Synovus Financial Corp. (NYSE:SNV) today reported financial results for the quarter ended March 31, 2014.
First Quarter Results
- Net income available to common shareholders was $45.9 million for the first quarter of 2014, an increase of 27.9% compared to $35.9 million for the fourth quarter of 2013, and up from $14.8 million for the first quarter of 2013. Diluted net income per common share for the first quarter of 2014 was $0.05 compared to $0.04 for the fourth quarter of 2013 and $0.02 for the first quarter of 2013.
- Total loans grew $101.2 million sequentially or 2.0% annualized. Excluding the impact from the Memphis transaction, loans grew $190.8 million or 3.9% annualized.
- Credit costs totaled $17.6 million for the first quarter of 2014, compared to $22.3 million for the fourth quarter of 2013 and $49.3 million for the first quarter of 2013.
"We were pleased to report a 28% increase in net income available to common shareholders for the quarter,” said Kessel D. Stelling, Synovus Chairman and CEO. “We also continue to be encouraged by growth in C&I, CRE, and retail loans, and in key markets like Atlanta, Tampa, Orlando, Jacksonville, and Charleston. Our steady progress over the past several quarters is a direct result of investments in additional talent in high-opportunity markets, effective partnerships between our core and specialty line bankers, and our team’s unwavering commitment to delivering exceptional customer service. The quarter also included continued reductions in credit costs, a slight increase in the net interest margin, and the implementation of new expense reduction initiatives.”
Core Performance
Pre-tax, pre-credit costs income was $96.5 million for the first quarter of 2014, an increase of $261 thousand from $96.3 million for the fourth quarter of 2013.
- Net interest income was $200.5 million for the first quarter of 2014, down $3.8 million from $204.3 million in the previous quarter, due to two fewer calendar days.
- The net interest margin was 3.39%, compared to 3.38% in the fourth quarter of 2013, with the yield on earning assets up one basis point and the effective cost of funds unchanged.
-
Total non-interest income was $70.2 million for the first quarter of
2014, up $10.0 million, compared to $60.2 million for the fourth
quarter of 2013. Total non-interest income for the first quarter of
2014 includes a $5.8 million net gain on the Memphis transaction and a
$3.1 million gain on a branch property sale.
- Mortgage banking income increased $599 thousand over the previous quarter.
- Service charges on deposit accounts and bankcard fees declined $434 thousand and $461 thousand, respectively, due to seasonality.
-
Non-interest expense for the first quarter of 2014 was $184.2 million,
down $6.6 million, compared to $190.7 million for the fourth quarter
of 2013.
- The first quarter of 2014 non-interest expense includes $8.6 million in restructuring charges. The fourth quarter of 2013 non-interest expense includes $10.0 million in litigation loss contingency expense and $3.8 million in restructuring charges.
- Adjusted non-interest expense (excludes Visa indemnification charges, restructuring charges, litigation loss contingency expense and other credit costs) was $167.1 million, down $824 thousand, compared to $167.9 million for the fourth quarter of 2013.
Balance Sheet Fundamentals
- Total reported loans ended the quarter at $20.16 billion, a $101.2 million increase from the fourth quarter of 2013.
- Total loans, excluding the impact from the Memphis transaction, grew $190.8 million or 3.9% annualized compared to the fourth quarter of 2013.
-
Excluding the impact from the Memphis transaction:
- Commercial and industrial loans grew by $130.7 million from the fourth quarter of 2013, or 5.3% annualized.
- Commercial real estate loans grew by $35.6 million from the fourth quarter of 2013, or 2.2% annualized.
- Retail loans grew by $24.1 million from the fourth quarter of 2013, or 2.7% annualized.
- Total deposits ended the quarter at $20.95 billion, up $74.1 million from the previous quarter.
- Core deposits ended the quarter at $19.58 billion, down $197.8 million compared to the fourth quarter of 2013. Core deposits excluding the impact from the Memphis transaction were flat compared to the fourth quarter of 2013. Core deposits, excluding time deposits, increased $80.3 million compared to the previous quarter.
Credit Quality
Broad-based improvement in credit quality continued.
- Total credit costs were $17.6 million in the first quarter of 2014, down $4.7 million from $22.3 million in the fourth quarter of 2013 and down from $49.3 million in the first quarter of 2013.
- Net charge-offs were $15.2 million in the first quarter of 2014, down $9.9 million from $25.1 million in the fourth quarter of 2013 and down from $42.1 million in the first quarter of 2013. The annualized net charge-off ratio was 0.30% in the first quarter, down from 0.51% in the previous quarter and down from 1.18% in the first quarter of 2013.
- Non-performing loan inflows were $35.0 million in the first quarter of 2014, down from $41.2 million in the fourth quarter of 2013 and $83.9 million in the first quarter of 2013.
- Non-performing loans, excluding loans held for sale, were $384.9 million at March 31, 2014, down $31.4 million from the previous quarter, and down $128.4 million or 25.0% from the first quarter of 2013. The non-performing loan ratio was 1.91% at March 31, 2014, down from 2.08% at the end of the previous quarter and 2.65% at March 31, 2013.
- Total non-performing assets were $498.2 million at March 31, 2014, down $41.4 million from the previous quarter, and down $179.4 million or 26.5% from the first quarter of 2013. The non-performing asset ratio was 2.46% at March 31, 2014, compared to 2.67% at the end of the previous quarter and 3.47% at March 31, 2013.
- Total delinquencies (consisting of loans 30 or more days past due and still accruing) were 0.37% of total loans at March 31, 2014, compared to 0.36% at December 31, 2013, and 0.46% at March 31, 2013. Total loans past due 90 days or more and still accruing remained low at 0.03% at March 31, 2014, compared to 0.02% at December 31, 2013, and 0.03% at March 31, 2013.
Capital Ratios
All capital ratios increased in the first quarter.
- Tier 1 Common Equity ratio was 10.24% at March 31, 2014, compared to 9.93% at December 31, 2013.
- Tier 1 Capital ratio was 10.85% at March 31, 2014, compared to 10.54% at December 31, 2013.
- Total Risk Based Capital ratio was 13.31% at March 31, 2014, compared to 13.00% at December 31, 2013.
- Tier 1 Leverage ratio was 9.46% at March 31, 2014, compared to 9.13% at December 31, 2013.
- Tangible Common Equity ratio was 10.78% at March 31, 2014, compared to 10.68% at December 31, 2013.
Stelling concluded, “During the remainder of 2014, we expect continued loan growth, further improvement in credit quality, and a continued push on expense reductions. We are making strategic investments to improve our customers’ experience and more effectively reach potential customers. We will conclude this summer the rollout of our 200 new full-service ATMs and, later this year, enhanced commercial and mobile banking channels. We also recently launched a brand campaign that includes television, print, and online advertising designed to build greater awareness of the full capabilities and resources of Synovus. All of these activities, along with our strong capital position, provide a solid foundation for long-term growth and success.”
Synovus will host an earnings highlights conference call at 8:30 a.m. EDT on April 22, 2014. 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 www.synovus.com/webcasts. You may download RealPlayer or Windows Media Player (free download available) prior to accessing the actual call or the replay. The replay will be archived for 12 months and will be available 30-45 minutes after the call.
About Synovus
Synovus Financial Corp. is a financial services company based in Columbus, Georgia, with over $26 billion in assets. Synovus Financial Corp. provides commercial and retail banking, investment and mortgage services to customers through 28 locally branded divisions, 274 branches and 358 ATMs in Georgia, Alabama, South Carolina, Florida and Tennessee. See Synovus Financial Corp. on the web at www.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 on credit trends and key credit metrics; expectations regarding deposits, loan growth and the net interest margin; expectations on our growth strategy, strategic investments, expense initiatives, and future profitability; 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 report. 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 December 31, 2013, 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.
Use of Non-GAAP Financial Measures
The measures entitled 1Q14 loan growth excluding the impact from the Memphis transaction, core deposits, core deposits excluding time deposits, core deposits excluding the impact from the Memphis transaction, tangible common equity to tangible assets ratio, Tier 1 common equity ratio, pre-tax, pre-credit cost income, and adjusted non-interest expense are not measures recognized under U.S. generally accepted accounting principles (GAAP) and therefore are considered non-GAAP financial measures. The most comparable GAAP measures are total loans, total deposits, total shareholders’ equity to total assets ratio, Tier 1 capital to risk-weighted assets ratio, income before income taxes, and total non-interest expense, respectively.
Synovus believes that these non-GAAP financial measures provide meaningful additional information about Synovus to assist management and investors in evaluating Synovus’ capital strength and the performance of its core business. These non-GAAP financial measures should not be considered as substitutes for total loans, total deposits, total shareholders’ equity to total assets ratio, Tier 1 capital to risk-weighted assets ratio, income before income taxes, or total non-interest expense determined in accordance with GAAP and may not be comparable to other similarly titled measures at other companies.
The computations of 1Q14 loan growth excluding the impact from the Memphis transaction, core deposits, core deposits excluding time deposits, core deposits excluding the impact from the Memphis transaction, tangible common equity to tangible assets ratio, Tier 1 common equity ratio, pre-tax, pre-credit costs income, and adjusted non-interest expense, and the reconciliation of these measures to total loans, total deposits, total shareholders’ equity to total assets ratio, Tier 1 capital to risk-weighted assets ratio, income before income taxes, and total non-interest expense are set forth in the tables below.
| Reconciliation of Non-GAAP Financial Measures | ||||||||||||||||
| (dollars in thousands) | ||||||||||||||||
| 1Q14 loan growth excluding the impact from the Memphis transaction | CRE | C&I | Retail | Unearned | Total | |||||||||||
| Growth in total loans | $ | 20,600 | 89,507 | (9,328 | ) | 426 | 101,205 | |||||||||
| Add: Impact from the Memphis transaction | 15,004 | 41,175 | 33,403 | - | 89,582 | |||||||||||
| 1Q14 loan growth excluding the impact from the Memphis transaction | $ | 35,604 | 130,682 | 24,075 | 426 | 190,787 | ||||||||||
| 1Q14 | 4Q13 | 3Q13 | 2Q13 | 1Q13 | ||||||||||||
| Core deposits | ||||||||||||||||
| Core deposits excluding time deposits | ||||||||||||||||
| Core deposits excluding the impact from the Memphis transaction | ||||||||||||||||
| Total deposits | $ | 20,950,891 | 20,876,790 | 20,973,856 | 20,710,703 | 20,561,193 | ||||||||||
| Subtract: Brokered deposits | (1,365,939 | ) | (1,094,002 | ) | (1,275,200 | ) | (1,338,064 | ) | (1,332,632 | ) | ||||||
| Core deposits | $ | 19,584,952 | 19,782,788 | 19,698,656 | 19,372,639 | 19,228,561 | ||||||||||
| Subtract: Time deposits | (3,220,073 | ) | (3,498,200 | ) | (3,569,752 | ) | (3,377,215 | ) | (3,482,196 | ) | ||||||
| Core deposits excluding time deposits | $ | 16,364,879 | 16,284,588 | 16,128,904 | 15,995,424 | 15,746,365 | ||||||||||
| Core deposits | $ | 19,584,952 | ||||||||||||||
| Add: Impact from the Memphis transaction | 191,301 | |||||||||||||||
| Core deposits excluding the impact from the Memphis transaction | $ | 19,776,253 | ||||||||||||||
| Reconciliation of Non-GAAP Financial Measures (continued) | 1Q14 | 4Q13 | 3Q13 | 2Q13 | 1Q13 | |||||||||||
| (dollars in thousands) | ||||||||||||||||
| Tier 1 Common Equity Ratio | ||||||||||||||||
| Total shareholders' equity | $ | 2,998,496 | 2,948,985 | 2,931,860 | 3,568,204 | 3,578,106 | ||||||||||
| Add/subtract: Accumulated other comprehensive loss (income) | 30,463 | 41,258 | 29,514 | 33,060 | (2,787 | ) | ||||||||||
| Subtract: Goodwill | (24,431 | ) | (24,431 | ) | (24,431 | ) | (24,431 | ) | (24,431 | ) | ||||||
| Subtract: Other intangible assets, net | (1,883 | ) | (3,415 | ) | (3,783 | ) | (4,156 | ) | (4,583 | ) | ||||||
| Subtract: Disallowed deferred tax asset | (579,537 | ) | (618,516 | ) | (647,828 | ) | (674,996 | ) | (687,007 | ) | ||||||
| Other items | 7,681 | 7,612 | 7,426 | 7,304 | 7,191 | |||||||||||
| Tier 1 capital | $ | 2,430,789 | 2,351,493 | 2,292,758 | 2,904,985 | 2,866,489 | ||||||||||
| Subtract: Qualifying trust preferred securities | (10,000 | ) | (10,000 | ) | (10,000 | ) | (10,000 | ) | (10,000 | ) | ||||||
| Subtract: Series A Preferred Stock, no par value | - | - | - | (962,725 | ) | (960,005 | ) | |||||||||
| Subtract: Series C Preferred Stock, no par value | (125,980 | ) | (125,862 | ) | (125,400 | ) | - | - | ||||||||
| Tier 1 common equity | $ | 2,294,809 | 2,215,631 | 2,157,358 | 1,932,260 | 1,896,484 | ||||||||||
| Risk-weighted assets | $ | 22,404,054((1 | )) | 22,312,655 | 21,735,363 | 21,542,287 | 21,235,129 | |||||||||
| Tier 1 common equity ratio | 10.24 | %(1) | 9.93 | 9.93 | 8.97 | 8.93 | ||||||||||
| Tangible common equity to tangible assets ratio | ||||||||||||||||
| Total assets | $ | 26,435,426 | 26,201,604 | 26,218,360 | 26,563,174 | 26,212,879 | ||||||||||
| Subtract: Goodwill | (24,431 | ) | (24,431 | ) | (24,431 | ) | (24,431 | ) | (24,431 | ) | ||||||
| Subtract: Other intangible assets, net | (1,883 | ) | (3,415 | ) | (3,783 | ) | (4,156 | ) | (4,583 | ) | ||||||
| Tangible assets | $ | 26,409,112 | 26,173,758 | 26,190,146 | 26,534,587 | 26,183,865 | ||||||||||
| Total shareholders’ equity | $ | 2,998,496 | 2,948,985 | 2,931,860 | 3,568,204 | 3,578,106 | ||||||||||
| Subtract: Goodwill | (24,431 | ) | (24,431 | ) | (24,431 | ) | (24,431 | ) | (24,431 | ) | ||||||
| Subtract: Other intangible assets, net | (1,883 | ) | (3,415 | ) | (3,783 | ) | (4,156 | ) | (4,583 | ) | ||||||
| Subtract: Series A Preferred Stock, no par value | - | - | - | (962,725 | ) | (960,005 | ) | |||||||||
| Subtract: Series C Preferred Stock, no par value | (125,980 | ) | (125,862 | ) | (125,400 | ) | - | - | ||||||||
| Tangible common equity | $ | 2,846,202 | 2,795,277 | 2,778,246 | 2,576,892 | 2,589,087 | ||||||||||
| Total shareholders’ equity to total assets ratio | 11.34 | % | 11.25 | 11.18 | 13.43 | 13.65 | ||||||||||
| Tangible common equity to tangible assets ratio | 10.78 | % | 10.68 | 10.61 | 9.71 | 9.89 | ||||||||||
| Pre-tax, Pre-credit Costs Income | ||||||||||||||||
| Income before income taxes | $ | 77,024 | 59,710 | 73,459 | 72,906 | 46,553 | ||||||||||
| Add: Provision for losses on loans | 9,511 | 14,064 | 6,761 | 13,077 | 35,696 | |||||||||||
| Add: Other credit costs(2) | 8,128 | 8,285 | 15,603 | 10,887 | 13,595 | |||||||||||
| Add: Restructuring charges | 8,577 | 3,770 | 687 | 1,758 | 4,850 | |||||||||||
| Add: Litigation loss contingency expense(3) | - | 10,000 | - | - | - | |||||||||||
| Add: Visa indemnification charges | 396 | 799 | - | 764 | 37 | |||||||||||
| Subtract: Investment securities gains, net | (1,331 | ) | (373 | ) | (1,124 | ) | (1,403 | ) | (45 | ) | ||||||
| Subtract: Gain from Memphis transaction, net | (5,789 | ) | - | - | - | - | ||||||||||
| Pre-tax, pre-credit costs income | $ | 96,516 | 96,255 | 95,386 | 97,989 | 100,686 | ||||||||||
| Adjusted Non-interest Expense | ||||||||||||||||
| Total non-interest expense | $ | 184,161 | 190,738 | 187,328 | 181,186 | 182,286 | ||||||||||
| Subtract: Other credit costs(2) | (8,128 | ) | (8,285 | ) | (15,603 | ) | (10,887 | ) | (13,595 | ) | ||||||
| Subtract: Restructuring charges | (8,577 | ) | (3,770 | ) | (687 | ) | (1,758 | ) | (4,850 | ) | ||||||
| Subtract: Visa indemnification charges | (396 | ) | (799 | ) | - | (764 | ) | (37 | ) | |||||||
| Subtract: Litigation loss contingency expense(3) | - | (10,000 | ) | - | - | - | ||||||||||
| Adjusted non-interest expense | $ | 167,060 | 167,884 | 171,038 | 167,777 | 163,804 | ||||||||||
(1) Preliminary | ||||||||||||||||
(2) Other credit costs consist primarily of foreclosed real estate expense, net | ||||||||||||||||
(3) Consists of loss contingency accruals with respect to outstanding legal matters. Amounts for other quarters are not disclosed separately as amounts are not material. | ||||||||||||||||
| INCOME STATEMENT DATA | ||||||||||||||||||
| (Unaudited) | ||||||||||||||||||
| (In thousands, except per share data) | 2014 | 2013 | 1st Quarter | |||||||||||||||
First |
Fourth |
Third |
Second |
First |
'14 vs. '13 | |||||||||||||
| Interest income | $ | 228,382 | 233,258 | 233,852 | 231,513 | 230,391 | (0.9 | )% | ||||||||||
| Interest expense | 27,868 | 28,927 | 29,882 | 29,436 | 30,577 | (8.9 | ) | |||||||||||
| Net interest income | 200,514 | 204,331 | 203,970 | 202,077 | 199,814 | 0.4 | ||||||||||||
| Provision for loan losses | 9,511 | 14,064 | 6,761 | 13,077 | 35,696 | (73.4 | ) | |||||||||||
| Net interest income after provision for loan losses | 191,003 | 190,267 | 197,209 | 189,000 | 164,118 | 16.4 | ||||||||||||
| Non-interest income: | ||||||||||||||||||
| Service charges on deposit accounts | 19,214 | 19,647 | 19,426 | 19,195 | 19,521 | (1.6 | ) | |||||||||||
| Fiduciary and asset management fees | 11,033 | 10,978 | 10,389 | 11,111 | 10,971 | 0.6 | ||||||||||||
| Brokerage revenue | 6,213 | 6,307 | 6,636 | 7,002 | 7,594 | (18.2 | ) | |||||||||||
| Mortgage banking income | 3,511 | 2,913 | 5,314 | 7,338 | 6,917 | (49.2 | ) | |||||||||||
| Bankcard fees | 7,518 | 7,979 | 7,760 | 7,838 | 7,064 | 6.4 | ||||||||||||
| Investment securities gains, net | 1,331 | 373 | 1,124 | 1,403 | 45 | nm | ||||||||||||
| Other fee income | 4,863 | 6,106 | 5,199 | 5,775 | 5,487 | (11.4 | ) | |||||||||||
| (Decrease) increase in fair value of private equity investments, net | (250 | ) | (2,108 | ) | 284 | (883 | ) | (257 | ) | 2.7 | ||||||||
| Gain from Memphis transaction, net (1) | 5,789 | - | - | - | - | nm | ||||||||||||
| Other non-interest income | 10,960 | 7,986 | 7,446 | 6,313 | 7,379 | 48.5 | ||||||||||||
| Total non-interest income | 70,182 | 60,181 | 63,578 | 65,092 | 64,721 | 8.4 | ||||||||||||
| Non-interest expense: | ||||||||||||||||||
| Salaries and other personnel expense | 93,445 | 91,962 | 92,794 | 89,479 | 93,917 | (0.5 | ) | |||||||||||
| Net occupancy and equipment expense | 26,056 | 26,314 | 26,475 | 26,383 | 24,167 | 7.8 | ||||||||||||
| FDIC insurance and other regulatory fees | 9,719 | 8,699 | 7,639 | 7,941 | 8,480 | 14.6 | ||||||||||||
| Foreclosed real estate expense, net | 5,681 | 5,064 | 10,359 | 7,502 | 10,940 | (48.1 | ) | |||||||||||
| Losses (gains) on other loans held for sale, net | 2,266 | (159 | ) | 408 | (86 | ) | 165 | nm | ||||||||||
| Professional fees | 7,677 | 9,855 | 11,410 | 10,416 | 7,095 | 8.2 | ||||||||||||
| Third-party services | 10,097 | 9,689 | 10,151 | 10,366 | 9,929 | 1.7 | ||||||||||||
| Visa indemnification charges | 396 | 799 | - | 764 | 37 | nm | ||||||||||||
| Litigation loss contingency expense (2) | - | 10,000 | - | - | - | nm | ||||||||||||
| Restructuring charges | 8,577 | 3,770 | 687 | 1,758 | 4,850 | 76.8 | ||||||||||||
| Other operating expenses | 20,247 | 24,745 | 27,405 | 26,663 | 22,706 | (10.8 | ) | |||||||||||
| Total non-interest expense | 184,161 | 190,738 | 187,328 | 181,186 | 182,286 | 1.0 | ||||||||||||
| Income before income taxes | 77,024 | 59,710 | 73,459 | 72,906 | 46,553 | 65.5 | ||||||||||||
| Income tax expense | 28,608 | 21,130 | 27,765 | 27,371 | 16,979 | 68.5 | ||||||||||||
| Net income | 48,416 | 38,580 | 45,694 | 45,535 | 29,574 | 63.7 | ||||||||||||
| Dividends and accretion of discount on preferred stock | 2,559 | 2,730 | 8,506 | 14,818 | 14,776 | (82.7 | ) | |||||||||||
| Net income available to common shareholders | $ | 45,857 | 35,850 | 37,188 | 30,717 | 14,798 | 209.9 | % | ||||||||||
| Net income per common share, basic | $ | 0.05 | 0.04 | 0.04 | 0.04 | 0.02 | 150.8 | % | ||||||||||
| Net income per common share, diluted | 0.05 | 0.04 | 0.04 | 0.03 | 0.02 | 189.0 | ||||||||||||
| Cash dividends declared per common share | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | - | ||||||||||||
| Return on average assets * | 0.75 | % | 0.58 | 0.69 | 0.69 | 0.46 | 63.0 | |||||||||||
| Return on average common equity * | 6.52 | 5.04 | 5.40 | 4.70 | 2.30 | 183.5 | ||||||||||||
| Weighted average common shares outstanding, basic | 972,522 | 972,279 | 956,694 | 851,093 | 787,043 | 23.6 | ||||||||||||
| Weighted average common shares outstanding, diluted | 976,527 | 975,933 | 959,680 | 910,937 | 910,835 | 7.2 | ||||||||||||
| nm - not meaningful | ||||||||||||||||||
| * - ratios are annualized | ||||||||||||||||||
(1) Consists of gain, net of associated costs, from the sale of certain loans, premises, deposits, and other assets and liabilities of the Memphis, Tennessee, operations of Trust One Bank, a division of Synovus Bank. | ||||||||||||||||||
(2) Consists of loss contingency accruals with respect to outstanding legal matters. Amounts for other quarters are not disclosed separately as amounts are not material. | ||||||||||||||||||
| BALANCE SHEET DATA | March 31, 2014 | December 31, 2013 | March 31, 2013 | |||||||
| (Unaudited) | ||||||||||
| (In thousands, except share data) | ||||||||||
| ASSETS | ||||||||||
| Cash and cash equivalents | $ | 460,618 | 469,630 | 412,305 | ||||||
| Interest bearing funds with Federal Reserve Bank | 884,743 | 644,528 | 1,332,512 | |||||||
| Interest earning deposits with banks | 9,139 | 24,325 | 21,890 | |||||||
Federal funds sold and securities purchased under resale agreements | 76,097 | 80,975 | 122,878 | |||||||
| Trading account assets, at fair value | 17,808 | 6,113 | 9,040 | |||||||
| Mortgage loans held for sale, at fair value | 50,390 | 45,384 | 144,232 | |||||||
| Other loans held for sale | 3,120 | 10,685 | 9,129 | |||||||
| Investment securities available for sale, at fair value | 3,132,402 | 3,199,358 | 3,049,353 | |||||||
| Loans, net of deferred fees and costs | 20,159,004 | 20,057,798 | 19,367,887 | |||||||
| Allowance for loan losses | (300,871 | ) | (307,560 | ) | (351,772 | ) | ||||
| Loans, net | 19,858,133 | 19,750,238 | 19,016,115 | |||||||
| Premises and equipment, net | 467,375 | 468,871 | 477,132 | |||||||
| Goodwill | 24,431 | 24,431 | 24,431 | |||||||
| Other intangible assets, net | 1,883 | 3,415 | 4,583 | |||||||
| Other real estate | 110,757 | 112,629 | 155,237 | |||||||
| Deferred tax asset, net | 712,130 | 744,646 | 792,736 | |||||||
| Other assets | 626,400 | 616,376 | 641,306 | |||||||
| Total assets | $ | 26,435,426 | 26,201,604 | 26,212,879 | ||||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||
| Liabilities: | ||||||||||
| Deposits: | ||||||||||
| Non-interest bearing deposits | $ | 5,870,570 | 5,642,751 | 5,152,276 | ||||||
| Interest bearing deposits, excluding brokered deposits | 13,714,382 | 14,140,037 | 14,076,285 | |||||||
| Brokered deposits | 1,365,939 | 1,094,002 | 1,332,632 | |||||||
| Total deposits | 20,950,891 | 20,876,790 | 20,561,193 | |||||||
| Federal funds purchased and securities sold under repurchase agreements | 164,946 | 148,132 | 238,223 | |||||||
| Long-term debt | 2,106,980 | 2,033,141 | 1,653,230 | |||||||
| Other liabilities | 214,113 | 194,556 | 182,127 | |||||||
| Total liabilities | 23,436,930 | 23,252,619 | 22,634,773 | |||||||
| Shareholders' equity: | ||||||||||
| Series A Preferred Stock - no par value, 967,870 shares outstanding at March 31, 2013 | - | - | 960,005 | |||||||
| Series C Preferred Stock - no par value, 5,200,000 shares outstanding at March 31, 2014 and December 31, 2013 | 125,980 | 125,862 | - | |||||||
| Common stock - $1.00 par value. 972,806,269 shares outstanding at March 31, 2014, 972,351,457 shares outstanding at December 31, 2013, and 787,625,592 shares outstanding at March 31, 2013 | 978,500 | 978,045 | 793,319 | |||||||
| Additional paid-in capital | 2,137,479 | 2,138,024 | 2,174,577 | |||||||
| Treasury stock, at cost - 5,693,452 shares | (114,176 | ) | (114,176 | ) | (114,176 | ) | ||||
| Accumulated other comprehensive (loss) income | (30,463 | ) | (41,258 | ) | 2,787 | |||||
| Accumulated deficit | (98,824 | ) | (137,512 | ) | (238,406 | ) | ||||
| Total shareholders' equity | 2,998,496 | 2,948,985 | 3,578,106 | |||||||
| Total liabilities and shareholders' equity | $ | 26,435,426 | 26,201,604 | 26,212,879 | ||||||
| AVERAGE BALANCES AND YIELDS/RATES (1) | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||
| 2014 | 2013 | |||||||||||||||
| First Quarter |
Fourth Quarter |
Third Quarter |
Second Quarter |
First Quarter | ||||||||||||
| Interest Earning Assets | ||||||||||||||||
| Taxable investment securities (2) | $ | 3,181,678 | 3,196,561 | 3,062,976 | 3,034,152 | 2,984,129 | ||||||||||
| Yield | 1.89 | % | 1.88 | 1.73 | 1.67 | 1.39 | ||||||||||
| Tax-exempt investment securities (2) (4) | $ | 6,421 | 7,758 | 9,835 | 11,435 | 14,362 | ||||||||||
| Yield (taxable equivalent) | 6.24 | % | 6.14 | 6.26 | 6.47 | 6.34 | ||||||||||
| Trading account assets | $ | 20,346 | 10,021 | 13,806 | 7,847 | 8,629 | ||||||||||
| Yield | 3.16 | % | 4.60 | 4.50 | 6.34 | 7.12 | ||||||||||
| Commercial loans (3) (4) | $ | 16,451,594 | 16,217,373 | 16,067,424 | 16,075,832 | 16,000,000 | ||||||||||
| Yield | 4.21 | % | 4.28 | 4.37 | 4.39 | 4.48 | ||||||||||
| Consumer loans (3) | $ | 3,628,347 | 3,615,836 | 3,528,057 | 3,454,874 | 3,461,622 | ||||||||||
| Yield | 4.53 | % | 4.50 | 4.61 | 4.62 | 4.68 | ||||||||||
| Allowance for loan losses | $ | (307,078 | ) | (316,001 | ) | (328,084 | ) | (351,075 | ) | (372,239 | ) | |||||
| Loans, net (3) | $ | 19,772,863 | 19,517,208 | 19,267,397 | 19,179,631 | 19,089,383 | ||||||||||
| Yield | 4.34 | % | 4.40 | 4.50 | 4.52 | 4.54 | ||||||||||
| Mortgage loans held for sale | $ | 38,699 | 46,036 | 85,493 | 129,742 | 179,507 | ||||||||||
| Yield | 4.15 | % | 3.94 | 4.07 | 4.35 | 3.80 | ||||||||||
Federal funds sold, due from Federal Reserve Bank, and other short-term investments | $ | 935,300 | 1,235,144 | 1,375,921 | 1,550,113 | 1,343,652 | ||||||||||
| Yield | 0.23 | % | 0.24 | 0.24 | 0.24 | 0.24 | ||||||||||
| Federal Home Loan Bank and Federal Reserve Bank stock (5) | $ | 82,585 | 70,815 | 70,741 | 65,014 | 65,330 | ||||||||||
| Yield | 3.21 | % | 2.85 | 2.30 | 2.35 | 2.36 | ||||||||||
| Total interest earning assets | $ | 24,037,892 | 24,083,543 | 23,886,169 | 23,977,934 | 23,684,992 | ||||||||||
| Yield | 3.86 | % | 3.85 | 3.89 | 3.88 | 3.95 | ||||||||||
| Interest Bearing Liabilities | ||||||||||||||||
| Interest bearing demand deposits | $ | 3,878,590 | 4,102,398 | 3,933,902 | 3,895,675 | 3,839,707 | ||||||||||
| Rate | 0.19 | % | 0.19 | 0.23 | 0.18 | 0.18 | ||||||||||
| Money market accounts | $ | 6,077,357 | 6,161,893 | 6,148,289 | 6,072,155 | 6,135,649 | ||||||||||
| Rate | 0.32 | % | 0.33 | 0.33 | 0.33 | 0.33 | ||||||||||
| Savings deposits | $ | 616,962 | 605,054 | 607,144 | 609,832 | 581,792 | ||||||||||
| Rate | 0.10 | % | 0.10 | 0.11 | 0.11 | 0.11 | ||||||||||
| Time deposits under $100,000 | $ | 1,423,487 | 1,491,673 | 1,526,974 | 1,537,639 | 1,581,092 | ||||||||||
| Rate | 0.59 | % | 0.61 | 0.62 | 0.64 | 0.69 | ||||||||||
| Time deposits over $100,000 | $ | 1,956,925 | 2,049,094 | 2,022,719 | 1,891,624 | 1,958,870 | ||||||||||
| Rate | 0.76 | % | 0.80 | 0.84 | 0.88 | 0.93 | ||||||||||
| Brokered money market accounts | $ | 207,681 | 210,380 | 202,802 | 202,532 | 202,734 | ||||||||||
| Rate | 0.26 | % | 0.27 | 0.27 | 0.31 | 0.32 | ||||||||||
| Brokered time deposits | $ | 1,027,167 | 984,047 | 1,130,491 | 1,131,444 | 1,013,461 | ||||||||||
| Rate | 0.62 | % | 0.65 | 0.70 | 0.77 | 0.99 | ||||||||||
| Total interest bearing deposits | $ | 15,188,169 | 15,604,539 | 15,572,321 | 15,340,901 | 15,313,305 | ||||||||||
| Rate | 0.38 | % | 0.39 | 0.42 | 0.42 | 0.44 | ||||||||||
Federal funds purchased and securities sold under repurchase agreements | $ | 215,027 | 216,757 | 195,717 | 206,046 | 214,661 | ||||||||||
| Rate | 0.14 | % | 0.15 | 0.14 | 0.15 | 0.17 | ||||||||||
| Long-term debt | $ | 2,156,836 | 1,886,223 | 1,885,385 | 1,762,173 | 1,688,580 | ||||||||||
| Rate | 2.52 | % | 2.85 | 2.85 | 3.06 | 3.26 | ||||||||||
| Total interest bearing liabilities | $ | 17,560,032 | 17,707,519 | 17,653,423 | 17,309,120 | 17,216,546 | ||||||||||
| Rate | 0.64 | % | 0.65 | 0.67 | 0.68 | 0.72 | ||||||||||
| Non-interest bearing demand deposits | $ | 5,537,090 | 5,545,529 | 5,306,447 | 5,327,795 | 5,232,587 | ||||||||||
| Effective cost of funds | 0.47 | % | 0.47 | 0.49 | 0.49 | 0.52 | ||||||||||
| Net interest margin | 3.39 | % | 3.38 | 3.40 | 3.39 | 3.43 | ||||||||||
| Taxable equivalent adjustment | $ | 455 | 481 | 529 | 557 | 618 | ||||||||||
| (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 | ||||||||||||||||
| LOANS OUTSTANDING AND NON-PERFORMING LOANS COMPOSITION | |||||||||||||||||
| (Unaudited) | |||||||||||||||||
| (Dollars in thousands) | |||||||||||||||||
| March 31, 2014 | |||||||||||||||||
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 | $ | 984,658 | 4.9 | % | $ | 226 | 0.1 | % | |||||||||
| Hotels | 696,083 | 3.5 | 1,114 | 0.3 | |||||||||||||
| Office Buildings | 950,635 | 4.7 | 4,243 | 1.1 | |||||||||||||
| Shopping Centers | 844,205 | 4.2 | 9,305 | 2.4 | |||||||||||||
| Commercial Development | 152,309 | 0.8 | 28,559 | 7.4 | |||||||||||||
| Warehouses | 570,492 | 2.8 | 3,029 | 0.8 | |||||||||||||
| Other Investment Property | 500,087 | 2.5 | 4,107 | 1.1 | |||||||||||||
| Total Investment Properties | 4,698,469 | 23.3 | 50,583 | 13.3 | |||||||||||||
| 1-4 Family Construction | 141,060 | 0.7 | 815 | 0.2 | |||||||||||||
| 1-4 Family Investment Mortgage | 784,712 | 3.9 | 13,950 | 3.6 | |||||||||||||
| Residential Development | 187,240 | 0.9 | 14,486 | 3.8 | |||||||||||||
| Total 1-4 Family Properties | 1,113,012 | 5.5 | 29,251 | 7.6 | |||||||||||||
| Land Acquisition | 674,678 | 3.3 | 151,332 | 39.4 | |||||||||||||
| Total Commercial Real Estate | 6,486,159 | 32.2 | 231,166 | 60.1 | |||||||||||||
| Commercial, Financial, and Agricultural | 5,505,577 | 27.3 | 54,938 | 14.3 | |||||||||||||
| Owner-Occupied | 3,773,656 | 18.7 | 33,238 | 8.6 | |||||||||||||
| Small Business | 783,143 | 3.9 | 6,325 | 1.6 | |||||||||||||
| Total Commercial & Industrial | 10,062,376 | 49.9 | 94,501 | 24.6 | |||||||||||||
| Home Equity Lines | 1,601,757 | 7.9 | 18,003 | 4.7 | |||||||||||||
| Consumer Mortgages | 1,504,213 | 7.5 | 38,227 | 9.9 | |||||||||||||
| Credit Cards | 253,149 | 1.3 | - | - | |||||||||||||
| Other Retail Loans | 279,786 | 1.4 | 2,427 | 0.6 | |||||||||||||
| Total Retail | 3,638,905 | 18.0 | 58,657 | 15.3 | |||||||||||||
| Unearned Income | (28,436 | ) | nm | - | nm | ||||||||||||
| Total | $ | 20,159,004 | 100.0 | % | $ | 384,324 | 100.0 | % | |||||||||
| LOANS OUTSTANDING BY TYPE COMPARISON | |||||||||||||||||
| (Unaudited) | |||||||||||||||||
| (Dollars in thousands) | |||||||||||||||||
| Total Loans | 1Q14 vs. 4Q13 | 1Q14 vs. 1Q13 | |||||||||||||||
| Loan Type | March 31, 2014 | December 31, 2013 | % change (1) | March 31, 2013 | % change | ||||||||||||
| Multi-Family | $ | 984,658 | 954,295 | 12.9 | % | 857,239 | 14.9 | % | |||||||||
| Hotels | 696,083 | 687,177 | 5.3 | 691,453 | 0.7 | ||||||||||||
| Office Buildings | 950,635 | 884,638 | 30.3 | 768,806 | 23.7 | ||||||||||||
| Shopping Centers | 844,205 | 852,409 | (3.9 | ) | 847,460 | (0.4 | ) | ||||||||||
| Commercial Development | 152,309 | 156,344 | (10.5 | ) | 207,043 | (26.4 | ) | ||||||||||
| Warehouses | 570,492 | 561,637 | 6.4 | 534,051 | 6.8 | ||||||||||||
| Other Investment Property | 500,087 | 507,255 | (5.7 | ) | 500,643 | (0.1 | ) | ||||||||||
| Total Investment Properties | 4,698,469 | 4,603,755 | 8.3 | 4,406,695 | 6.6 | ||||||||||||
| 1-4 Family Construction | 141,060 | 138,973 | 6.1 | 132,377 | 6.6 | ||||||||||||
| 1-4 Family Investment Mortgage | 784,712 | 828,967 | (21.7 | ) | 866,921 | (9.5 | ) | ||||||||||
| Residential Development | 187,240 | 188,531 | (2.8 | ) | 252,204 | (25.8 | ) | ||||||||||
| Total 1-4 Family Properties | 1,113,012 | 1,156,471 | (15.2 | ) | 1,251,502 | (11.1 | ) | ||||||||||
| Land Acquisition | 674,678 | 705,333 | (17.6 | ) | 764,438 | (11.7 | ) | ||||||||||
| Total Commercial Real Estate | 6,486,159 | 6,465,559 | 1.3 | 6,422,635 | 1.0 | ||||||||||||
| Commercial, Financial, and Agricultural | 5,505,577 | 5,490,214 | 1.1 | 5,206,956 | 5.7 | ||||||||||||
| Owner-Occupied | 3,773,656 | 3,795,439 | (2.3 | ) | 3,780,129 | (0.2 | ) | ||||||||||
| Small Business | 783,143 | 687,216 | 56.6 | 553,056 | 41.6 | ||||||||||||
| Total Commercial & Industrial | 10,062,376 | 9,972,869 | 3.6 | 9,540,141 | 5.5 | ||||||||||||
| Home Equity Lines | 1,601,757 | 1,587,541 | 3.6 | 1,508,507 | 6.2 | ||||||||||||
| Consumer Mortgages | 1,504,213 | 1,519,068 | (4.0 | ) | 1,394,853 | 7.8 | |||||||||||
| Credit Cards | 253,149 | 256,846 | (5.8 | ) | 251,618 | 0.6 | |||||||||||
| Other Retail Loans | 279,786 | 284,778 | (7.1 | ) | 271,685 | 3.0 | |||||||||||
| Total Retail | 3,638,905 | 3,648,233 | (1.0 | ) | 3,426,663 | 6.2 | |||||||||||
| Unearned Income | (28,436 | ) | (28,862 | ) | (6.0 | ) | (21,552 | ) | 31.9 | ||||||||
| Total | $ | 20,159,004 | 20,057,799 | 2.0 | % | 19,367,887 | 4.1 | % | |||||||||
| (1) Percentage change is annualized. | |||||||||||||||||
| CREDIT QUALITY DATA | |||||||||||||||
| (Unaudited) | |||||||||||||||
(Dollars in thousands) | |||||||||||||||
| 2014 | 2013 | 1st Quarter | |||||||||||||
| First | Fourth | Third | Second | First | '14 vs. '13 | ||||||||||
| Quarter | Quarter | Quarter | Quarter | Quarter | Change | ||||||||||
| Non-performing Loans | $ | 384,324 | 416,300 | 450,879 | 483,464 | 513,227 | (25.1 | )% | |||||||
| Other Loans Held for Sale (1) | 3,120 | 10,685 | 9,351 | 12,083 | 9,129 | (65.8 | ) | ||||||||
| Other Real Estate | 110,757 | 112,629 | 126,640 | 139,653 | 155,237 | (28.7 | ) | ||||||||
| Non-performing Assets | 498,201 | 539,614 | 586,870 | 635,200 | 677,592 | (26.5 | ) | ||||||||
| Allowance for Loan Losses | 300,871 | 307,560 | 318,612 | 334,880 | 351,772 | (14.5 | ) | ||||||||
| Net Charge-Offs - Quarter | 15,181 | 25,116 | 23,030 | 29,969 | 57,328 | (73.5 | ) | ||||||||
| Net Charge-Offs / Average Loans - Quarter (2) | 0.30 | % | 0.51 | 0.47 | 0.61 | 1.18 | |||||||||
| Non-performing Loans / Loans | 1.91 | 2.08 | 2.29 | 2.47 | 2.65 | ||||||||||
| Non-performing Assets / Loans, Other Loans Held for Sale & ORE | 2.46 | 2.67 | 2.96 | 3.21 | 3.47 | ||||||||||
| Allowance / Loans | 1.49 | 1.53 | 1.62 | 1.71 | 1.82 | ||||||||||
| Allowance / Non-performing Loans | 78.29 | 73.88 | 70.66 | 69.27 | 68.54 | ||||||||||
| Allowance / Non-performing Loans (3) | 100.16 | 95.43 | 91.84 | 91.76 | 97.75 | ||||||||||
| Past Due Loans over 90 days and Still Accruing | $ | 6,563 | 4,489 | 4,738 | 4,596 | 5,799 | 13.2 | % | |||||||
| As a Percentage of Loans Outstanding | 0.03 | % | 0.02 | 0.02 | 0.02 | 0.03 | |||||||||
| Total Past Dues Loans and Still Accruing | $ | 75,038 | 72,600 | 78,906 | 80,678 | 88,330 | (15.0 | ) | |||||||
| As a Percentage of Loans Outstanding | 0.37 | % | 0.36 | 0.40 | 0.41 | 0.46 | |||||||||
| Accruing Troubled Debt Restructurings (TDRs) | $ | 495,390 | 556,410 | 574,236 | 635,125 | 623,900 | (20.6 | ) | |||||||
| (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) | |||||||||||||||
| March 31, 2014 | December 31, 2013 | March 31, 2013 | |||||||||||||
| Tier 1 Capital | $ | 2,430,789 | 2,351,493 | 2,866,489 | |||||||||||
| Total Risk-Based Capital | 2,981,128 | 2,900,865 | 3,493,090 | ||||||||||||
| Tier 1 Capital Ratio | 10.85 | % | 10.54 | 13.50 | |||||||||||
| Tier 1 Common Equity Ratio | 10.24 | 9.93 | 8.93 | ||||||||||||
| Total Risk-Based Capital Ratio | 13.31 | 13.00 | 16.45 | ||||||||||||
| Tier 1 Leverage Ratio | 9.46 | 9.13 | 11.27 | ||||||||||||
| Common Equity as a Percentage of Total Assets (2) | 10.87 | 10.77 | 9.99 | ||||||||||||
| Tangible Common Equity as a Percentage of Tangible Assets (3) | 10.78 | 10.68 | 9.89 | ||||||||||||
| Tangible Common Equity as a Percentage of Risk Weighted Assets (3) | 12.70 | 12.53 | 12.19 | ||||||||||||
| Book Value Per Common Share (4) | 2.95 | 2.90 | 2.99 | ||||||||||||
| Tangible Book Value Per Common Share (3) | 2.93 | 2.87 | 2.96 | ||||||||||||
| (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. | |||||||||||||||
Contacts:
Patrick A. Reynolds, 706-649-4973
Director
of Investor Relations
