what we have, with the teams we think we can attract, with the various businesses we have, that in my mind, at least as the leader of the company we're targeting 10% commercial loan growth. Now sometimes on mortgage and some of the other consumer categories which are less, that's not a realistic expectation because the market just won't allow it, which could drag down overall loan growth. But I still think 8% to 10% should be our bogey in a normalized economic environment as we move forward.

Okay. Good. And then last one. It's a real question, kind of a soft question, but maybe a good way to end the call. But you talked about the culture shaping off-site. And I'm just curious what you've learned from that. What do you guys need to work on? And that's serious, what do you need to work on and then what's gone well so far from those activities? Thanks.

Yes, it's a great question. I think it's the hardest thing, and I couldn't be more pleased and I say that I would be more guarded if I wasn't. I mentioned on a couple of non-deal roadshows, you're in a situation where it sucked, I know that technical term, it sucked, you'd have to wait for four months from our originally anticipated close date. But I think if you asked any of the executives or level 2 or level 3 folks across the organization what the silver lining was, it was the fact that we had four more months to work together in terms of planning and meeting and figuring out each other and building trust. And so, I think that actually helped. We hit the ground running. I've been really pleased. There's no question about the fact that it will take time to make sure that you get rid of the us versus them, or people are still referring to things like legacy Webster and legacy Sterling. But I have to tell you that we've really coalesced around what it means to be a Webster banker about the behaviors we expect when we went in, and I don't want to get too grandeur, when we went into the culture practice as a leadership team, we realized that while we believe that all of these values were what we wanted to do, we had different definitions of what those behaviors were, different expectations, and so we spent a lot of time saying, we really need to be careful about making sure we're on the same page. We all understand what we're trying to accomplish. We all understand the bank's mission and purpose and we've come together really, really solidly. Half my direct reports are from each of the legacy banks, and I think we're operating as well as either bank was operating before from a trust and collaborative perspective. So we'll keep working it, reinforcing it, but I couldn't be more pleased with where we are 90 days into this project.

Thanks a lot, guys.

Thank you.

This does conclude our question-and-answer session. I would like to turn the conference back over to management for closing comments.

Yeah. I just want to thank everybody for their participation and continued interest in support of the company. Hope everybody has a great day.

Thank you. This does conclude today's conference. You may disconnect your lines at this time and thank you for your participation.