COLUMBUS, Ga.--(BUSINESS WIRE)--Synovus Financial Corp. (NYSE: SNV) today reported financial results for the quarter ended Sept. 30, 2024.
"Our third quarter earnings results demonstrate strong fundamental trends. We posted an adjusted return on average assets of 1.3% and adjusted return on tangible common equity of 17.1% while managing down our adjusted tangible efficiency ratio to 53%. As we move to a more favorable environment, I remain optimistic about our ability to accelerate growth given increased loan production and sustained strong core fee generation. Additionally, we have further de-risked our balance sheet this quarter, as evidenced by lower net charge-offs, a reduction in brokered deposits and a preliminary Common Equity Tier 1 ratio at its highest in nine years.
Our thoughts are with those affected by the recent hurricanes across our markets and the broader southeast. We're committed to supporting recovery and rebuilding efforts. Together, we'll overcome these challenges and build a brighter future," said Synovus Chairman, CEO and President Kevin Blair.
Third Quarter 2024 Highlights
- Net income (loss) available to common shareholders was $169.6 million, or $1.18 per diluted share, compared to $(23.7) million or $(0.16) in second quarter 2024 and $87.4 million or $0.60 in third quarter 2023. Earnings were impacted by an $8.7 million valuation adjustment to Visa derivative.
- Adjusted net income available to common shareholders was $177.1 million, or $1.23 per diluted share, compared to $169.6 million or $1.16 in second quarter 2024 and $122.8 million or $0.84 in third quarter 2023.
- Pre-provision net revenue was $251.0 million, which was up sharply as a result of a $257 million securities loss in second quarter 2024 and up 28% compared to third quarter 2023. Adjusted pre-provision net revenue of $262.3 million was stable sequentially and increased $17.7 million, or 7%, compared to third quarter 2023.
- Net interest income increased $5.7 million, or 1%, compared to the prior quarter and was down $2.4 million, or 1%, compared to third quarter 2023. The net interest margin expanded 2 basis points to 3.22% as a result of the May 2024 securities repositioning and higher asset yields somewhat offset by larger average cash balances and a deposit mix shift.
- Period-end loans rose $27.3 million from second quarter 2024 as stronger loan production and core commercial lending growth was offset by higher loan paydowns and strategic declines in certain loan categories such as non-relationship syndicated lending and third-party consumer lending.
- Period-end core deposits (excluding brokered deposits) were $45.1 billion, an increase of $294.6 million sequentially, primarily as a result of growth in money market and interest-bearing demand deposits, offset by a decline in non-interest-bearing deposits, savings and time deposits. Total deposit costs increased 4 basis points from second quarter 2024 to 2.72%, primarily due to a shift in the deposit mix.
- Non-interest revenue of $124.0 million increased $252.8 million sequentially and was up $16.8 million, or 16%, compared to third quarter 2023. Adjusted non-interest revenue of $121.9 million declined $5.3 million, or 4%, sequentially and increased $15.7 million, or 15%, compared to third quarter 2023. The sequential decline in adjusted non-interest revenue was largely from lower capital markets income partially offset by higher treasury and payment solutions and wealth revenue. Year-over-year growth came primarily from higher commercial treasury and payment solutions fees and capital markets income as well as greater commercial sponsorship income.
- On a sequential basis, non-interest expense was $313.7 million, impacted by an $8.7 million valuation adjustment to Visa derivative. Adjusted non-interest expense was flat sequentially and declined 1% year over year due to disciplined expense control and a 4% reduction in total headcount.
- Provision for credit losses of $23.4 million declined 11% sequentially from $26.4 million in second quarter 2024 and fell 68% year over year compared to $72.6 million in third quarter 2023. The allowance for credit losses ratio (to loans) of 1.24% was down 1 basis point from the prior quarter.
- The non-performing loan and asset ratios were both higher sequentially at 0.73%; the net charge-off ratio for the third quarter 2024 was 0.25%, down from 0.32% in prior quarter while total past dues were 0.23% of total loans outstanding.
- The preliminary CET1 ratio rose sequentially to 10.65% as core earnings accretion more than offset the impact of $100 million in common stock repurchases.
Third Quarter Summary | |||||||||||||||||||||||
Reported | Adjusted | ||||||||||||||||||||||
(dollars in thousands) | 3Q24 | 2Q24 | 3Q23 | 3Q24 | 2Q24 | 3Q23 | |||||||||||||||||
Net income (loss) available to common shareholders | $ | 169,628 | $ | (23,741 | ) | $ | 87,423 | $ | 177,120 | $ | 169,617 | $ | 122,770 | ||||||||||
Diluted earnings (loss) per share(1) | 1.18 | (0.16 | ) | 0.60 | 1.23 | 1.16 | 0.84 | ||||||||||||||||
Total revenue | 564,720 | 306,147 | 550,298 | 564,051 | 563,597 | 550,552 | |||||||||||||||||
Total loans | 43,120,674 | 43,093,397 | 43,679,910 | NA | NA | NA | |||||||||||||||||
Total deposits | 50,193,740 | 50,195,778 | 50,203,890 | NA | NA | NA | |||||||||||||||||
Return on avg assets(2) | 1.2 | % | (0.1 | )% | 0.6 | % | 1.3 | % | 1.2 | % | 0.9 | % | |||||||||||
Return on avg common equity(2) | 14.4 | (2.1 | ) | 8.2 | 15.0 | 15.3 | 11.5 | ||||||||||||||||
Return on avg tangible common equity(2) | 16.4 | (2.2 | ) | 9.7 | 17.1 | 17.6 | 13.5 | ||||||||||||||||
Net interest margin(3) | 3.22 | % | 3.20 | % | 3.11 | % | NA | NA | NA | ||||||||||||||
Efficiency ratio-TE(3)(4) | 55.41 | 98.15 | 64.11 | 52.97 | 53.05 | 55.01 | |||||||||||||||||
NCO ratio-QTD | 0.25 | 0.32 | 0.61 | NA | NA | NA | |||||||||||||||||
NPA ratio | 0.73 | 0.60 | 0.64 | NA | NA | NA | |||||||||||||||||
(1) | Diluted shares of 146,034 (in thousands) used to calculate 2Q24 adjusted diluted earnings per share. | |
(2) | Annualized | |
(3) | Taxable equivalent | |
(4) | Adjusted tangible efficiency ratio | |
NA - not applicable | ||
Balance Sheet | ||||||||||||||||||||||
Loans* | ||||||||||||||||||||||
(dollars in millions) | 3Q24 | 2Q24 | Linked Quarter Change | Linked Quarter % Change | 3Q23 | Year/Year Change | Year/Year % Change | |||||||||||||||
Commercial & industrial | $ | 22,664.0 | $ | 22,536.6 | $ | 127.4 | 1 | % | $ | 22,781.0 | $ | (117.0 | ) | (1 | )% | |||||||
Commercial real estate | 12,177.5 | 12,215.5 | (38.0 | ) | - | 12,394.9 | (217.4 | ) | (2 | ) | ||||||||||||
Consumer | 8,279.2 | 8,341.3 | (62.1 | ) | (1 | ) | 8,504.1 | (224.9 | ) | (3 | ) | |||||||||||
Total loans | $ | 43,120.7 | $ | 43,093.4 | $ | 27.3 | - | % | $ | 43,679.9 | $ | (559.3 | ) | (1 | )% | |||||||
*Amounts may not total due to rounding | ||||||||||||||||||||||
Deposits* | ||||||||||||||||||||||
(dollars in millions) | 3Q24 | 2Q24 | Linked Quarter Change | Linked Quarter % Change | 3Q23 | Year/Year Change | Year/Year % Change | |||||||||||||||
Non-interest-bearing DDA | $ | 11,129.1 | $ | 11,177.7 | $ | (48.6 | ) | - | % | $ | 12,395.1 | $ | (1,266.0 | ) | (10 | )% | ||||||
Interest-bearing DDA | 6,821.3 | 6,621.2 | 200.1 | 3 | 6,276.1 | 545.2 | 9 | |||||||||||||||
Money market | 11,031.5 | 10,747.9 | 283.6 | 3 | 10,786.3 | 245.2 | 2 | |||||||||||||||
Savings | 983.2 | 1,009.8 | (26.7 | ) | (3 | ) | 1,132.5 | (149.3 | ) | (13 | ) | |||||||||||
Public funds | 7,047.6 | 7,111.9 | (64.3 | ) | (1 | ) | 6,885.7 | 161.9 | 2 | |||||||||||||
Time deposits | 8,075.7 | 8,125.2 | (49.5 | ) | (1 | ) | 6,506.4 | 1,569.3 | 24 | |||||||||||||
Brokered deposits | 5,105.4 | 5,402.0 | (296.6 | ) | (5 | ) | 6,221.8 | (1,116.3 | ) | (18 | ) | |||||||||||
Total deposits | $ | 50,193.7 | $ | 50,195.8 | $ | (2.0 | ) | - | % | $ | 50,203.9 | $ | (10.2 | ) | - | % | ||||||
*Amounts may not total due to rounding | ||||||||||||||||||||||
Income Statement Summary** | |||||||||||||||||||||||||
(in thousands, except per share data) | 3Q24 | 2Q24 | Linked Quarter Change | Linked Quarter % Change | 3Q23 | Year/Year Change | Year/Year % Change | ||||||||||||||||||
Net interest income | $ | 440,740 | $ | 434,998 | $ | 5,742 | 1 | % | $ | 443,159 | $ | (2,419 | ) | (1 | )% | ||||||||||
Non-interest revenue | 123,980 | (128,851 | ) | 252,831 | NM | 107,139 | 16,841 | 16 | |||||||||||||||||
Non-interest expense | 313,690 | 301,801 | 11,889 | 4 | 353,532 | (39,842 | ) | (11 | ) | ||||||||||||||||
Provision for (reversal of) credit losses | 23,434 | 26,404 | (2,970 | ) | (11 | ) | 72,572 | (49,138 | ) | (68 | ) | ||||||||||||||
Income (loss) before taxes | $ | 227,596 | $ | (22,058 | ) | $ | 249,654 | NM | $ | 124,194 | $ | 103,402 | 83 | % | |||||||||||
Income tax expense (benefit) | 46,912 | (7,378 | ) | 54,290 | NM | 27,729 | 19,183 | 69 | |||||||||||||||||
Net income (loss) | 180,684 | (14,680 | ) | 195,364 | NM | 96,465 | 84,219 | 87 | |||||||||||||||||
Less: Net income (loss) attributable to noncontrolling interest | (871 | ) | (652 | ) | (219 | ) | (34 | ) | (630 | ) | (241 | ) | (38 | ) | |||||||||||
Net income (loss) attributable to Synovus Financial Corp. | 181,555 | (14,028 | ) | 195,583 | NM | 97,095 | 84,460 | 87 | |||||||||||||||||
Less: Preferred stock dividends | 11,927 | 9,713 | 2,214 | 23 | 9,672 | 2,255 | 23 | ||||||||||||||||||
Net income (loss) available to common shareholders | $ | 169,628 | $ | (23,741 | ) | $ | 193,369 | NM | $ | 87,423 | $ | 82,205 | 94 | % | |||||||||||
Weighted average common shares outstanding, diluted | 143,979 | 145,565 | (1,586 | ) | (1 | )% | 146,740 | (2,761 | ) | (2 | )% | ||||||||||||||
Diluted earnings (loss) per share | $ | 1.18 | $ | (0.16 | ) | $ | 1.34 | NM | $ | 0.60 | $ | 0.58 | 97 | ||||||||||||
Adjusted diluted earnings per share(1) | 1.23 | 1.16 | 0.07 | 6 | 0.84 | 0.39 | 46 | ||||||||||||||||||
Effective tax rate | 20.61 | % | 33.45 | % | 22.33 | % | |||||||||||||||||||
(1) | Diluted shares of 146,034 (in thousands) used to calculate 2Q24 adjusted diluted earnings per share. |
** | Amounts may not total due to rounding |
NM - not meaningful | |
Capital Ratios | |||||
3Q24 | 2Q24 | 3Q23 | |||
Common Equity Tier 1 capital (CET1) ratio | 10.65 % | (1) | 10.60 % | 10.13 % | |
Tier 1 capital ratio | 11.77 | (1) | 11.72 | 11.18 | |
Total risk-based capital ratio | 13.62 | (1) | 13.56 | 13.12 | |
Tier 1 leverage ratio | 9.55 | (1) | 9.44 | 9.38 | |
Tangible common equity ratio | 7.28 | 6.76 | 5.90 | ||
(1) Ratios are preliminary. | |||||
Third Quarter Earnings Conference Call
Synovus will host an earnings highlights conference call with an accompanying slide presentation at 8:30 a.m. ET on Oct. 17, 2024. The earnings call can be accessed with the listen-only dial-in phone number: 833-470-1428 (code: 952762). Shareholders and other interested parties may also 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 at least 12 months and will be available approximately one hour after the call.
Synovus Financial Corp. is a financial services company based in Columbus, Georgia, with approximately $60 billion in assets. Synovus provides commercial and consumer banking and a full suite of specialized products and services, including wealth services, treasury management, mortgage services, premium finance, asset-based lending, structured lending, capital markets and international banking. As of Sept. 30, 2024, Synovus has 247 branches in Georgia, Alabama, Florida, South Carolina and Tennessee. Synovus is a Great Place to Work-Certified Company. Learn more about Synovus at synovus.com.
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; expectations on our growth strategy, expense and revenue initiatives, capital management, balance sheet management, 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 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 Dec. 31, 2023, 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 revenue, non-interest expense; adjusted revenue taxable equivalent (TE); adjusted tangible efficiency ratio; adjusted pre-provision net revenue (PPNR); adjusted return on average assets; adjusted net income available to common shareholders; adjusted diluted earnings per share; 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 revenue; total non-interest expense; total revenue; efficiency ratio-TE; PPNR; return on average assets; net income (loss) available to common shareholders; diluted earnings (loss) per share; return on average common equity; and the ratio of total Synovus Financial Corp. 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 non-interest revenue and adjusted revenue (TE) are measures used by management to evaluate non-interest revenue and total revenue exclusive of net investment securities gains (losses), fair value adjustments on non-qualified deferred compensation and other items not indicative of ongoing operations that could impact period-to-period comparisons. 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 diluted earnings per 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. Adjusted PPNR is used by management to evaluate PPNR exclusive of items that management believes are not indicative of ongoing operations and impact period-to-period comparisons. The tangible common equity ratio is used by stakeholders to assess our capital position. The computations of these measures are set forth in the tables below.
Reconciliation of Non-GAAP Financial Measures | |||||||||||
(dollars in thousands) | 3Q24 | 2Q24 | 3Q23 | ||||||||
Adjusted non-interest revenue | |||||||||||
Total non-interest revenue | $ | 123,980 | $ | (128,851 | ) | $ | 107,139 | ||||
Investment securities (gains) losses, net | - | 256,660 | - | ||||||||
Gain on sale of GLOBALT | - | - | (1,929 | ) | |||||||
Fair value adjustment on non-qualified deferred compensation | (2,062 | ) | (561 | ) | 1,035 | ||||||
Adjusted non-interest revenue | $ | 121,918 | $ | 127,248 | $ | 106,245 | |||||
Adjusted non-interest expense | |||||||||||
Total non-interest expense | $ | 313,690 | $ | 301,801 | $ | 353,532 | |||||
(Loss) gain on other loans held for sale | - | - | (30,954 | ) | |||||||
Gain (loss) on early extinguishment of debt | - | - | 526 | ||||||||
Restructuring (charges) reversals | (1,219 | ) | 658 | (17,319 | ) | ||||||
Valuation adjustment to Visa derivative | (8,700 | ) | - | (900 | ) | ||||||
Fair value adjustment on non-qualified deferred compensation | (2,062 | ) | (561 | ) | 1,035 | ||||||
Adjusted non-interest expense | $ | 301,709 | $ | 301,898 | $ | 305,920 | |||||
Reconciliation of Non-GAAP Financial Measures, continued | |||||||||||
(dollars in thousands) | 3Q24 | 2Q24 | 3Q23 | ||||||||
Adjusted revenue (TE) and tangible efficiency ratio | |||||||||||
Adjusted non-interest expense | $ | 301,709 | $ | 301,898 | $ | 305,920 | |||||
Amortization of intangibles | (2,907 | ) | (2,907 | ) | (3,042 | ) | |||||
Adjusted tangible non-interest expense | $ | 298,802 | $ | 298,991 | $ | 302,878 | |||||
Net interest income | $ | 440,740 | $ | 434,998 | $ | 443,159 | |||||
Tax equivalent adjustment | 1,393 | 1,351 | 1,148 | ||||||||
Net interest income (TE) | 442,133 | 436,349 | 444,307 | ||||||||
Net interest income | $ | 440,740 | $ | 434,998 | $ | 443,159 | |||||
Total non-interest revenue | 123,980 | (128,851 | ) | 107,139 | |||||||
Total revenue | $ | 564,720 | $ | 306,147 | $ | 550,298 | |||||
Tax equivalent adjustment | 1,393 | 1,351 | 1,148 | ||||||||
Total TE revenue | 566,113 | 307,498 | 551,446 | ||||||||
Investment securities losses (gains), net | - | 256,660 | - | ||||||||
Gain on sale of GLOBALT | - | - | (1,929 | ) | |||||||
Fair value adjustment on non-qualified deferred compensation | (2,062 | ) | (561 | ) | 1,035 | ||||||
Adjusted revenue (TE) | $ | 564,051 | $ | 563,597 | $ | 550,552 | |||||
Efficiency ratio-TE | 55.41 | % | 98.15 | % | 64.11 | % | |||||
Adjusted tangible efficiency ratio | 52.97 | 53.05 | 55.01 | ||||||||
Adjusted pre-provision net revenue | |||||||||||
Net interest income | $ | 440,740 | $ | 434,998 | $ | 443,159 | |||||
Total non-interest revenue | 123,980 | (128,851 | ) | 107,139 | |||||||
Total non-interest expense | (313,690 | ) | (301,801 | ) | (353,532 | ) | |||||
Pre-provision net revenue (PPNR) | $ | 251,030 | $ | 4,346 | $ | 196,766 | |||||
Adjusted revenue (TE) | 564,051 | 563,597 | 550,552 | ||||||||
Adjusted non-interest expense | (301,709 | ) | (301,898 | ) | (305,920 | ) | |||||
Adjusted PPNR | $ | 262,342 | $ | 261,699 | $ | 244,632 | |||||
Reconciliation of Non-GAAP Financial Measures, continued | |||||||||||
(dollars in thousands) | 3Q24 | 2Q24 | 3Q23 | ||||||||
Adjusted return on average assets (annualized) | |||||||||||
Net income (loss) | $ | 180,684 | $ | (14,680 | ) | $ | 96,465 | ||||
Loss (gain) on other loans held for sale | - | - | 30,954 | ||||||||
(Gain) loss on early extinguishment of debt | - | - | (526 | ) | |||||||
Gain on sale of GLOBALT | - | - | (1,929 | ) | |||||||
Restructuring charges (reversals) | 1,219 | (658 | ) | 17,319 | |||||||
Valuation adjustment to Visa derivative | 8,700 | - | 900 | ||||||||
Investment securities losses (gains), net | - | 256,660 | - | ||||||||
Tax effect of adjustments(1) | (2,427 | ) | (62,644 | ) | (11,371 | ) | |||||
Adjusted net income | $ | 188,176 | $ | 178,678 | $ | 131,812 | |||||
Net income (loss) annualized | $ | 718,808 | $ | (59,043 | ) | $ | 382,714 | ||||
Adjusted net income annualized | $ | 748,613 | $ | 718,639 | $ | 522,950 | |||||
Total average assets | $ | 59,183,624 | $ | 59,246,849 | $ | 59,916,679 | |||||
Return on average assets (annualized) | 1.2 | % | (0.1 | )% | 0.6 | % | |||||
Adjusted return on average assets (annualized) | 1.3 | 1.2 | 0.9 | ||||||||
| |||||||||||
Adjusted net income available to common shareholders and adjusted diluted earnings per share | |||||||||||
Net income (loss) available to common shareholders | $ | 169,628 | $ | (23,741 | ) | $ | 87,423 | ||||
Gain on sale of GLOBALT | - | - | (1,929 | ) | |||||||
Loss (gain) on other loans held for sale | - | - | 30,954 | ||||||||
(Gain) loss on early extinguishment of debt | - | - | (526 | ) | |||||||
Restructuring charges (reversals) | 1,219 | (658 | ) | 17,319 | |||||||
Valuation adjustment to Visa derivative | 8,700 | - | 900 | ||||||||
Investment securities losses (gains), net | - | 256,660 | - | ||||||||
Tax effect of adjustments(1) | (2,427 | ) | (62,644 | ) | (11,371 | ) | |||||
Adjusted net income available to common shareholders | $ | 177,120 | $ | 169,617 | $ | 122,770 | |||||
Weighted average common shares outstanding, diluted(2) | 143,979 | 145,565 | 146,740 | ||||||||
Diluted earnings per share | $ | 1.18 | $ | (0.16 | ) | $ | 0.60 | ||||
Adjusted diluted earnings per share | 1.23 | 1.16 | 0.84 | ||||||||
(1) An assumed marginal tax rate of 24.5% for 3Q24 and 2Q24 and 24.3% for 3Q23 was applied. | |||||||||||
(2) Diluted shares of 146,034 (in thousands) used to calculate 2Q24 adjusted diluted earnings per share. | |||||||||||
Reconciliation of Non-GAAP Financial Measures, continued | |||||||||||
(dollars in thousands) | 3Q24 | 2Q24 | 3Q23 | ||||||||
Adjusted return on average common equity, return on average tangible common equity, and adjusted return on average tangible common equity (annualized) | |||||||||||
Net income (loss) available to common shareholders | $ | 169,628 | $ | (23,741 | ) | $ | 87,423 | ||||
Loss (gain) on other loans held for sale | - | - | 30,954 | ||||||||
(Gain) loss on early extinguishment of debt | - | - | (526 | ) | |||||||
Gain on sale of GLOBALT | - | - | (1,929 | ) | |||||||
Restructuring charges (reversals) | 1,219 | (658 | ) | 17,319 | |||||||
Valuation adjustment to Visa derivative | 8,700 | - | 900 | ||||||||
Investment securities losses (gains), net | - | 256,660 | - | ||||||||
Tax effect of adjustments(1) | (2,427 | ) | (62,644 | ) | (11,371 | ) | |||||
Adjusted net income available to common shareholders | $ | 177,120 | $ | 169,617 | $ | 122,770 | |||||
Adjusted net income available to common shareholders annualized | $ | 704,630 | $ | 682,196 | $ | 487,077 | |||||
Amortization of intangibles, tax effected, annualized | 8,735 | 8,831 | 9,131 | ||||||||
Adjusted net income available to common shareholders excluding amortization of intangibles annualized | $ | 713,365 | $ | 691,027 | $ | 496,208 | |||||
Net income (loss) available to common shareholders annualized | $ | 674,824 | $ | (95,486 | ) | $ | 346,841 | ||||
Amortization of intangibles, tax effected, annualized | 8,735 | 8,831 | 9,131 | ||||||||
Net income (loss) available to common shareholders excluding amortization of intangibles annualized | $ | 683,559 | $ | (86,655 | ) | $ | 355,972 | ||||
Total average Synovus Financial Corp. shareholders' equity less preferred stock | $ | 4,692,722 | $ | 4,455,198 | $ | 4,223,422 | |||||
Average goodwill | (480,440 | ) | (480,902 | ) | (476,408 | ) | |||||
Average other intangible assets, net | (38,793 | ) | (41,547 | ) | (59,016 | ) | |||||
Total average Synovus Financial Corp. tangible shareholders' equity less preferred stock | $ | 4,173,489 | $ | 3,932,749 | $ | 3,687,998 | |||||
Return on average common equity (annualized) | 14.4 | % | (2.1 | )% | 8.2 | % | |||||
Adjusted return on average common equity (annualized) | 15.0 | 15.3 | 11.5 | ||||||||
Return on average tangible common equity (annualized) | 16.4 | (2.2 | ) | 9.7 | |||||||
Adjusted return on average tangible common equity (annualized) | 17.1 | 17.6 | 13.5 | ||||||||
(1) An assumed marginal tax rate of 24.5% for 3Q24 and 2Q24 and 24.3% for 3Q23 was applied. | |||||||||||
Reconciliation of Non-GAAP Financial Measures, continued | |||||||||||
(dollars in thousands) | September 30, 2024 | December 31, 2023 | September 30, 2023 | ||||||||
Tangible common equity ratio | |||||||||||
Total assets | $ | 59,589,628 | $ | 59,809,534 | $ | 59,342,930 | |||||
Goodwill | (480,440 | ) | (480,440 | ) | (479,851 | ) | |||||
Other intangible assets, net | (37,207 | ) | (45,928 | ) | (49,096 | ) | |||||
Tangible assets | $ | 59,071,981 | $ | 59,283,166 | $ | 58,813,983 | |||||
Total Synovus Financial Corp. shareholders' equity | $ | 5,355,976 | $ | 5,119,993 | $ | 4,536,958 | |||||
Goodwill | (480,440 | ) | (480,440 | ) | (479,851 | ) | |||||
Other intangible assets, net | (37,207 | ) | (45,928 | ) | (49,096 | ) | |||||
Preferred Stock, no par value | (537,145 | ) | (537,145 | ) | (537,145 | ) | |||||
Tangible common equity | $ | 4,301,184 | $ | 4,056,480 | $ | 3,470,866 | |||||
Total Synovus Financial Corp. shareholders' equity to total assets ratio | 8.99 | % | 8.56 | % | 7.65 | % | |||||
Tangible common equity ratio | 7.28 | 6.84 | 5.90 | ||||||||
Amounts may not total due to rounding | |||||||||||
Synovus | Exhibit 99.2 | ||||||||||
INCOME STATEMENT DATA | |||||||||||
(Unaudited) | |||||||||||
(Dollars in thousands, except per share data) | Nine Months Ended September 30, | ||||||||||
2024 | 2023 | '24 vs '23 | |||||||||
% Change | |||||||||||
Interest income | $ | 2,394,459 | $ | 2,262,061 | 6 | % | |||||
Interest expense | 1,099,876 | 882,619 | 25 | ||||||||
Net interest income | 1,294,583 | 1,379,442 | (6 | ) | |||||||
Provision for (reversal of) credit losses | 103,818 | 143,607 | (28 | ) | |||||||
Net interest income after provision for credit losses | 1,190,765 | 1,235,835 | (4 | ) | |||||||
Non-interest revenue: | |||||||||||
Service charges on deposit accounts | 68,403 | 67,836 | 1 | ||||||||
Fiduciary and asset management fees | 58,455 | 59,928 | (2 | ) | |||||||
Card fees | 57,343 | 51,485 | 11 | ||||||||
Brokerage revenue | 63,974 | 68,043 | (6 | ) | |||||||
Mortgage banking income | 11,395 | 12,138 | (6 | ) | |||||||
Capital markets income | 31,988 | 32,589 | (2 | ) | |||||||
Income from bank-owned life insurance | 23,886 | 21,106 | 13 | ||||||||
Investment securities gains (losses), net | (256,660 | ) | 1,030 | nm | |||||||
Recovery of NPA | - | 13,126 | nm | ||||||||
Other non-interest revenue | 55,233 | 25,260 | 119 | ||||||||
Total non-interest revenue | 114,017 | 352,541 | (68 | ) | |||||||
Non-interest expense: | |||||||||||
Salaries and other personnel expense | 552,742 | 551,667 | - | ||||||||
Net occupancy, equipment, and software expense | 140,200 | 131,435 | 7 | ||||||||
Third-party processing and other services | 63,593 | 64,932 | (2 | ) | |||||||
Professional fees | 34,140 | 28,707 | 19 | ||||||||
FDIC insurance and other regulatory fees | 37,694 | 33,266 | 13 | ||||||||
Restructuring charges (reversals) | 2,084 | 16,476 | nm | ||||||||
Loss on other loans held for sale | - | 50,064 | nm | ||||||||
Other operating expenses | 107,779 | 106,019 | 2 | ||||||||
Total non-interest expense | 938,232 | 982,566 | (5 | ) | |||||||
Income before income taxes | 366,550 | 605,810 | (39 | ) | |||||||
Income tax expense | 76,476 | 133,242 | (43 | ) | |||||||
Net income | 290,074 | 472,568 | (39 | ) | |||||||
Less: Net income (loss) attributable to noncontrolling interest | (1,960 | ) | (796 | ) | 146 | ||||||
Net income attributable to Synovus Financial Corp. | 292,034 | 473,364 | (38 | ) | |||||||
Less: Preferred stock dividends | 31,325 | 26,254 | 19 | ||||||||
Net income available to common shareholders | $ | 260,709 | $ | 447,110 | (42 | )% | |||||
Net income per common share, basic | $ | 1.80 | $ | 3.06 | (41 | )% | |||||
Net income per common share, diluted | 1.79 | 3.05 | (41 | ) | |||||||
Cash dividends declared per common share | 1.14 | 1.14 | - | ||||||||
Return on average assets * | 0.7 | % | 1.0 | % | (30) bps | ||||||
Return on average common equity * | 7.6 | 14.2 | nm | ||||||||
Weighted average common shares outstanding, basic | 145,039 | 146,028 | (1 | )% | |||||||
Weighted average common shares outstanding, diluted | 145,718 | 146,683 | (1 | ) | |||||||
nm - not meaningful | |||||||||||
bps - basis points | |||||||||||
* - ratios are annualized | |||||||||||
Amounts may not total due to rounding | |||||||||||
Synovus | |||||||||||||||||||
INCOME STATEMENT DATA | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
(Dollars in thousands, except per share data) | 2024 | 2023 | Third Quarter | ||||||||||||||||
Third Quarter | Second Quarter | First Quarter | Fourth Quarter | Third Quarter | '24 vs '23 | ||||||||||||||
% Change | |||||||||||||||||||
Interest income | $ | 810,507 | 801,242 | 782,710 | 788,297 | 786,039 | 3 | % | |||||||||||
Interest expense | 369,767 | 366,244 | 363,864 | 351,083 | 342,880 | 8 | |||||||||||||
Net interest income | 440,740 | 434,998 | 418,846 | 437,214 | 443,159 | (1 | ) | ||||||||||||
Provision for (reversal of) credit losses | 23,434 | 26,404 | 53,980 | 45,472 | 72,572 | (68 | ) | ||||||||||||
Net interest income after provision for credit losses | 417,306 | 408,594 | 364,866 | 391,742 | 370,587 | 13 | |||||||||||||
Non-interest revenue: | |||||||||||||||||||
Service charges on deposit accounts | 23,683 | 22,907 | 21,813 | 22,260 | 21,385 | 11 | |||||||||||||
Fiduciary and asset management fees | 19,714 | 19,728 | 19,013 | 18,149 | 20,205 | (2 | ) | ||||||||||||
Card fees | 18,439 | 19,418 | 19,486 | 20,872 | 18,602 | (1 | ) | ||||||||||||
Brokerage revenue | 20,810 | 20,457 | 22,707 | 21,961 | 21,387 | (3 | ) | ||||||||||||
Mortgage banking income | 4,033 | 3,944 | 3,418 | 3,019 | 3,671 | 10 | |||||||||||||
Capital markets income | 10,284 | 15,077 | 6,627 | 6,456 | 7,980 | 29 | |||||||||||||
Income from bank-owned life insurance | 8,442 | 8,097 | 7,347 | 10,324 | 6,965 | 21 | |||||||||||||
Investment securities gains (losses), net | - | (256,660 | ) | - | (77,748 | ) | - | nm | |||||||||||
Other non-interest revenue | 18,575 | 18,181 | 18,477 | 26,175 | 6,944 | 167 | |||||||||||||
Total non-interest revenue | 123,980 | (128,851 | ) | 118,888 | 51,468 | 107,139 | 16 | ||||||||||||
Non-interest expense: | |||||||||||||||||||
Salaries and other personnel expense | 184,814 | 179,407 | 188,521 | 176,712 | 179,741 | 3 | |||||||||||||
Net occupancy, equipment, and software expense | 46,977 | 46,415 | 46,808 | 48,146 | 45,790 | 3 | |||||||||||||
Third-party processing and other services | 21,552 | 21,783 | 20,258 | 21,717 | 21,439 | 1 | |||||||||||||
Professional fees | 10,854 | 15,655 | 7,631 | 11,147 | 10,147 | 7 | |||||||||||||
FDIC insurance and other regulatory fees | 7,382 | 6,493 | 23,819 | 61,470 | 11,837 | (38 | ) | ||||||||||||
Restructuring charges (reversals) | 1,219 | (658 | ) | 1,524 | 1,231 | 17,319 | nm | ||||||||||||
Loss on other loans held for sale | - | - | - | - | 30,954 | nm | |||||||||||||
Other operating expenses | 40,892 | 32,706 | 34,180 | 32,435 | 36,305 | 13 | |||||||||||||
Total non-interest expense | 313,690 | 301,801 | 322,741 | 352,858 | 353,532 | (11 | ) | ||||||||||||
Income (loss) before income taxes | 227,596 | (22,058 | ) | 161,013 | 90,352 | 124,194 | 83 | ||||||||||||
Income tax expense (benefit) | 46,912 | (7,378 | ) | 36,943 | 20,779 | 27,729 | 69 | ||||||||||||
Net income (loss) | 180,684 | (14,680 | ) | 124,070 | 69,573 | 96,465 | 87 | ||||||||||||
Less: Net income (loss) attributable to noncontrolling interest | (871 | ) | (652 | ) | (437 | ) | (768 | ) | (630 | ) | 38 | ||||||||
Net income (loss) attributable to Synovus Financial Corp. | 181,555 | (14,028 | ) | 124,507 | 70,341 | 97,095 | 87 | ||||||||||||
Less: Preferred stock dividends | 11,927 | 9,713 | 9,685 | 9,696 | 9,672 | 23 | |||||||||||||
Net income (loss) available to common shareholders | $ | 169,628 | (23,741 | ) | 114,822 | 60,645 | 87,423 | 94 | % | ||||||||||
Net income (loss) per common share, basic | $ | 1.19 | (0.16 | ) | 0.78 | 0.41 | 0.60 | 98 | % | ||||||||||
Net income (loss) per common share, diluted | 1.18 | (0.16 | ) | 0.78 | 0.41 | 0.60 | 97 | ||||||||||||
Cash dividends declared per common share | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | - | |||||||||||||
Return on average assets * | 1.2 | % | (0.1 | ) | 0.8 | 0.5 | 0.6 | 60 bps | |||||||||||
Return on average common equity * | 14.4 | (2.1 | ) | 10.2 | 5.9 | 8.2 | nm | ||||||||||||
Weighted average common shares outstanding, basic | 143,144 | 145,565 | 146,430 | 146,372 | 146,170 | (2 | )% | ||||||||||||
Weighted average common shares outstanding, diluted | 143,979 | 145,565 | 147,122 | 146,877 | 146,740 | (2 | ) | ||||||||||||
nm - not meaningful | |||||||||||||||||||
bps - basis points | |||||||||||||||||||
* - ratios are annualized | |||||||||||||||||||
Amounts may not total due to rounding | |||||||||||||||||||
Synovus | |||||||||||
BALANCE SHEET DATA | September 30, 2024 | December 31, 2023 | September 30, 2023 | ||||||||
(Unaudited) | |||||||||||
(In thousands, except share data) | |||||||||||
ASSETS | |||||||||||
Interest-earning deposits with banks and other cash and cash equivalents | $ | 1,807,641 | $ | 2,414,103 | $ | 2,101,455 | |||||
Federal funds sold and securities purchased under resale agreements | 45,971 | 37,323 | 36,176 | ||||||||
Cash, cash equivalents, and restricted cash | 1,853,612 | 2,451,426 | 2,137,631 | ||||||||
Investment securities held to maturity | 2,622,457 | - | - | ||||||||
Investment securities available for sale | 7,554,168 | 9,788,662 | 9,237,191 | ||||||||
Loans held for sale (includes $36,943, $47,338 and $48,994 measured at fair value, respectively) | 121,470 | 52,768 | 66,558 | ||||||||
Loans, net of deferred fees and costs | 43,120,674 | 43,404,490 | 43,679,910 | ||||||||
Allowance for loan losses | (484,985 | ) | (479,385 | ) | (477,532 | ) | |||||
Loans, net | 42,635,689 | 42,925,105 | 43,202,378 | ||||||||
Cash surrender value of bank-owned life insurance | 1,133,652 | 1,112,030 | 1,107,092 | ||||||||
Premises, equipment, and software, net | 380,267 | 365,851 | 364,054 | ||||||||
Goodwill | 480,440 | 480,440 | 479,851 | ||||||||
Other intangible assets, net | 37,207 | 45,928 | 49,096 | ||||||||
Other assets | 2,770,666 | 2,587,324 | 2,699,079 | ||||||||
Total assets | $ | 59,589,628 | $ | 59,809,534 | $ | 59,342,930 | |||||
LIABILITIES AND EQUITY | |||||||||||
Liabilities: | |||||||||||
Deposits: | |||||||||||
Non-interest-bearing deposits | $ | 11,561,626 | $ | 12,507,616 | $ | 12,976,574 | |||||
Interest-bearing deposits | 38,632,114 | 38,231,569 | 37,227,316 | ||||||||
Total deposits | 50,193,740 | 50,739,185 | 50,203,890 | ||||||||
Federal funds purchased and securities sold under repurchase agreements | 94,055 | 189,074 | 98,270 | ||||||||
Other short-term borrowings | - | 3,496 | 2,362 | ||||||||
Long-term debt | 2,021,050 | 1,932,534 | 2,704,701 | ||||||||
Other liabilities | 1,902,612 | 1,801,097 | 1,772,139 | ||||||||
Total liabilities | 54,211,457 | 54,665,386 | 54,781,362 | ||||||||
Equity: | |||||||||||
Shareholders' equity: | |||||||||||
Preferred stock - no par value. Authorized 100,000,000 shares; issued 22,000,000 | 537,145 | 537,145 | 537,145 | ||||||||
Common stock - $1.00 par value. Authorized 342,857,142 shares; issued 172,077,277, 171,360,188 and 170,859,506 respectively; outstanding 141,997,383, 146,705,330 and 146,204,648 respectively | 172,077 | 171,360 | 170,860 | ||||||||
Additional paid-in capital | 3,976,706 | 3,955,819 | 3,940,507 | ||||||||
Treasury stock, at cost; 30,079,894, 24,654,858 and 24,654,858 shares, respectively | (1,167,130 | ) | (944,484 | ) | (944,484 | ) | |||||
Accumulated other comprehensive income (loss), net | (773,786 | ) | (1,117,073 | ) | (1,679,404 | ) | |||||
Retained earnings | 2,610,964 | 2,517,226 | 2,512,334 | ||||||||
Total Synovus Financial Corp. shareholders' equity | 5,355,976 | 5,119,993 | 4,536,958 | ||||||||
Noncontrolling interest in subsidiary | 22,195 | 24,155 | 24,610 | ||||||||
Total equity | 5,378,171 | 5,144,148 | 4,561,568 | ||||||||
Total liabilities and equity | $ | 59,589,628 | $ | 59,809,534 | $ | 59,342,930 | |||||
Synovus | |||||||||||||||||||||||||||||
AVERAGE BALANCES, INTEREST, AND YIELDS/RATES | |||||||||||||||||||||||||||||
(Unaudited) |
| ||||||||||||||||||||||||||||
Third Quarter 2024 | Second Quarter 2024 | Third Quarter 2023 | |||||||||||||||||||||||||||
(dollars in thousands) | Average Balance | Interest | Yield/ Rate | Average Balance | Interest | Yield/ Rate | Average Balance | Interest | Yield/ Rate | ||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||
Interest earning assets: | |||||||||||||||||||||||||||||
Commercial loans (1) (2) (3) | $ | 34,610,296 | $ | 592,142 | 6.81 | % | $ | 35,006,497 | $ | 593,715 | 6.82 | % | $ | 34,990,459 | $ | 579,177 | 6.57 | % | |||||||||||
Consumer loans (1) (2) | 8,298,130 | 109,908 | 5.28 | 8,358,325 | 109,206 | 5.23 | 8,509,757 | 108,065 | 5.06 | ||||||||||||||||||||
Less: Allowance for loan losses | (482,863 | ) | - | - | (492,640 | ) | - | - | (461,385 | ) | - | - | |||||||||||||||||
Loans, net | 42,425,563 | 702,050 | 6.59 | 42,872,182 | 702,921 | 6.59 | 43,038,831 | 687,242 | 6.34 | ||||||||||||||||||||
Total investment securities(4) | 10,420,665 | 87,643 | 3.36 | 10,373,792 | 78,891 | 3.04 | 11,194,291 | 61,642 | 2.20 | ||||||||||||||||||||
Trading account assets | 14,392 | 246 | 6.84 | 8,809 | 162 | 7.37 | 16,186 | 237 | 5.86 | ||||||||||||||||||||
Other earning assets(5) | 1,408,415 | 18,803 | 5.24 | 1,271,953 | 16,800 | 5.23 | 1,237,445 | 16,369 | 5.17 | ||||||||||||||||||||
FHLB and Federal Reserve Bank stock | 170,977 | 2,113 | 4.94 | 189,706 | 2,687 | 5.67 | 244,906 | 3,783 | 6.18 | ||||||||||||||||||||
Mortgage loans held for sale | 34,890 | 612 | 7.01 | 37,364 | 666 | 7.13 | 53,904 | 879 | 6.52 | ||||||||||||||||||||
Other loans held for sale | 83,492 | 433 | 2.03 | 96,180 | 466 | 1.92 | 881,067 | 17,035 | 7.57 | ||||||||||||||||||||
Total interest earning assets | 54,558,394 | 811,900 | 5.92 | % | 54,849,986 | 802,593 | 5.89 | % | 56,666,630 | 787,187 | 5.51 | % | |||||||||||||||||
Cash and due from banks | 476,443 | 531,604 | 509,511 | ||||||||||||||||||||||||||
Premises and equipment | 380,003 | 376,293 | 365,568 | ||||||||||||||||||||||||||
Other real estate | 666 | 18,003 | - | ||||||||||||||||||||||||||
Cash surrender value of bank-owned life insurance | 1,128,877 | 1,121,764 | 1,102,626 | ||||||||||||||||||||||||||
Other assets(6) | 2,639,241 | 2,349,199 | 1,272,344 | ||||||||||||||||||||||||||
Total assets | $ | 59,183,624 | $ | 59,246,849 | $ | 59,916,679 | |||||||||||||||||||||||
Liabilities and Equity | |||||||||||||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||||||||||
Interest-bearing demand deposits | $ | 10,834,829 | 71,786 | 2.64 | % | $ | 10,789,288 | 68,809 | 2.57 | % | $ | 10,114,171 | 52,983 | 2.08 | % | ||||||||||||||
Money market accounts | 13,058,527 | 104,514 | 3.18 | 12,617,120 | 99,380 | 3.17 | 13,147,465 | 95,339 | 2.88 | ||||||||||||||||||||
Savings deposits | 1,007,962 | 355 | 0.14 | 1,036,321 | 304 | 0.12 | 1,178,322 | 280 | 0.09 | ||||||||||||||||||||
Time deposits | 8,437,861 | 93,052 | 4.39 | 8,382,774 | 93,431 | 4.48 | 6,180,584 | 59,972 | 3.85 | ||||||||||||||||||||
Brokered deposits | 5,476,231 | 75,607 | 5.49 | 5,483,298 | 73,830 | 5.42 | 6,442,690 | 83,486 | 5.14 | ||||||||||||||||||||
Federal funds purchased and securities sold under repurchase agreements | 94,629 | 369 | 1.53 | 114,595 | 570 | 1.97 | 73,344 | 296 | 1.58 | ||||||||||||||||||||
Other short-term borrowings | 2,209 | 29 | 5.20 | 108,946 | 1,530 | 5.55 | 1,722 | - | - | ||||||||||||||||||||
Long-term debt | 1,385,836 | 24,055 | 6.93 | 1,666,731 | 28,390 | 6.79 | 3,230,374 | 50,524 | 6.18 | ||||||||||||||||||||
Total interest-bearing liabilities | 40,298,084 | 369,767 | 3.65 | % | 40,199,073 | 366,244 | 3.66 | % | 40,368,672 | 342,880 | 3.37 | % | |||||||||||||||||
Non-interest-bearing demand deposits | 11,665,661 | 12,099,256 | 13,049,343 | ||||||||||||||||||||||||||
Other liabilities | 1,967,351 | 1,932,822 | 1,713,131 | ||||||||||||||||||||||||||
Total equity | 5,252,528 | 5,015,698 | 4,785,533 | ||||||||||||||||||||||||||
Total liabilities and equity | $ | 59,183,624 | $ | 59,246,849 | $ | 59,916,679 | |||||||||||||||||||||||
Net interest income and net interest margin, taxable equivalent (7) | $ | 442,133 | 3.22 | % | $ | 436,349 | 3.20 | % | $ | 444,307 | 3.11 | % | |||||||||||||||||
Less: taxable-equivalent adjustment | 1,393 | 1,351 | 1,148 | ||||||||||||||||||||||||||
Net interest income | $ | 440,740 | $ | 434,998 | $ | 443,159 | |||||||||||||||||||||||
(1) | Average loans are shown net of unearned income. NPLs are included. | |
(2) | Interest income includes fees as follows: Third Quarter 2024 - $12.7 million, Second Quarter 2024 - $12.3 million, and Third Quarter 2023 - $11.8 million. | |
(3) | Reflects taxable-equivalent adjustments, using the statutory federal tax rate of 21%, in adjusting interest on tax-exempt loans to a taxable-equivalent basis. | |
(4) | Securities are included on an amortized cost basis with yield and net interest margin calculated accordingly. | |
(5) | Includes interest-bearing funds with Federal Reserve Bank, interest earning deposits with banks, and federal funds sold and securities purchased under resale agreements. | |
(6) | Includes average net unrealized gains (losses) on investment securities available for sale of $(424.6) million, $(727.6) million, and $(1.60) billion for the Third Quarter 2024, Second Quarter 2024, and Third Quarter 2023, respectively. | |
(7) | The net interest margin is calculated by dividing annualized net interest income- TE by average total interest earning assets. |
Synovus | ||||||||||||||||||||
AVERAGE BALANCES, INTEREST, AND YIELDS/RATES | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Nine Months Ended September 30, | ||||||||||||||||||||
2024 | 2023 | |||||||||||||||||||
(dollars in thousands) | Average Balance | Interest | Yield/ Rate | Average Balance | Interest | Yield/ Rate | ||||||||||||||
Assets | ||||||||||||||||||||
Interest earning assets: | ||||||||||||||||||||
Commercial loans (1) (2) (3) | $ | 34,852,642 | $ | 1,769,316 | 6.78 | % | $ | 35,216,487 | $ | 1,672,529 | 6.35 | % | ||||||||
Consumer loans (1) (2) | 8,363,281 | 328,681 | 5.24 | 8,580,029 | 316,757 | 4.92 | ||||||||||||||
Less: Allowance for loan losses | (485,540 | ) | - | - | (457,818 | ) | - | - | ||||||||||||
Loans, net | 42,730,383 | 2,097,997 | 6.56 | 43,338,698 | 1,989,286 | 6.14 | ||||||||||||||
Total investment securities(4) | 10,646,738 | 238,440 | 2.99 | 11,229,290 | 183,118 | 2.17 | ||||||||||||||
Trading account assets | 11,600 | 473 | 5.44 | 16,302 | 671 | 5.49 | ||||||||||||||
Other earning assets(5) | 1,302,499 | 51,776 | 5.23 | 1,398,211 | 51,660 | 4.87 | ||||||||||||||
FHLB and Federal Reserve Bank stock | 182,793 | 7,073 | 5.16 | 277,136 | 11,439 | 5.50 | ||||||||||||||
Mortgage loans held for sale | 34,012 | 1,773 | 6.95 | 48,398 | 2,297 | 6.33 | ||||||||||||||
Other loans held for sale | 66,109 | 982 | 1.95 | 625,262 | 26,995 | 5.69 | ||||||||||||||
Total interest earning assets | 54,974,134 | $ | 2,398,514 | 5.83 | % | 56,933,297 | $ | 2,265,466 | 5.32 | % | ||||||||||
Cash and due from banks | 510,807 | 593,023 | ||||||||||||||||||
Premises and equipment | 375,574 | 367,332 | ||||||||||||||||||
Other real estate | 6,223 | - | ||||||||||||||||||
Cash surrender value of bank-owned life insurance | 1,121,807 | 1,096,567 | ||||||||||||||||||
Other assets(6) | 2,162,476 | 1,187,026 | ||||||||||||||||||
Total assets | $ | 59,151,021 | $ | 60,177,245 | ||||||||||||||||
Liabilities and Equity | ||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||
Interest-bearing demand deposits | $ | 10,738,505 | $ | 206,010 | 2.56 | % | $ | 9,702,651 | $ | 118,007 | 1.63 | % | ||||||||
Money market accounts | 12,834,830 | 307,024 | 3.20 | 13,665,672 | 253,351 | 2.48 | ||||||||||||||
Savings deposits | 1,033,696 | 946 | 0.12 | 1,274,142 | 771 | 0.08 | ||||||||||||||
Time deposits | 8,241,879 | 272,976 | 4.42 | 4,892,146 | 121,019 | 3.31 | ||||||||||||||
Brokered deposits | 5,565,332 | 226,778 | 5.44 | 6,116,392 | 214,627 | 4.69 | ||||||||||||||
Federal funds purchased and securities sold under repurchase agreements | 107,546 | 1,587 | 1.94 | 98,212 | 1,317 | 1.77 | ||||||||||||||
Other short-term borrowings | 60,763 | 2,514 | 5.44 | 705,292 | 24,559 | 4.59 | ||||||||||||||
Long-term debt | 1,604,966 | 82,041 | 6.80 | 3,400,156 | 148,968 | 5.80 | ||||||||||||||
Total interest-bearing liabilities | 40,187,517 | $ | 1,099,876 | 3.66 | % | 39,854,663 | $ | 882,619 | 2.96 | % | ||||||||||
Non-interest-bearing demand deposits | 11,944,508 | 13,972,152 | ||||||||||||||||||
Other liabilities | 1,894,545 | 1,592,230 | ||||||||||||||||||
Total equity | 5,124,451 | 4,758,200 | ||||||||||||||||||
Total liabilities and equity | $ | 59,151,021 | $ | 60,177,245 | ||||||||||||||||
Net interest income, taxable equivalent net interest margin (7) | $ | 1,298,638 | 3.16 | % | $ | 1,382,847 | 3.25 | % | ||||||||||||
Less: taxable-equivalent adjustment | 4,055 | 3,405 | ||||||||||||||||||
Net interest income | $ | 1,294,583 | $ | 1,379,442 | ||||||||||||||||
(1) | Average loans are shown net of unearned income. NPLs are included. | |
(2) | Interest income includes fees as follows: 2024 - $35.7 million and 2023 - $34.6 million. | |
(3) | Reflects taxable-equivalent adjustments, using the statutory federal tax rate of 21%, in adjusting interest on tax-exempt loans to a taxable-equivalent basis. | |
(4) | Securities are included on an amortized cost basis with yield and net interest margin calculated accordingly. | |
(5) | Includes interest-bearing funds with Federal Reserve Bank, interest earning deposits with banks, and federal funds sold and securities purchased under resale agreements. | |
(6) | Includes average net unrealized gains/(losses) on investment securities available for sale of $(836.6) million and $(1.53) billion for the nine months ended September 30, 2024 and 2023, respectively. | |
(7) | The net interest margin is calculated by dividing annualized net interest income - TE by average total interest earning assets. |
Synovus | |||||||||||||||
LOANS OUTSTANDING BY TYPE | |||||||||||||||
(Unaudited) | Total Loans | Total Loans | Linked Quarter | Total Loans | Year/Year | ||||||||||
(Dollars in thousands) | |||||||||||||||
Loan Type | September 30, 2024 | June 30, 2024 | % Change | September 30, 2023 | % Change | ||||||||||
Commercial, Financial, and Agricultural | $ | 14,563,913 | $ | 14,519,608 | - | % | $ | 14,498,966 | - | % | |||||
Owner-Occupied | 8,100,084 | 8,017,004 | 1 | 8,281,988 | (2 | ) | |||||||||
Total Commercial & Industrial | 22,663,997 | 22,536,612 | 1 | 22,780,954 | (1 | ) | |||||||||
Multi-Family | 4,379,459 | 4,288,436 | 2 | 3,930,617 | 11 | ||||||||||
Hotels | 1,738,068 | 1,802,076 | (4 | ) | 1,790,094 | (3 | ) | ||||||||
Office Buildings | 1,778,698 | 1,801,945 | (1 | ) | 1,911,095 | (7 | ) | ||||||||
Shopping Centers | 1,260,460 | 1,298,967 | (3 | ) | 1,327,770 | (5 | ) | ||||||||
Warehouses | 837,145 | 865,359 | (3 | ) | 985,723 | (15 | ) | ||||||||
Other Investment Property | 1,352,719 | 1,271,266 | 6 | 1,432,456 | (6 | ) | |||||||||
Total Investment Properties | 11,346,549 | 11,328,049 | - | 11,377,755 | - | ||||||||||
1-4 Family Construction | 190,705 | 171,335 | 11 | 224,091 | (15 | ) | |||||||||
1-4 Family Investment Mortgage | 337,425 | 381,212 | (11 | ) | 396,813 | (15 | ) | ||||||||
Total 1-4 Family Properties | 528,130 | 552,547 | (4 | ) | 620,904 | (15 | ) | ||||||||
Commercial Development | 48,948 | 65,994 | (26 | ) | 64,212 | (24 | ) | ||||||||
Residential Development | 67,525 | 67,231 | - | 92,209 | (27 | ) | |||||||||
Land Acquisition | 186,332 | 201,666 | (8 | ) | 239,773 | (22 | ) | ||||||||
Land and Development | 302,805 | 334,891 | (10 | ) | 396,194 | (24 | ) | ||||||||
Total Commercial Real Estate | 12,177,484 | 12,215,487 | - | 12,394,853 | (2 | ) | |||||||||
Consumer Mortgages | 5,323,443 | 5,371,164 | (1 | ) | 5,391,282 | (1 | ) | ||||||||
Home Equity | 1,809,286 | 1,812,940 | - | 1,784,356 | 1 | ||||||||||
Credit Cards | 181,386 | 178,889 | 1 | 191,046 | (5 | ) | |||||||||
Other Consumer Loans | 965,078 | 978,305 | (1 | ) | 1,137,419 | (15 | ) | ||||||||
Total Consumer | 8,279,193 | 8,341,298 | (1 | ) | 8,504,103 | (3 | ) | ||||||||
Total | $ | 43,120,674 | $ | 43,093,397 | - | % | $ | 43,679,910 | (1 | )% | |||||
NON-PERFORMING LOANS COMPOSITION | |||||||||||||||
(Unaudited) | Total Non-performing Loans | Total Non-performing Loans | Linked Quarter | Total Non-performing Loans | Year/Year | ||||||||||
(Dollars in thousands) | |||||||||||||||
Loan Type | September 30, 2024 | June 30, 2024 | % Change | September 30, 2023 | % Change | ||||||||||
Commercial, Financial, and Agricultural | $ | 107,004 | $ | 120,107 | (11 | )% | $ | 97,468 | 10 | % | |||||
Owner-Occupied | 48,390 | 50,977 | (5 | ) | 84,505 | (43 | ) | ||||||||
Total Commercial & Industrial | 155,394 | 171,084 | (9 | ) | 181,973 | (15 | ) | ||||||||
Multi-Family | 1,692 | 1,718 | (2 | ) | 1,702 | (1 | ) | ||||||||
Office Buildings | 78,281 | 7,350 | nm | 27,810 | 181 | ||||||||||
Shopping Centers | 523 | 541 | (3 | ) | 653 | (20 | ) | ||||||||
Warehouses | 163 | 177 | (8 | ) | 207 | (21 | ) | ||||||||
Other Investment Property | 1,612 | 1,782 | (10 | ) | 572 | 182 | |||||||||
Total Investment Properties | 82,271 | 11,568 | nm | 30,944 | 166 | ||||||||||
1-4 Family Construction | 311 | 311 | - | - | nm | ||||||||||
1-4 Family Investment Mortgage | 2,533 | 2,749 | (8 | ) | 3,386 | (25 | ) | ||||||||
Total 1-4 Family Properties | 2,844 | 3,060 | (7 | ) | 3,386 | (16 | ) | ||||||||
Residential Development | 268 | 303 | (12 | ) | 267 | - | |||||||||
Land Acquisition | 1,422 | 606 | 135 | 538 | 164 | ||||||||||
Land and Development | 1,690 | 909 | 86 | 805 | 110 | ||||||||||
Total Commercial Real Estate | 86,805 | 15,537 | 459 | 35,135 | 147 | ||||||||||
Consumer Mortgages | 48,956 | 48,352 | 1 | 43,863 | 12 | ||||||||||
Home Equity | 15,837 | 14,947 | 6 | 11,620 | 36 | ||||||||||
Other Consumer Loans | 5,972 | 6,186 | (3 | ) | 7,941 | (25 | ) | ||||||||
Total Consumer | 70,765 | 69,485 | 2 | 63,424 | 12 | ||||||||||
Total | $ | 312,964 | $ | 256,106 | 22 | % | $ | 280,532 | 12 | % | |||||
Synovus | ||||||||||||||||
CREDIT QUALITY DATA | ||||||||||||||||
(Unaudited) | ||||||||||||||||
(Dollars in thousands) | 2024 | 2023 | Third Quarter | |||||||||||||
Third | Second | First | Fourth | Third | '24 vs '23 | |||||||||||
Quarter | Quarter | Quarter | Quarter | Quarter | % Change | |||||||||||
Non-performing Loans (NPLs) | $ | 312,964 | 256,106 | 350,450 | 288,177 | 280,532 | 12 | % | ||||||||
Other Real Estate and Other Assets | 386 | 823 | 21,210 | - | - | nm | ||||||||||
Non-performing Assets (NPAs) | 313,350 | 256,929 | 371,660 | 288,177 | 280,532 | 12 | ||||||||||
Allowance for Loan Losses (ALL) | 484,985 | 485,101 | 492,661 | 479,385 | 477,532 | 2 | ||||||||||
Reserve for Unfunded Commitments | 49,556 | 53,058 | 53,579 | 57,231 | 55,185 | (10 | ) | |||||||||
Allowance for Credit Losses (ACL) | 534,541 | 538,159 | 546,240 | 536,616 | 532,717 | - | ||||||||||
Net Charge-Offs - Quarter | 27,052 | 34,485 | 44,356 | 41,574 | 66,822 | |||||||||||
Net Charge-Offs - YTD | 105,893 | 78,841 | 44,356 | 153,342 | 111,768 | |||||||||||
Net Charge-Offs / Average Loans - Quarter (1) | 0.25 | % | 0.32 | 0.41 | 0.38 | 0.61 | ||||||||||
Net Charge-Offs / Average Loans - YTD (1) | 0.33 | 0.36 | 0.41 | 0.35 | 0.34 | |||||||||||
NPLs / Loans | 0.73 | 0.59 | 0.81 | 0.66 | 0.64 | |||||||||||
NPAs / Loans, ORE and specific other assets | 0.73 | 0.60 | 0.86 | 0.66 | 0.64 | |||||||||||
ACL/Loans | 1.24 | 1.25 | 1.26 | 1.24 | 1.22 | |||||||||||
ALL/Loans | 1.12 | 1.13 | 1.14 | 1.10 | 1.09 | |||||||||||
ACL/NPLs | 170.80 | 210.13 | 155.87 | 186.21 | 189.90 | |||||||||||
ALL/NPLs | 154.96 | 189.41 | 140.58 | 166.35 | 170.22 | |||||||||||
Past Due Loans over 90 days and Still Accruing | $ | 4,359 | 4,460 | 3,748 | 5,053 | 3,792 | 15 | |||||||||
As a Percentage of Loans Outstanding | 0.01 | % | 0.01 | 0.01 | 0.01 | 0.01 | ||||||||||
Total Past Due Loans and Still Accruing | $ | 97,229 | 129,759 | 54,814 | 59,099 | 54,974 | 77 | |||||||||
As a Percentage of Loans Outstanding | 0.23 | % | 0.30 | 0.13 | 0.14 | 0.13 | ||||||||||
(1) Ratio is annualized. | ||||||||||||||||
SELECTED CAPITAL INFORMATION (1) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||
September 30, 2024 | December 31, 2023 | September 30, 2023 | ||||||||||||||
Common Equity Tier 1 Capital Ratio | 10.65 | % | 10.22 | 10.13 | ||||||||||||
Tier 1 Capital Ratio | 11.77 | 11.28 | 11.18 | |||||||||||||
Total Risk-Based Capital Ratio | 13.62 | 13.07 | 13.12 | |||||||||||||
Tier 1 Leverage Ratio | 9.55 | 9.49 | 9.38 | |||||||||||||
Total Synovus Financial Corp. shareholders' equity as a Percentage of Total Assets | 8.99 | 8.56 | 7.65 | |||||||||||||
Tangible Common Equity Ratio (2) (4) | 7.28 | 6.84 | 5.90 | |||||||||||||
Book Value Per Common Share (3) | $ | 33.94 | 31.24 | 27.36 | ||||||||||||
Tangible Book Value Per Common Share (2) | 30.29 | 27.65 | 23.74 | |||||||||||||
(1) Current quarter regulatory capital information is preliminary. | ||||||||||||||||
(2) Excludes the carrying value of goodwill and other intangible assets from common equity and total assets. | ||||||||||||||||
(3) Book Value Per Common Share consists of Total Synovus Financial Corp. shareholders' equity less Preferred stock divided by total common shares outstanding. | ||||||||||||||||
(4) See "Non-GAAP Financial Measures" for applicable reconciliation. | ||||||||||||||||
Contacts
Media Contact
Audria Belton
Media Relations
media@synovus.com
Investor Contact
Jennifer H. Demba, CFA
Investor Relations
investorrelations@synovus.com
