Synovus announces earnings for third quarter 2024

Diluted earnings per share of $1.18 versus $0.60 in 3Q23

Adjusted diluted earnings per share of $1.23 versus $0.84 in 3Q23

COLUMBUS, Ga.--(BUSINESS WIRE)--Oct. 16, 2024-- 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.

 

 

 

 

 

Media Contact
Audria Belton
Media Relations
media@synovus.com

I nvestor Contact
Jennifer H. Demba, CFA
Investor Relations
investorrelations@synovus.com

Source: Synovus Financial Corp.