SYNOVUS FINANCIAL CORP - FORM 8-K - EX-99.2

Attached files

file	filename
8-K - 8-K - SYNOVUS FINANCIAL CORP	d662079d8k.htm
EX-99.3 - EX-99.3 - SYNOVUS FINANCIAL CORP	d662079dex993.htm
EX-99.1 - EX-99.1 - SYNOVUS FINANCIAL CORP	d662079dex991.htm

Exhibit 99.2

Synovus


INCOME STATEMENT DATA		Twelve Months Ended
(Unaudited)
(Dollars in thousands, except per share data)		December 31,

		2013			2012		Change

Interest income	$		929,014			1,004,140		(7.5)	%
Interest expense			118,822			150,023		(20.8)

Net interest income			810,192			854,117		(5.1)
Provision for loan losses			69,598			320,369		(78.3)

Net interest income after provision for loan losses			740,594			533,748		38.8

Non-interest income:
Service charges on deposit accounts			77,789			78,203		(0.5)
Fiduciary and asset management fees			43,450			42,503		2.2
Brokerage revenue			27,538			26,913		2.3
Mortgage banking income			22,482			32,272		(30.3)
Bankcard fees			30,641			34,075		(10.1)
Investment securities gains, net			2,945			39,142		(92.5)
Other fee income			22,567			21,138		6.8
(Decrease) increase in fair value of private equity investments, net			(2,963)			8,233		nm
Other non-interest income			29,122			31,487		(7.5)


Total non-interest income			253,571			313,966		(19.2)

Non-interest expense:
Salaries and other personnel expense			368,152			375,872		(2.1)
Net occupancy and equipment expense			103,339			105,575		(2.1)
FDIC insurance and other regulatory fees			32,758			45,408		(27.9)
Foreclosed real estate expense, net			33,864			90,655		(62.6)
Losses on other loans held for sale, net			329			4,681		(93.0)
Professional fees			38,776			41,307		(6.1)
Third-party services			40,135			38,006		5.6
Visa indemnification charges			1,600			6,304		(74.6)
Litigation loss contingency expense (1)			10,000			-		nm
Restructuring charges			11,064			5,412		104.4
Other operating expenses			101,520			103,017		(1.5)


Total non-interest expense			741,537			816,237		(9.2)


Income before income taxes			252,628			31,477		nm
Income tax expense (benefit)			93,245			(798,732)		nm

Net income			159,383			830,209		(80.8)

Dividends and accretion of discount on preferred stock			40,830			58,703		(30.4)


Net income available to common shareholders	$		118,553			771,506		(84.6)


Net income per common share, basic			0.13			0.98		(86.5)

Net income per common share, diluted			0.13			0.85		(85.1)

Cash dividends declared per common share			0.04			0.04		-

Return on average assets			0.61	%		3.15		(80.6)
Return on average common equity			4.39			40.65		(89.2)

Weighted average common shares outstanding, basic			892,462			786,466		13.5	%
Weighted average common shares outstanding, diluted			939,580			910,102		3.2

nm - not meaningful

(1)	Consists of loss contingency accruals with respect to outstanding legal matters. Amounts for periods prior to the three months ended December 31, 2013 are not disclosed separately as amounts are not material.

Synovus


INCOME STATEMENT DATA
(Unaudited)
(Dollars in thousands, except per share data)		2013									2012					4th Quarter

		Fourth Quarter			Third Quarter			Second Quarter			First Quarter			Fourth Quarter		‘13 vs. ‘12 Change

Interest income	$		233,259			233,852			231,513			230,391			240,000		(2.8)	%
Interest expense			28,928			29,882			29,436			30,577			32,544		(11.1)


Net interest income			204,331			203,970			202,077			199,814			207,456		(1.5)
Provision for loan losses			14,064			6,761			13,077			35,696			146,526		(90.4)


Net interest income after provision for loan losses			190,267			197,209			189,000			164,118			60,930		212.3


Non-interest income:
Service charges on deposit accounts			19,647			19,426			19,195			19,521			20,883		(5.9)
Fiduciary and asset management fees			10,978			10,389			11,111			10,971			10,537		4.2
Brokerage revenue			6,307			6,636			7,002			7,594			7,127		(11.5)
Mortgage banking income			2,913			5,314			7,338			6,917			9,025		(67.7)
Bankcard fees			7,979			7,760			7,838			7,064			10,137		(21.3)
Investment securities gains, net			373			1,124			1,403			45			8,233		(95.5)
Other fee income			6,106			5,199			5,775			5,487			6,211		(1.7)
(Decrease) increase in fair value of private equity investments, net			(2,108)			284			(883)			(257)			1,805		nm
Other non-interest income			7,986			7,446			6,313			7,379			6,159		29.7

Total non-interest income			60,181			63,578			65,092			64,721			80,117		(24.9)


Non-interest expense:
Salaries and other personnel expense			91,962			92,794			89,479			93,917			94,901		(3.1)
Net occupancy and equipment expense			26,314			26,475			26,383			24,167			26,063		1.0
FDIC insurance and other regulatory fees			8,699			7,639			7,941			8,480			8,237		5.6
Foreclosed real estate expense, net			5,064			10,359			7,502			10,940			34,978		(85.5)
Losses (gains) on other loans held for sale, net			(159)			408			(86)			165			675		(123.6)
Professional fees			9,855			11,410			10,416			7,095			12,037		(18.1)
Third-party services			9,689			10,151			10,366			9,929			9,540		1.6
Visa indemnification charges			799			-			764			37			757		5.5
Litigation loss contingency expense (1)			10,000			-			-			-			-		nm
Restructuring charges			3,770			687			1,758			4,850			1,969		91.5
Other operating expenses			24,745			27,405			26,663			22,706			24,189		2.3


Total non-interest expense			190,738			187,328			181,186			182,286			213,346		(10.6)


Income before income taxes			59,710			73,459			72,906			46,553			(72,299)		182.6
Income tax expense (benefit)			21,131			27,765			27,371			16,979			(796,339)		nm


Net income			38,579			45,694			45,535			29,574			724,040		(94.7)

Dividends and accretion of discount on preferred stock			2,730			8,506			14,818			14,776			14,736		(81.5)


Net income available to common shareholders	$		35,849			37,188			30,717			14,798			709,304		(94.9)


Net income per common share, basic			0.04			0.04			0.04			0.02			0.90		(95.9)

Net income per common share, diluted			0.04			0.04			0.03			0.02			0.78		(95.3)

Cash dividends declared per common share			0.01			0.01			0.01			0.01			0.01		-

Return on average assets *			0.58	%		0.69	%		0.69	%		0.46	%		11.13		(94.8)
Return on average common equity *			5.04			5.40			4.70			2.30			149.46		(96.6)

Weighted average common shares outstanding, basic			972,279			956,694			851,093			787,043			786,576		23.6	%
Weighted average common shares outstanding, diluted			975,933			959,680			910,937			910,835			911,251		7.1

nm - not meaningful

* - ratios are annualized

(1)	Consists of loss contingency accruals with respect to outstanding legal matters. Amounts for periods prior to the three months ended December 31, 2013 are not disclosed separately as amounts are not material.

Synovus



BALANCE SHEET DATA		December 31, 2013		September 30, 2013		December 31, 2012
(Unaudited)

(In thousands, except share data)

ASSETS
Cash and cash equivalents	$		469,630		514,694		614,630
Interest bearing funds with Federal Reserve Bank			644,528		966,435		1,498,390
Interest earning deposits with banks			24,325		14,060		23,442
Federal funds sold and securities purchased under resale agreements			80,975		80,177		113,517
Trading account assets, at fair value			6,113		17,363		11,102
Mortgage loans held for sale, at fair value			45,384		61,232		212,663
Other loans held for sale			10,685		9,351		10,690
Investment securities available for sale, at fair value			3,199,358		3,151,344		2,981,112

Loans, net of deferred fees and costs			20,057,798		19,711,610		19,541,690
Allowance for loan losses			(307,560)		(318,612)		(373,405)

Loans, net			19,750,238		19,392,998		19,168,285


Premises and equipment, net			468,871		476,088		479,546
Goodwill			24,431		24,431		24,431
Other intangible assets, net			3,415		3,783		5,149
Other real estate			112,629		126,640		150,271
Deferred tax asset, net			744,646		763,050		806,406
Other assets			616,376		616,714		660,378


Total assets	$		26,201,604		26,218,360		26,760,012


LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities:
Deposits:
Non-interest bearing deposits	$		5,642,751		5,358,659		5,665,527
Interest bearing deposits, excluding brokered deposits			14,140,037		14,339,997		14,298,768
Brokered deposits			1,094,002		1,275,200		1,092,749


Total deposits			20,876,790		20,973,856		21,057,044

Federal funds purchased, securities sold under repurchase agreements, and other short-term liabilities			148,132		194,613		201,243
Long-term debt			2,033,141		1,885,057		1,726,455
Other liabilities			194,556		232,974		205,839


Total liabilities			23,252,619		23,286,500		23,190,581


Shareholders’ equity:
Series A Preferred Stock - no par value, 967,870 shares outstanding at December 31, 2012			-		-		957,327

Series C Preferred Stock - no par value, 5,200,000 shares outstanding at December 31, 2013 and September 30, 2013			125,862		125,400		-
Common stock - $1.00 par value. 972,351,457 shares outstanding at December 31, 2013, 972,230,238 shares outstanding at September 30, 2013, and 786,579,240 shares outstanding at December 31, 2012			978,045		977,924		792,273
Additional paid-in capital			2,138,024		2,138,593		2,189,874
Treasury stock, at cost - 5,693,452 shares			(114,176)		(114,176)		(114,176)
Accumulated other comprehensive (loss) income			(41,258)		(29,514)		4,101
Accumulated deficit			(137,512)		(166,367)		(259,968)

Total shareholders’ equity			2,948,985		2,931,860		3,569,431

Total liabilities and shareholders’ equity	$		26,201,604		26,218,360		26,760,012

Synovus


AVERAGE BALANCES AND YIELDS/RATES (1)
(Unaudited)
(Dollars in thousands)
	2013							2012
	Fourth Quarter			Third Quarter		Second Quarter		First Quarter		Fourth Quarter
Interest Earning Assets
Taxable investment securities (2)	$	3,196,561			3,062,976		3,034,152		2,984,129		3,069,000
Yield		1.94	%		1.79		1.70		1.42		1.62
Tax-exempt investment securities (2) (4)	$	7,758			9,835		11,435		14,362		17,377
Yield (taxable equivalent)		6.14	%		6.26		6.47		6.34		6.59
Trading account assets	$	10,021			13,806		7,847		8,629		9,600
Yield		4.60	%		4.50		6.34		7.12		8.04
Commercial loans (3) (4)	$	16,217,373			16,067,424		16,075,832		16,000,000		16,171,318
Yield		4.28	%		4.37		4.39		4.48		4.50
Consumer loans (3)	$	3,615,836			3,528,057		3,454,874		3,461,622		3,514,256
Yield		4.50	%		4.61		4.62		4.68		4.70
Allowance for loan losses	$	(316,001)			(328,084)		(351,075)		(372,239)		(405,237)

Loans, net (3)	$	19,517,208			19,267,397		19,179,631		19,089,383		19,280,337
Yield		4.40	%		4.50		4.52		4.54		4.65
Mortgage loans held for sale	$	46,036			85,493		129,742		179,507		208,839
Yield		3.94	%		4.07		4.35		3.80		3.72
Federal funds sold, due from Federal Reserve Bank, and other short-term investments	$	1,235,144			1,375,921		1,550,113		1,343,652		1,366,422
Yield		0.24	%		0.24		0.24		0.24		0.24
Federal Home Loan Bank and Federal Reserve Bank stock (5)	$	70,815			70,741		65,014		65,330		66,630
Yield		2.85	%		2.30		2.35		2.36		2.03
Total interest earning assets	$	24,083,543			23,886,169		23,977,934		23,684,992		24,018,205
Yield		3.85	%		3.89		3.88		3.95		3.99

Interest Bearing Liabilities

Interest bearing demand deposits	$	4,102,398			3,933,902		3,895,675		3,839,707		3,872,025
Rate		0.19	%		0.23		0.18		0.18		0.18

Money market accounts	$	6,161,893			6,148,289		6,072,155		6,135,649		6,251,374
Rate		0.33	%		0.33		0.33		0.33		0.33

Savings deposits	$	605,054			607,144		609,832		581,792		558,726
Rate		0.10	%		0.11		0.11		0.11		0.10

Time deposits under $100,000	$	1,491,673			1,526,974		1,537,639		1,581,092		1,648,554
Rate		0.61	%		0.62		0.64		0.69		0.74

Time deposits over $100,000	$	2,049,094			2,022,719		1,891,624		1,958,870		2,015,582
Rate		0.80	%		0.84		0.88		0.93		0.99

Brokered money market accounts	$	210,380			202,802		202,532		202,734		180,216
Rate		0.27	%		0.27		0.31		0.32		0.34

Brokered time deposits	$	984,047			1,130,491		1,131,444		1,013,461		800,434
Rate		0.65	%		0.70		0.77		0.99		1.42


Total interest bearing deposits	$	15,604,539			15,572,321		15,340,901		15,313,305		15,326,911
Rate		0.39	%		0.42		0.42		0.44		0.47

Federal funds purchased and other short-term liabilities	$	216,757			195,717		206,046		214,661		266,431
Rate		0.15	%		0.14		0.15		0.17		0.17

Long-term debt	$	1,886,223			1,885,385		1,762,173		1,688,580		1,740,588
Rate		2.85	%		2.85		3.06		3.26		3.31
Total interest bearing liabilities	$	17,707,519			17,653,423		17,309,120		17,216,546		17,333,930
Rate		0.65	%		0.67		0.68		0.72		0.75
Non-interest bearing demand deposits	$	5,545,529			5,306,447		5,327,795		5,232,587		5,466,312
Effective cost of funds		0.47	%		0.49		0.49		0.52		0.54
Net interest margin		3.38	%		3.40		3.39		3.43		3.45

Taxable equivalent adjustment	$	481			529		557		618		766


(1)		Yields and rates are annualized.
(2)		Excludes net unrealized gains and (losses).
(3)		Average loans are shown net of unearned income. Non-performing loans are included.
(4)		Reflects taxable-equivalent adjustments, using the statutory federal income tax rate of 35%, in adjusting interest on tax-exempt loans and investment securities to a taxable-equivalent basis.
(5)		Included as a component of Other Assets on the balance sheet

Synovus

LOANS OUTSTANDING AND NON-PERFORMING LOANS COMPOSITION

(Unaudited)

(Dollars in thousands)



		December 31, 2013
Loan Type		Total Loans		Loans as a % of Total Loans Outstanding				Total Non-performing Loans			Non-performing Loans as a % of Total Nonperforming Loans
Multi-Family	$		945,014		4.7	%	$		788			0.2	%
Hotels			686,292		3.4				1,230			0.3
Office Buildings			859,954		4.3				4,211			1.0
Shopping Centers			846,965		4.2				11,176			2.7
Commercial Development			155,377		0.8				35,473			8.5
Warehouses			560,824		2.8				2,093			0.5
Other Investment Property			512,253		2.6				11,483			2.8

Total Investment Properties			4,566,679		22.8				66,454			16.1

1-4 Family Construction			141,840		0.7				2,547			0.6
1-4 Family Investment Mortgage			836,265		4.2				16,752			4.0
Residential Development			185,148		0.9				14,519			3.5

Total 1-4 Family Properties			1,163,253		5.8				33,818			8.1

Land Acquisition			707,820		3.5				154,096			37.0

Total Commercial Real Estate			6,437,752		32.1				254,368			61.1

Commercial, Financial, and Agricultural (2)			6,185,955		30.8				65,236			15.7
Owner-Occupied Real Estate			3,814,720		19.0				36,980			8.9

Total Commercial & Industrial			10,000,675		49.9				102,216			24.6
Home Equity Lines			1,587,541		7.9				17,908			4.3
Consumer Mortgages			1,519,068		7.6				39,770			9.6
Credit Cards			256,846		1.3				-			-
Other Retail Loans			284,778		1.4				2,038			0.5

Total Retail			3,648,233		18.1				59,716			14.3
Unearned Income			(28,862)		nm				-			nm

Total	$		20,057,798		100.0	%	$		416,300			100.0	%

LOANS OUTSTANDING BY TYPE COMPARISON
(Unaudited)
(Dollars in thousands)
Loan Type		Total Loans December 31, 2013		September 30, 2013				4Q13 vs. 3Q13 % change (1)			December 31, 2012			4Q13 vs. 4Q12 % change
Multi-Family	$		945,014		953,631				(3.6)			796,110			18.7	%
Hotels			686,292		655,593				18.6			686,067			0.0
Office Buildings			859,954		799,613				29.9			773,881			11.1
Shopping Centers			846,965		866,460				(8.9)			896,869			(5.6)
Commercial Development			155,377		167,435				(28.6)			226,513			(31.4)
Warehouses			560,824		552,378				6.1			538,157			4.2
Other Investment Property			512,253		521,576				(7.1)			498,884			2.7

Total Investment Properties			4,566,679		4,516,686				4.4			4,416,481			3.4

1-4 Family Construction			141,840		138,719				8.9			137,778			2.9
1-4 Family Investment Mortgage			836,265		853,060				(7.8)			865,801			(3.4)
Residential Development			185,148		196,051				(22.1)			282,463			(34.5)

Total 1-4 Family Properties			1,163,253		1,187,830				(8.2)			1,286,042			(9.5)

Land Acquisition			707,820		731,278				(12.7)			795,341			(11.0)

Total Commercial Real Estate			6,437,752		6,435,794				0.1			6,497,864			(0.9)

Commercial, Financial, and Agricultural (2)			6,185,955		5,971,069				14.3			5,291,078			16.9
Owner-Occupied Real Estate			3,814,720		3,757,080				6.1			4,278,373			(10.8)

Total Commercial & Industrial			10,000,675		9,728,149				11.1			9,569,451			4.5
Home Equity Lines			1,587,541		1,549,582				9.7			1,542,397			2.9
Consumer Mortgages			1,519,068		1,482,860				9.7			1,411,561			7.6
Credit Cards			256,846		253,805				4.8			263,561			(2.5)
Other Retail Loans			284,778		286,422				(2.3)			277,229			2.7

Total Retail			3,648,233		3,572,669				8.4			3,494,748			4.4
Unearned Income			(28,862)		(25,002)				61.3			(20,373)			41.7

Total	$		20,057,798		19,711,610				7.0	%		19,541,690			2.6	%

(1) Percentage change is annualized.

(2) Small Business loans are reported within Commercial, Financial and Agricultural loans.

Synovus


CREDIT QUALITY DATA
(Unaudited)
(Dollars in thousands)		2013									2012		4th Quarter
		Fourth Quarter			Third Quarter		Second Quarter		First Quarter		Fourth Quarter		‘13 vs. ‘12 Change
Non-performing Loans	$		416,300			450,879		483,464		513,227		543,333		(23.4) %
Other Loans Held for Sale (1)			10,685			9,351		12,083		9,129		9,455		13.0
Other Real Estate			112,629			126,640		139,653		155,237		150,271		(25.0)

Non-performing Assets			539,614			586,870		635,200		677,592		703,059		(23.2)

Allowance for Loan Losses			307,560			318,612		334,880		351,772		373,405		(17.6)

Net Charge-Offs - Quarter			25,116			23,030		29,969		57,328		193,525		(87.0)
Net Charge-Offs / Average Loans - Quarter (2)			0.51	%		0.47		0.61		1.18		3.94

Non-performing Loans / Loans			2.08			2.29		2.47		2.65		2.78
Non-performing Assets / Loans, Other Loans Held for Sale & ORE			2.67			2.96		3.21		3.47		3.57
Allowance / Loans			1.53			1.62		1.71		1.82		1.91

Allowance / Non-performing Loans			73.88			70.66		69.27		68.54		68.72
Allowance / Non-performing Loans (3)			95.43			91.84		91.76		97.75		93.49

Past Due Loans over 90 days and Still Accruing	$		4,489			4,738		4,596		5,799		6,811		(34.1) %
As a Percentage of Loans Outstanding			0.02	%		0.02		0.02		0.03		0.03

Total Past Dues Loans and Still Accruing	$		72,600			78,906		80,678		88,330		104,825		(30.7)
As a Percentage of Loans Outstanding			0.36	%		0.40		0.41		0.46		0.54

Accruing troubled debt restructurings (TDRs)	$		556,410			574,236		635,125		623,900		673,383		(17.4)
(1) Represent impaired loans that are intended to be sold. Held for sale loans are carried at the lower of cost or fair value, less costs to sell.
(2) Ratio is annualized.
(3) Excludes non-performing loans for which the expected loss has been charged off.

SELECTED CAPITAL INFORMATION (1)
(Unaudited)
(Dollars in thousands)
		December 31, 2013			December 31, 2012
Tier 1 Capital	$		2,351,493			2,832,244
Total Risk-Based Capital			2,900,823			3,460,998
Tier 1 Capital Ratio			10.54	%		13.24
Tier 1 Common Equity Ratio			9.93			8.72
Total Risk-Based Capital Ratio			13.00			16.18
Tier 1 Leverage Ratio			9.13			11.00
Common Equity as a Percentage of Total Assets (2)			10.77			9.76
Tangible Common Equity as a Percentage of Tangible Assets (3)			10.68			9.66
Tangible Common Equity as a Percentage of Risk Weighted Assets (3)			12.53			12.07
Book Value Per Common Share (4)			2.90			2.99
Tangible Book Value Per Common Share (3)			2.87			2.95
(1) Current quarter regulatory capital information is preliminary.
(2) Common equity consists of Total Shareholders’ Equity less Preferred Stock.
(3) Excludes the carrying value of goodwill and other intangible assets from common equity and total assets.
(4) Book Value Per Common Share consists of Total Shareholders’ Equity less Preferred Stock divided by total common shares outstanding.

SYNOVUS FINANCIAL CORP - FORM 8-K - EX-99.2 - January 21, 2014

Attached files

SYNOVUS FINANCIAL CORP Reports