Press Release

Synovus Announces Earnings for the First Quarter 2020

Company Release - 4/24/2020 6:30 AM ET

Diluted Earnings per Share of $0.20 vs. $0.72 in 1Q19

 Adjusted Diluted Earnings per Share of $0.21 vs. $0.98 in1Q19

COLUMBUS, Ga.--(BUSINESS WIRE)-- Synovus Financial Corp. (NYSE: SNV) today reported financial results for the quarter ended March 31, 2020.

First Quarter 2020 Highlights

  • Diluted EPS of $0.20; adjusted diluted EPS of $0.21.
  • Period-end loan growth of $1.10 billion sequentially, or 11.9% annualized.
  • Core transaction deposits (non-interest bearing, NOW/savings, and money market deposits excluding public and brokered funds) increased $623.0 million sequentially, or 10.4% annualized. Core interest-bearing deposit (NOW/savings, money market, and time deposit) costs in March down 26 bps from 4Q19, excluding purchase accounting adjustments (PAA).
  • Net interest margin of 3.37% vs. 3.65% in 4Q19; 3.35% vs. 3.40% in 4Q19 for net interest margin excluding PAA.
  • Non-interest revenue increased $5.9 million sequentially and $24.5 million year-over-year.
  • Adoption of Current Expected Credit Loss (CECL) on January 1, 2020, which resulted in a Day One reserve increase of $110.4 million, or 39.1% from 4Q19.
  • Provision for credit losses of $158.7 million included significant economic stress due to COVID-19 healthcare crisis and the first quarter under CECL; allowance for credit losses to loan ratio of 1.39%.
  • Credit quality metrics remain near historic lows, with the non-performing loan (NPL) ratio and net charge-off ratio of 0.41% and 0.21%, respectively.
  • Paused share repurchase activity beyond the $16.2 million completed in the first quarter.
  • Withdrew 2020 guidance and long-term goals announced with the 4Q19 earnings call.
  • Funded approximately $2.0 billion in Paycheck Protection Program loans as of April 22, 2020.
  • 97%+ of branches operational as drive-thru and appointment only; 80%+ team members working remotely.
  • Provided bonus pay for on-site hourly team members and additional paid leave for virus-related hardships.
  • Shareholders approved the elimination of 10-for-1 voting and supermajority voting requirements at the 2020 Annual Meeting on April 22, 2020.
 

First Quarter Summary

Reported

 

Adjusted

(dollars in thousands)

1Q20

 

4Q19

 

1Q19

 

1Q20

 

4Q19

 

1Q19

Net income available to common shareholders

$

30,230

 

 

$

143,393

 

 

$

117,036

 

 

$

30,708

 

 

$

140,069

 

 

$

160,155

 

Diluted earnings per share

0.20

 

 

0.97

 

 

0.72

 

 

0.21

 

 

0.94

 

 

0.98

 

Total loans

38,258,024

 

 

37,162,450

 

 

35,634,501

 

 

 

N/A

 

 

 

N/A

 

 

 

N/A

 

Total deposits

39,826,585

 

 

38,405,504

 

 

38,075,190

 

 

 

N/A

 

 

 

N/A

 

 

 

N/A

 

Total revenues

477,903

 

 

497,992

 

 

477,183

 

 

473,424

 

 

492,049

 

 

476,250

 

Return on avg assets

0.32

%

 

1.27

%

 

1.06

%

 

0.32

%

 

1.24

%

 

1.45

%

Return on avg common equity

2.75

 

 

13.08

 

 

10.98

 

 

2.79

 

 

12.78

 

 

15.03

 

Return on avg tangible common equity

3.34

 

 

15.18

 

 

12.88

 

 

3.39

 

 

14.84

 

 

17.52

 

Net interest margin

3.37

 

 

3.65

 

 

3.78

 

 

3.35

 

 

3.40

 

 

3.59

 

Efficiency ratio

57.81

 

 

53.44

 

 

61.28

 

 

56.72

 

 

53.20

 

 

50.24

 

NCO ratio

0.21

 

 

0.10

 

 

0.19

 

 

 

N/A

 

 

 

N/A

 

 

 

N/A

 

NPA ratio

0.50

 

 

0.37

 

 

0.44

 

 

 

N/A

 

 

 

N/A

 

 

 

N/A

 

“The first quarter of 2020 — especially our response to the COVID-19 crisis — demonstrates the resiliency we’ve built as an organization, and our ability to execute, innovate and rise to the occasion for team members, customers, and communities,” said Kessel D. Stelling, Synovus chairman and CEO. “Despite the challenging environment, the quarter reflected strong year-over-year growth in loans, core transaction deposits, and fee income as we continued to execute effectively on our strategic growth objectives. We enter this downturn from a position of strength, with robust capital and liquidity, strong credit quality, and solid operating fundamentals.

“In March, we immediately shifted focus to providing assistance and relief to customers, while ensuring the safety and wellness of our team members,” Stelling continued. “We are also proud to have secured funding to date of more than $2 billion in Paycheck Protection Program loans to small business customers. The intensity of demand for PPP and other assistance programs directly reflects the urgency of our customers’ needs based on current economic conditions, and we are grateful for the opportunity to support them in this time of crisis.”

 

Balance Sheet
Loans**

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in millions)

1Q20

 

4Q19

 

Linked
Quarter
Change

 

Linked
Quarter %
Change*

 

1Q19

 

Year/Year
Change

 

Year/Year
% Change

Commercial & industrial

$

17,661.4

 

 

$

16,782.7

 

 

$

878.8

 

 

21.1

%

 

$

16,108.9

 

 

$

1,552.5

 

 

9.6

%

Commercial real estate

10,671.2

 

 

10,480.5

 

 

190.7

 

 

7.3

 

 

10,287.1

 

 

384.1

 

 

3.7

 

Consumer

9,950.9

 

 

9,924.7

 

 

26.3

 

 

1.1

 

 

9,262.1

 

 

688.8

 

 

7.4

 

Unearned income

(25.5)

 

 

(25.4)

 

 

(0.2)

 

 

2.7

 

 

(23.7)

 

 

(1.9)

 

 

7.9

 

Total loans

$

38,258.0

 

 

$

37,162.5

 

 

$

1,095.6

 

 

11.9

%

 

$

35,634.5

 

 

$

2,623.5

 

 

7.4

%

* Annualized

** Amounts may not total due to rounding

  • Total loans ended the quarter at $38.26 billion, up $1.10 billion sequentially, or 11.9% annualized.
  • Total funded loan production of $3.06 billion and existing revolver growth of approximately $300 million sequentially.
  • Commercial and industrial loans increased $878.8 million sequentially, with broad-based growth across industries and line utilization up modestly from 46% to 50%, primarily in March.
  • Commercial real estate loans increased by $190.7 million sequentially, largely due to the strong momentum gained from the fourth quarter.
  • Consumer loans increased $26.3 million sequentially, with growth in HELOC and consumer mortgages more than offsetting declines in other consumer loans including lending partnerships.
 

Deposits**

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in millions)

1Q20

 

4Q19

Linked
Quarter
Change

Linked
Quarter %
Change*

 

1Q19

 

Year/Year
Change

 

Year/Year
% Change

Non-interest-bearing DDA

$

8,968.8

 

 

$

8,661.2

$

307.5

 

14.3

%

 

$

8,440.5

 

$

528.2

 

 

6.3

%

Interest-bearing DDA

4,617.4

 

 

4,769.5

 

(152.1

)

(12.8

)

 

4,911.2

 

(293.8

)

 

(6.0

)

Money market

10,255.0

 

 

9,827.4

 

427.7

 

17.5

 

 

8,912.5

 

1,342.5

 

 

15.1

 

Savings

949.5

 

 

909.5

 

40.0

 

17.7

 

 

903.8

 

45.7

 

 

5.1

 

Public funds

5,261.4

 

 

4,622.3

 

639.1

 

55.6

 

 

4,630.0

 

631.4

 

 

13.6

 

Time deposits

5,786.6

 

 

6,185.6

 

(399.0

)

(25.9

)

 

7,568.1

 

(1,781.4

)

 

(23.5

)

Brokered deposits

3,987.9

 

 

3,430.0

 

558.0

 

65.4

 

 

2,709.0

 

1,278.9

 

 

47.2

 

Total deposits

$

39,826.6

 

 

$

38,405.5

 

$

1,421.1

 

14.9

%

 

$

38,075.2

 

$

1,751.4

 

 

4.6

%

* Annualized

** Amounts may not total due to rounding

  • Total deposits ended the quarter at $39.83 billion, up $1.42 billion sequentially, or 14.9% annualized.
  • Core transaction deposits and public funds increased $623.0 million and $639.1 million sequentially, respectively, while CDs declined by $399.0 million.
  • Core interest-bearing deposit costs in March down 26 bps from 4Q19 (excluding PAA).
  • The loan to deposit ratio for the quarter was 96.1% compared to 96.8% in the fourth quarter.
 

Income Statement Summary**

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands, except per share data)

1Q20

 

4Q19

 

Linked
Quarter
Change

 

Linked
Quarter %
Change

1Q19

 

Year/Year
Change

Year/Year
% Change

Net interest income

$

373,260

 

 

$

399,268

 

 

$

(26,008

)

 

(6.5

)%

 

$

397,175

 

 

$

(23,915

)

 

(6.0

)%

Non-interest revenue

103,857

 

 

97,955

 

 

5,902

 

 

6.0

 

 

79,378

 

 

24,479

 

 

30.8

 

Non-interest expense

276,279

 

 

266,121

 

 

10,158

 

 

3.8

 

 

292,410

 

 

(16,131

)

 

(5.5

)

Provision for credit losses

158,722

 

 

24,470

 

 

134,252

 

 

548.6

 

 

23,569

 

 

135,153

 

 

573.4

 

Income before taxes

$

42,116

 

 

$

206,632

 

 

$

(164,516

)

 

(79.6

)%

 

$

160,574

 

 

$

(118,458

)

 

(73.8

)%

Income tax expense

3,595

 

 

54,948

 

 

(51,353

)

 

(93.5

)

 

40,388

 

 

(36,793

)

 

(91.1

)

Preferred stock dividends

8,291

 

 

8,291

 

 

 

 

 

3,150

 

 

5,141

 

 

163.2

 

Net income available to common shareholders

$

30,230

 

 

$

143,393

 

 

$

(113,163

)

 

(78.9

)%

 

$

117,036

 

 

$

(86,806

)

 

(74.2

)%

Weighted average common shares outstanding, diluted

148,401

 

 

148,529

 

 

(128

)

 

(0.1

)

 

162,760

 

 

(14,359

)

 

(8.8

)%

Diluted earnings per share

$

0.20

 

 

$

0.97

 

 

$

(0.77

)

 

(78.9

)%

 

$

0.72

 

 

$

(0.52

)

 

(71.7

)

Adjusted diluted earnings per share

$

0.21

 

 

$

0.94

 

 

$

(0.73

)

 

(78.1

)%

 

$

0.98

 

 

$

(0.77

)

 

(79.0

)

** Amounts may not total due to rounding

nm - not meaningful

Core Performance

  • Total revenues were $477.9 million in the first quarter, down $20.1 million sequentially, including an expected decline of $24.8 million in PAA.
  • Net interest income decreased $26.0 million, or 6.5% sequentially, including an expected decline of $24.8 million in PAA.
  • Net interest margin was 3.37%, down 28 bps from the prior quarter. Excluding the impact of PAA, net interest margin was 3.35%, down 5 bps sequentially.
  • Non-interest revenue increased $5.9 million, or 6.0% sequentially, and increased $24.5 million, or 30.8% year-over-year. Adjusted non-interest revenue increased $7.4 million, or 8.0% sequentially, and $20.9 million, or 26.7% year-over-year.
    • The sequential growth in net mortgage revenues of $2.9 million and capital markets income of $2.3 million more than offset a $1.7 million decline in core banking fees due to seasonality and impact from COVID-19 and fee waivers.
  • Non-interest expense increased $10.2 million, or 3.8% sequentially. Adjusted non-interest expense increased $6.5 million, or 2.5% sequentially.
    • The increase in expenses resulted mainly from seasonally higher employment expense and COVID-related bonuses for front-line team members.
  • Provision for credit losses was $158.7 million, a $134.3 million increase sequentially, primarily impacted by the significant economic stress due to the COVID-19 healthcare crisis and reflected the first quarter under CECL.
  • The effective tax rate was 8.54% for the quarter, reflecting favorable discrete items.

Capital Ratios

 

 

 

 

 

 

 

 

1Q20

 

4Q19

 

1Q19

Common equity Tier 1 capital (CET1) ratio

8.72

%

*

8.95

%

 

9.52

%

Tier 1 capital ratio

9.97

 

*

10.23

 

 

10.01

 

Total risk-based capital ratio

12.31

 

*

12.25

 

 

12.06

 

Tier 1 leverage ratio

8.94

 

*

9.16

 

 

8.81

 

Tangible common equity ratio

7.94

 

 

8.08

 

 

8.34

 

* Ratios are preliminary.

Capital

  • CET1 ratio declined 23 bps during the quarter to 8.72%. The decline includes a reduction of 25 bps from risk-weighted asset growth, primarily from increases in loans. The March 31, 2020 ratios reflect Synovus' election of a five-year transition provision to delay for two years the estimated impact of CECL on regulatory capital, followed by a three year transition period.
  • Repurchased $16.2 million in common stock, or 450 thousand shares, during the quarter. Share repurchase activity has been suspended.

First Quarter Earnings Conference Call

Synovus will host an earnings highlights conference call at 8:30 a.m. EDT on April 24, 2020. The earnings call will be accompanied by a slide presentation. Shareholders and other interested parties may listen to this conference call via simultaneous Internet broadcast. For a link to the webcast, go to investor.synovus.com/event. The replay will be archived for 12 months and will be available 30-45 minutes after the call.

Synovus Financial Corp. is a financial services company based in Columbus, Georgia, with approximately $51 billion in assets. Synovus provides commercial and retail banking, investment, and mortgage services through 299 branches in Georgia, Alabama, South Carolina, Florida, and Tennessee. Synovus Bank, a wholly owned subsidiary of Synovus, has been recognized as one of the country's “Most Reputable Banks” by American Banker and the Reputation Institute. Synovus is on the web at synovus.com, and on Twitter, Facebook, LinkedIn, and Instagram.

Forward-Looking Statements

This press release and certain of our other filings with the Securities and Exchange Commission contain statements that constitute “forward-looking statements” within the meaning of, and subject to the protections of, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical fact are forward-looking statements. You can identify these forward-looking statements through Synovus’ use of words such as “believes,” “anticipates,” “expects,” “may,” “will,” “assumes,” “should,” “predicts,” “could,” “would,” “intends,” “targets,” “estimates,” “projects,” “plans,” “potential” and other similar words and expressions of the future or otherwise regarding the outlook for Synovus’ future business and financial performance and/or the performance of the banking industry and economy in general. These forward-looking statements include, among others, our expectations regarding our future operating and financial performance, our expectations regarding net interest income and net interest margin; expectations on our growth strategy, expense and revenue initiatives, capital management, liquidity and funding, and future profitability; expectations on credit quality and performance; and the assumptions underlying our expectations. Prospective investors are cautioned that any such forward-looking statements are not guarantees of future performance and involve known and unknown risks and uncertainties which may cause the actual results, performance or achievements of Synovus to be materially different from the future results, performance or achievements expressed or implied by such forward-looking statements. Forward-looking statements are based on the information known to, and current beliefs and expectations of, Synovus’ management and are subject to significant risks and uncertainties. Actual results may differ materially from those contemplated by such forward-looking statements. A number of factors could cause actual results to differ materially from those contemplated by the forward-looking statements in this press release. Many of these factors are beyond Synovus’ ability to control or predict.

These forward-looking statements are based upon information presently known to Synovus’ management and are inherently subjective, uncertain and subject to change due to any number of risks and uncertainties, including, without limitation, the risks and uncertainties related to the impact of the COVID-19 pandemic on Synovus' assets, business, liquidity, financial condition, prospects and results of operations, and the risks and other factors set forth in Synovus’ filings with the Securities and Exchange Commission, including its Annual Report on Form 10-K for the year ended December 31, 2019, under the captions “Cautionary Notice Regarding Forward-Looking Statements” and “Risk Factors” and in Synovus’ quarterly reports on Form 10-Q and current reports on Form 8-K. We believe these forward-looking statements are reasonable; however, undue reliance should not be placed on any forward-looking statements, which are based on current expectations and speak only as of the date that they are made. We do not assume any obligation to update any forward-looking statements as a result of new information, future developments or otherwise, except as otherwise may be required by law.

Non-GAAP Financial Measures

The measures entitled adjusted non-interest income; adjusted non-interest expense; adjusted total revenues; adjusted tangible efficiency ratio; adjusted net income available to common shareholders; adjusted earnings per diluted share; adjusted return on average assets; adjusted return on average common equity; return on average tangible common equity; adjusted return on average tangible common equity; and tangible common equity ratio are not measures recognized under GAAP and therefore are considered non-GAAP financial measures. The most comparable GAAP measures to these measures are total non-interest income; total non-interest expense; total revenues; efficiency ratio-FTE; net income available to common shareholders; earnings per diluted common share; return on average assets; return on average common equity; and the ratio of total shareholders' equity to total assets, respectively.

Management believes that these non-GAAP financial measures provide meaningful additional information about Synovus to assist management and investors in evaluating Synovus’ operating results, financial strength, the performance of its business, and the strength of its capital position. However, these non-GAAP financial measures have inherent limitations as analytical tools and should not be considered in isolation or as a substitute for analyses of operating results or capital position as reported under GAAP. The non-GAAP financial measures should be considered as additional views of the way our financial measures are affected by significant items and other factors, and since they are not required to be uniformly applied, they may not be comparable to other similarly titled measures at other companies. Adjusted total revenues and adjusted non-interest income are measures used by management to evaluate total revenues and non-interest income exclusive of net investment securities gains (losses) and gains on sales and changes in the fair value of private equity investments, net. Adjusted non-interest expense and the adjusted tangible efficiency ratio are measures utilized by management to measure the success of expense management initiatives focused on reducing recurring controllable operating costs. Adjusted net income available to common shareholders, adjusted earnings per diluted share, adjusted return on average assets, and adjusted return on average common equity are measures used by management to evaluate operating results exclusive of items that are not indicative of ongoing operations and impact period-to-period comparisons. Return on average tangible common equity and adjusted return on average tangible common equity are measures used by management to compare Synovus’ performance with other financial institutions because it calculates the return available to common shareholders without the impact of intangible assets and their related amortization, thereby allowing management to evaluate the performance of the business consistently. The tangible common equity ratio is used by management to assess the strength of our capital position. The computations of these measures are set forth in the tables below.

 

Reconciliation of Non-GAAP Financial Measures

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

1Q20

 

4Q19

 

1Q19

Adjusted non-interest revenue

 

 

 

 

 

Total non-interest revenue

$

103,857

 

 

$

97,955

 

 

$

79,378

 

Subtract/add: Investment securities (gains) losses, net

(8,734

)

 

2,157

 

 

(75

)

Add/subtract: Fair value decrease (increase) of private equity investments

4,255

 

 

(8,100

)

 

(858

)

Adjusted non-interest revenue

$

99,378

 

 

$

92,012

 

 

$

78,445

 

Adjusted non-interest expense

 

 

 

 

 

Total non-interest expense

$

276,279

 

 

$

266,121

 

 

$

292,410

 

Add/subtract: Merger-related expense

 

 

 

913

 

 

(49,738

)

Subtract: Restructuring charges, net

(3,220

)

 

(1,259

)

 

(19

)

Subtract: Valuation adjustment to Visa derivative

 

 

 

(1,111

)

 

 

 

Subtract: Loss on early extinguishment of debt, net

(1,904

)

 

 

 

 

 

 

Adjusted non-interest expense

$

271,155

 

 

$

264,664

 

 

$

242,653

 

Reconciliation of Non-GAAP Financial Measures, continued

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

1Q20

 

4Q19

 

1Q19

Adjusted total revenues and adjusted tangible efficiency ratio

 

 

 

 

 

Adjusted non-interest expense

$

271,155

 

 

$

264,664

 

 

$

242,653

 

Subtract: Amortization of intangibles

(2,640

)

 

(2,901

)

 

(3,392

)

Adjusted tangible non-interest expense

$

268,515

 

 

$

261,763

 

 

$

239,261

 

Net interest income

$

373,260

 

 

$

399,268

 

 

$

397,175

 

Add: Tax equivalent adjustment

786

 

 

769

 

 

630

 

Add: Total non-interest revenue

103,857

 

 

97,955

 

 

79,378

 

Total FTE revenues

477,903

 

 

497,992

 

 

477,183

 

Subtract/add: Investment securities (gains)/losses, net

(8,734

)

 

2,157

 

 

(75

)

Add/subtract: Fair value decrease (increase) of private equity investments

4,255

 

 

(8,100

)

 

(858

)

Adjusted total revenues

$

473,424

 

 

$

492,049

 

 

$

476,250

 

Efficiency ratio-FTE

57.81

%

 

53.44

%

 

61.28

%

Adjusted tangible efficiency ratio

56.72

 

 

53.20

 

 

50.24

 

 

 

 

 

 

 

Adjusted return on average assets

 

 

 

 

 

Net income

$

38,521

 

 

$

151,684

 

 

$

120,186

 

Subtract/add: Merger-related expense

 

 

(913

)

 

49,738

 

Add: Restructuring charges, net

3,220

 

 

1,259

 

 

19

 

Add: Valuation adjustment to Visa derivative

 

 

 

1,111

 

 

 

Add: Loss on early extinguishment of debt, net

1,904

 

 

 

 

 

Subtract/add: Investment securities (gains) losses, net

(8,734

)

 

2,157

 

 

(75

)

Add/subtract: Fair value decrease ( increase) of private equity investments

4,255

 

 

(8,100

)

 

(858

)

Subtract/add: Tax effect of adjustments

(167

)

 

1,162

 

 

(5,705

)

Adjusted net income

$

38,999

 

 

$

148,360

 

 

$

163,305

 

Net income annualized

$

154,931

 

 

$

601,790

 

 

$

487,421

 

Adjusted net income annualized

$

156,853

 

 

$

588,602

 

 

$

662,293

 

Total average assets

$

48,696,595

 

 

$

47,459,405

 

 

$

45,794,621

 

Return on average assets

0.32

%

 

1.27

%

 

1.06

%

Adjusted return on average assets

0.32

 

 

1.24

 

 

1.45

 

 

 

 

 

 

 

Adjusted net income available to common shareholders and adjusted net income per common share, diluted

 

 

 

 

 

Net income available to common shareholders

$

30,230

 

 

$

143,393

 

 

$

117,036

 

Subtract/add: Merger-related expense

 

 

 

(913

)

 

49,738

 

Add: Restructuring charges, net

3,220

 

 

1,259

 

 

19

 

Add: Valuation adjustment to Visa derivative

 

 

1,111

 

 

 

Add: Loss on early extinguishment of debt, net

1,904

 

 

 

 

 

Subtract/add: Investment securities (gains) losses, net

(8,734

)

 

2,157

 

 

(75

)

Add/subtract: Fair value decrease ( increase) of private equity investments

4,255

 

 

(8,100

)

 

(858

)

Subtract/add: Tax effect of adjustments

(167

)

 

1,162

 

 

(5,705

)

Adjusted net income available to common shareholders

$

30,708

 

 

$

140,069

 

 

$

160,155

 

Weighted average common shares outstanding, diluted

148,401

 

 

148,529

 

 

162,760

 

Net income per common share, diluted

$

0.20

 

 

$

0.97

 

 

$

0.72

 

Adjusted net income per common share, diluted

0.21

 

 

0.94

 

 

0.98

 

Reconciliation of Non-GAAP Financial Measures, continued

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

1Q20

 

4Q19

 

1Q19

 

 

 

 

 

 

Adjusted return on average common equity, return on average tangible common equity, and adjusted return on average tangible common equity

 

 

 

 

 

Net income available to common shareholders

$

30,230

 

 

$

143,393

 

 

$

117,036

 

Subtract/add: Merger-related expense

 

 

(913

)

 

49,738

 

Add: Restructuring charges, net

3,220

 

 

1,259

 

 

19

 

Add: Valuation adjustment to Visa derivative

 

 

1,111

 

 

 

Add: Loss on early extinguishment of debt, net

1,904

 

 

 

 

 

Subtract/add: Investment securities (gains) losses, net

(8,734

)

 

2,157

 

 

(75

)

Add/subtract: Fair value decrease (increase) of private equity investments

4,255

 

 

(8,100

)

 

(858

)

Subtract/add: Tax effect of adjustments

(167

)

 

1,162

 

 

(5,705

)

Adjusted net income available to common shareholders

$

30,708

 

 

$

140,069

 

 

$

160,155

 

 

 

 

 

 

 

Adjusted net income available to common shareholders annualized

$

123,507

 

 

$

555,709

 

 

$

649,518

 

Add: Amortization of intangibles

7,868

 

 

8,528

 

 

10,317

 

Adjusted net income available to common shareholders excluding amortization of intangibles annualized

$

131,375

 

 

$

564,237

 

 

$

659,835

 

 

 

 

 

 

 

Net income available to common shareholders annualized

$

121,584

 

 

$

568,896

 

 

$

474,646

 

Add: Amortization of intangibles

7,868

 

 

8,528

 

 

10,317

 

Net income available to common shareholders excluding amortization of intangibles annualized

$

129,452

 

 

$

577,424

 

 

$

484,963

 

 

 

 

 

 

 

Total average shareholders' equity less preferred stock

$

4,424,278

 

 

$

4,348,250

 

 

$

4,321,561

 

Subtract: Goodwill

(497,267

)

 

(488,223

)

 

(480,215

)

Subtract: Other intangible assets, net

(54,514

)

 

(57,149

)

 

(75,191

)

Total average tangible shareholders' equity less preferred stock

$

3,872,497

 

 

$

3,802,878

 

 

$

3,766,155

 

Return on average common equity

2.75

%

 

13.08

%

 

10.98

%

Adjusted return on average common equity

2.79

 

 

12.78

 

 

15.03

 

Return on average tangible common equity

3.34

 

 

15.18

 

 

12.88

 

Adjusted return on average tangible common equity

3.39

 

 

14.84

 

 

17.52

 

 

March 31,
2020

 

December 31,
2019

 

March 31,
2019

Tangible common equity ratio

 

 

 

 

 

Total assets

$

50,619,585

 

 

$

48,203,282

 

 

$

46,630,025

 

Subtract: Goodwill

(497,267

)

 

(497,267

)

 

(485,000

)

Subtract: Other intangible assets, net

(53,032

)

 

(55,671

)

 

(74,683

)

Tangible assets

$

50,069,286

 

 

$

47,650,344

 

 

$

46,070,342

 

 

 

 

 

 

 

Total shareholders’ equity

$

5,065,205

 

 

$

4,941,690

 

 

$

4,597,753

 

Subtract: Goodwill

(497,267

)

 

(497,267

)

 

(485,000

)

Subtract: Other intangible assets, net

(53,032

)

 

(55,671

)

 

(74,683

)

Subtract: Preferred Stock, no par value

(537,145

)

 

(537,145

)

 

(195,140

)

Tangible common equity

$

3,977,761

 

 

$

3,851,607

 

 

$

3,842,930

 

Total shareholders’ equity to total assets ratio

10.01

%

 

10.25

%

 

9.86

%

Tangible common equity ratio

7.94

 

 

8.08

 

 

8.34

 

 

Synovus

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME STATEMENT DATA

 

 

 

 

 

 

 

 

 

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share data)

2020

 

2019

 

First Quarter

 

First
Quarter

 

Fourth
Quarter

 

Third
Quarter

 

Second
Quarter

 

First
Quarter

 

20 vs '19

 

 

 

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

$

483,897

 

 

506,253

 

 

523,415

 

 

516,131

 

 

504,839

 

(4.1

)%

Interest expense

110,637

 

 

106,985

 

 

121,318

 

 

118,869

 

 

107,664

 

2.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

373,260

 

 

399,268

 

 

402,097

 

 

397,262

 

 

397,175

 

(6.0

)

Provision for credit losses

158,722

 

 

24,470

 

 

27,562

 

 

12,119

 

 

23,569

 

573.4

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for credit losses

214,538

 

 

374,798

 

 

374,535

 

 

385,143

 

 

373,606

 

(42.6

)

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest revenue:

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

20,689

 

 

22,385

 

 

22,952

 

 

21,994

 

 

20,859

 

(0.8

)

Fiduciary and asset management fees

15,174

 

 

15,645