Upgrade to SI Premium - Free Trial

Synovus Announces Earnings for the Fourth Quarter 2022

January 18, 2023 4:45 PM

Diluted Earnings per Share of $1.35 vs. $1.33 in 3Q22

Adjusted Diluted Earnings per Share of $1.35 vs. $1.34 in 3Q22

COLUMBUS, Ga.--(BUSINESS WIRE)-- Synovus Financial Corp. (NYSE: SNV) today reported financial results for the quarter and year ended Dec. 31, 2022. "Our 2022 financial results validated the resiliency of our business model and our team's ability to successfully execute on key strategic growth initiatives while delivering top quartile returns and efficiency," said Kevin Blair, Synovus chairman, CEO and president. "With pre-provision net revenue up 19%, the year was shaped by broad-based growth and stability in our core banking franchise that enabled investments in new sources of growth and enhancements to the client experience. Our commonsense approach to expense, credit, and capital management positions us for continued growth while remaining flexible as economic volatility persists. 2023 is a year of focused execution that will continue to drive profitable growth, enhanced service quality, and deeper client relationships. And as we also navigate uncertain economic terrain, risk profile resiliency, broad-based deposit generation, and strong credit vigilance remain top priorities. We're confident in the strength of our footprint, talent, and ability to execute, which will translate into achieving our stated near-term and long-term financial targets."

2022 Highlights

Fourth Quarter 2022 Highlights

Fourth Quarter 2022 Summary

Reported

Adjusted

(dollars in thousands)

4Q22

3Q22

4Q21

4Q22

3Q22

4Q21

Net income available to common shareholders

$

197,479

$

194,753

$

192,110

$

197,576

$

195,481

$

198,373

Diluted earnings per share

1.35

1.33

1.31

1.35

1.34

1.35

Total revenue

603,785

582,217

509,381

N/A

N/A

N/A

Total loans

43,716,353

42,571,458

39,311,958

N/A

N/A

N/A

Total deposits

48,871,559

47,697,564

49,427,276

N/A

N/A

N/A

Return on avg assets

1.38

%

1.39

%

1.40

%

1.39

%

1.39

%

1.44

%

Return on avg common equity

20.93

18.66

16.11

20.94

18.73

16.64

Return on avg tangible common equity

24.21

21.29

18.14

24.22

21.37

18.72

Net interest margin

3.60

3.49

2.96

N/A

N/A

N/A

Efficiency ratio-TE(1)(2)

51.08

50.41

57.85

50.58

49.98

55.64

NCO ratio-QTD

0.12

0.04

0.11

N/A

N/A

N/A

NPA ratio

0.33

0.32

0.40

N/A

N/A

N/A

(1) Taxable equivalent

(2) Adjusted tangible efficiency ratio

Balance Sheet

Loans*

(dollars in millions)

4Q22

3Q22

Linked
Quarter
Change

Linked
Quarter
% Change

4Q21

Year/Year
Change

Year/Year
% Change

Commercial & industrial**

$

22,066.7

$

21,212.5

$

854.1

4

%

$

19,622.9

$

2,443.7

12

%

Commercial real estate

12,650.3

12,288.0

362.3

3

11,015.1

1,635.2

15

Consumer

8,999.4

9,071.0

(71.6

)

(1

)

8,673.9

325.5

4

Total loans

$

43,716.4

$

42,571.5

$

1,144.9

3

%

$

39,311.9

$

4,404.4

11

%

* Amounts may not total due to rounding

** Includes PPP balances of $14.7 million, $42.8 million, and $399.6 million at 4Q22, 3Q22, and 4Q21, respectively.

Deposits*

(dollars in millions)

4Q22

3Q22

Linked
Quarter
Change

Linked
Quarter
% Change

4Q21

Year/Year
Change

Year/Year
% Change

Non-interest-bearing DDA

$

14,574.5

$

15,373.7

$

(799.3

)

(5

)%

$

15,242.8

$

(668.4

)

(4

)%

Interest-bearing DDA

5,761.4

5,776.8

(15.4

)

—

6,347.0

(585.6

)

(9

)

Money market

12,480.7

12,918.6

(437.9

)

(3

)

14,886.4

(2,405.7

)

(16

)

Savings

1,396.4

1,470.1

(73.7

)

(5

)

1,404.4

(8.0

)

(1

)

Public funds

6,635.6

5,549.7

1,085.9

20

6,284.6

351.0

6

Time deposits

2,724.1

2,110.9

613.1

29

2,427.1

297.0

12

Brokered deposits

5,299.0

4,497.8

801.2

18

2,835.0

2,464.0

87

Total deposits

$

48,871.6

$

47,697.6

$

1,174.0

2

%

$

49,427.3

$

(555.7

)

(1

)%

* Amounts may not total due to rounding

Income Statement Summary*

(in thousands, except per share data)

4Q22

3Q22

Linked
Quarter
Change

Linked
Quarter %
Change

4Q21

Year/Year
Change

Year/Year
% Change

Net interest income

$

501,346

$

477,919

$

23,427

5

%

$

392,313

$

109,033

28

%

Non-interest revenue

102,439

104,298

(1,859

)

(2

)

117,068

(14,629

)

(12

)

Non-interest expense

308,996

294,010

14,986

5

295,207

13,789

5

Provision for (reversal of) credit losses

34,884

25,581

9,303

36

(55,210

)

90,094

nm

Income before taxes

$

259,905

$

262,626

$

(2,721

)

(1

)%

$

269,384

$

(9,479

)

(4

)%

Income tax expense

54,135

59,582

(5,447

)

(9

)

68,983

(14,848

)

(22

)

Preferred stock dividends

8,291

8,291

—

—

8,291

—

—

Net income available to common shareholders

$

197,479

$

194,753

$

2,726

1

%

$

192,110

$

5,369

3

%

Weighted average common shares outstanding, diluted

146,528

146,418

110

—

146,793

(265

)

—

Diluted earnings per share

$

1.35

$

1.33

$

0.02

2

%

$

1.31

$

0.04

3

%

Adjusted diluted earnings per share

$

1.35

$

1.34

$

0.01

1

%

$

1.35

$

—

—

%

Effective tax rate

20.83

%

22.69

%

25.61

%

* Amounts may not total due to rounding

Core Performance

Capital Ratios

4Q22

3Q22

4Q21

Common equity Tier 1 capital (CET1) ratio

9.63

%

*

9.52

%

9.50

%

Tier 1 capital ratio

10.68

*

10.59

10.66

Total risk-based capital ratio

12.54

*

12.45

12.61

Tier 1 leverage ratio

9.07

*

9.04

8.72

Tangible common equity ratio

5.84

5.52

7.52

* Ratios are preliminary

Capital

Fourth Quarter 2022 Earnings Conference Call

Synovus will host an earnings highlights conference call at 8:30 a.m. ET on Jan. 19, 2023. The earnings call will be accompanied by a slide presentation. Shareholders and other interested parties may listen to this conference call via simultaneous internet broadcast. For a link to the webcast, go to investor.synovus.com/event. The replay will be archived for 12 months and will be available 30-45 minutes after the call.

Synovus Financial Corp. is a financial services company based in Columbus, Georgia, with approximately $60 billion in assets. Synovus provides commercial and consumer banking and a full suite of specialized products and services, including private banking, treasury management, wealth management, mortgage services, premium finance, asset-based lending, structured lending, capital markets and international banking. Synovus has 246 branches in Georgia, Alabama, South Carolina, Florida, and Tennessee. Synovus is a Great Place to Work-Certified Company and is on the web at synovus.com and on Twitter, Facebook, LinkedIn, and Instagram.

Forward-Looking Statements

This press release and certain of our other filings with the Securities and Exchange Commission contain statements that constitute “forward-looking statements” within the meaning of, and subject to the protections of, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical fact are forward-looking statements. You can identify these forward-looking statements through Synovus’ use of words such as “believes,” “anticipates,” “expects,” “may,” “will,” “assumes,” “should,” “predicts,” “could,” “would,” “intends,” “targets,” “estimates,” “projects,” “plans,” “potential” and other similar words and expressions of the future or otherwise regarding the outlook for Synovus’ future business and financial performance and/or the performance of the banking industry and economy in general. These forward-looking statements include, among others, our expectations regarding our future operating and financial performance; expectations on our intended strategies, initiatives, and other operational and execution goals; 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 December 31, 2021, 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 tangible efficiency ratio; adjusted net income available to common shareholders; adjusted diluted earnings per share; adjusted return on average assets; adjusted return on average common equity; return on average tangible common equity; adjusted return on average tangible common equity; tangible common equity ratio; and adjusted pre-provision net revenue (PPNR) excluding PPP revenue are not measures recognized under GAAP and therefore are considered non-GAAP financial measures. The most comparable GAAP measures to these measures are efficiency ratio-TE; net income available to common shareholders; diluted earnings per share; return on average assets; return on average common equity; the ratio of total shareholders' equity to total assets; and PPNR, 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 tangible efficiency ratio is a measure 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. The tangible common equity ratio is used by management to assess the strength of our capital position. Adjusted PPNR ex. PPP revenue is used by management to evaluate pre-provision net revenue exclusive of items that management believes are not indicative of ongoing operations and impact period-to-period comparisons including PPP revenue. The computations of these measures are set forth in the tables below.

Reconciliation of Non-GAAP Financial Measures

(dollars in thousands)

4Q22

3Q22

4Q21

Adjusted tangible efficiency ratio

Total non-interest expense

$

308,996

$

294,010

$

295,207

Subtract/add: Restructuring charges

2,372

(956

)

(5,958

)

Subtract: Valuation adjustment to Visa derivative

(2,500

)

—

(2,656

)

Subtract/add: Fair value adjustment on non-qualified deferred compensation

(1,557

)

1,076

(995

)

Adjusted non-interest expense

$

307,311

$

294,130

$

285,598

Subtract: Amortization of intangibles

(2,118

)

(2,118

)

(2,379

)

Adjusted tangible non-interest expense

$

305,193

$

292,012

$

283,219

Net interest income

$

501,346

$

477,919

$

392,313

Add: Taxable equivalent adjustment

1,131

972

884

Add: Total non-interest revenue

102,439

104,298

117,068

Total TE revenue

604,916

583,189

510,265

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

—

—

(230

)

Subtract/add: Fair value adjustment on non-qualified deferred compensation

(1,557

)

1,076

(995

)

Adjusted revenue

$

603,359

$

584,265

$

509,040

Efficiency ratio-TE

51.08

%

50.41

%

57.85

%

Adjusted tangible efficiency ratio

50.58

49.98

55.64

Reconciliation of Non-GAAP Financial Measures, continued

(in thousands, except per share data)

4Q22

3Q22

4Q21

Adjusted return on average assets

Net income

$

205,770

$

203,044

$

200,401

Add/subtract: Restructuring charges

(2,372

)

956

5,958

Add: Valuation adjustment to Visa derivative

2,500

—

2,656

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

—

—

(230

)

Subtract/add: Tax effect of adjustments(1)

(31

)

(228

)

(2,121

)

Adjusted net income

$

205,867

$

203,772

$

206,664

Net income annualized

$

816,370

$

805,555

$

795,069

Adjusted net income annualized

$

816,755

$

808,443

$

819,917

Total average assets

$

58,963,417

$

58,055,979

$

56,911,929

Return on average assets

1.38

%

1.39

%

1.40

%

Adjusted return on average assets

1.39

1.39

1.44

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

Net income available to common shareholders

$

197,479

$

194,753

$

192,110

Add/subtract: Restructuring charges

(2,372

)

956

5,958

Add: Valuation adjustment to Visa derivative

2,500

—

2,656

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

—

—

(230

)

Subtract/add: Tax effect of adjustments(1)

(31

)

(228

)

(2,121

)

Adjusted net income available to common shareholders

$

197,576

$

195,481

$

198,373

Weighted average common shares outstanding, diluted

146,528

146,418

146,793

Net income per common share, diluted

$

1.35

$

1.33

$

1.31

Adjusted net income per common share, diluted

1.35

1.34

1.35

Reconciliation of Non-GAAP Financial Measures, continued

(dollars in thousands)

4Q22

3Q22

4Q21

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

Net income available to common shareholders

$

197,479

$

194,753

$

192,110

Add/subtract: Restructuring charges

(2,372

)

956

5,958

Add: Valuation adjustment to Visa derivative

2,500

—

2,656

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

—

—

(230

)

Subtract/add: Tax effect of adjustments(1)

(31

)

(228

)

(2,121

)

Adjusted net income available to common shareholders

$

197,576

$

195,481

$

198,373

Adjusted net income available to common shareholders annualized

$

783,861

$

775,550

$

787,023

Add: Amortization of intangibles, tax effected, annualized

6,358

6,401

7,050

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

$

790,219

$

781,951

$

794,073

Net income available to common shareholders annualized

$

783,476

$

772,661

$

762,176

Add: Amortization of intangibles, tax effected, annualized

6,358

6,401

7,050

Net income available to common shareholders excluding amortization of intangibles annualized

$

789,834

$

779,062

$

769,226

Total average shareholders' equity less preferred stock

$

3,742,927

$

4,141,516

$

4,730,828

Subtract: Goodwill

(452,390

)

(452,390

)

(452,390

)

Subtract: Other intangible assets, net

(28,174

)

(30,214

)

(36,805

)

Total average tangible shareholders' equity less preferred stock

$

3,262,363

$

3,658,912

$

4,241,633

Return on average common equity

20.93

%

18.66

%

16.11

%

Adjusted return on average common equity

20.94

18.73

16.64

Return on average tangible common equity

24.21

21.29

18.14

Adjusted return on average tangible common equity

24.22

21.37

18.72

Reconciliation of Non-GAAP Financial Measures, continued

December 31,

September 30,

December 31,

(dollars in thousands)

2022

2022

2021

Tangible common equity ratio

Total assets

$

59,731,378

$

58,639,522

$

57,317,226

Subtract: Goodwill

(452,390

)

(452,390

)

(452,390

)

Subtract: Other intangible assets, net

(27,124

)

(29,242

)

(35,596

)

Tangible assets

$

59,251,864

$

58,157,890

$

56,829,240

Total shareholders’ equity

$

4,475,801

$

4,229,715

$

5,296,800

Subtract: Goodwill

(452,390

)

(452,390

)

(452,390

)

Subtract: Other intangible assets, net

(27,124

)

(29,242

)

(35,596

)

Subtract: Preferred stock, no par value

(537,145

)

(537,145

)

(537,145

)

Tangible common equity

$

3,459,142

$

3,210,938

$

4,271,669

Total shareholders’ equity to total assets ratio

7.49

%

7.21

%

9.24

%

Tangible common equity ratio

5.84

5.52

7.52

(1) An assumed marginal tax rate of 24.3% for 4Q22, 23.8% for 3Q22, and 25.3% for 4Q21 was applied.

Reconciliation of Non-GAAP Financial Measures, continued

(dollars in thousands)

2022

2021

Adjusted pre-provision net revenue (PPNR) ex. PPP revenue

Net interest income

$

1,796,900

$

1,532,947

Add: Total non-interest revenue

409,336

450,066

Subtract: Total non-interest expense

(1,157,506

)

(1,099,904

)

Pre-provision net revenue

$

1,048,730

$

883,109

Net interest income

$

1,796,900

$

1,532,947

Add: Taxable equivalent adjustment

3,927

3,185

TE net interest income

1,800,827

1,536,132

Add: Total non-interest revenue

$

409,336

$

450,066

Total TE revenue

2,210,163

1,986,198

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

—

799

Subtract/add: Fair value adjustment on non-qualified deferred compensation

4,054

(2,816

)

Adjusted revenue

$

2,214,217

$

1,984,181

Subtract: PPP revenue

(13,866

)

(94,733

)

Adjusted revenue ex. PPP revenue

$

2,200,351

$

1,889,448

Total non-interest expense

$

1,157,506

$

1,099,904

Subtract: Earnout liability adjustments

—

(507

)

Subtract: Loss on early extinguishment of debt

(677

)

—

Subtract/add: Restructuring charges

9,690

(7,223

)

Subtract: Valuation adjustment to Visa derivative

(6,000

)

(2,656

)

Subtract/add: Fair value adjustment on non-qualified deferred compensation

4,054

(2,816

)

Adjusted non-interest expense

$

1,164,573

$

1,086,702

Adjusted revenue ex. PPP revenue

$

2,200,351

$

1,889,448

Subtract: Adjusted non-interest expense

(1,164,573

)

(1,086,702

)

Adjusted PPNR ex. PPP revenue

$

1,035,778

$

802,746

Synovus

INCOME STATEMENT DATA

(Unaudited)

Years Ended

(Dollars in thousands, except per share data)

December 31,

2022

2021

% Change

Interest income

$

2,075,787

$

1,653,343

26

%

Interest expense

278,887

120,396

132

Net interest income

1,796,900

1,532,947

17

Provision for (reversal of) credit losses

84,553

(106,251

)

nm

Net interest income after provision for credit losses

1,712,347

1,639,198

4

Non-interest revenue:

Service charges on deposit accounts

93,067

86,310

8

Fiduciary and asset management fees

78,414

77,147

2

Card fees

61,833

51,399

20

Brokerage revenue

67,034

56,439

19

Mortgage banking income

17,476

54,371

(68

)

Capital markets income

26,702

26,118

2

Income from bank-owned life insurance

29,720

38,019

(22

)

Investment securities gains (losses), net

—

(799

)

nm

Other non-interest revenue

35,090

61,062

(43

)

Total non-interest revenue

409,336

450,066

(9

)

Non-interest expense:

Salaries and other personnel expense

681,710

649,426

5

Net occupancy, equipment, and software expense

174,730

169,222

3

Third-party processing and other services

88,617

86,688

2

Professional fees

37,189

32,785

13

FDIC insurance and other regulatory fees

29,083

22,355

30

Restructuring charges

(9,690

)

7,223

(234

)

Other operating expenses

155,867

132,205

18

Total non-interest expense

1,157,506

1,099,904

5

Income before income taxes

964,177

989,360

(3

)

Income tax expense

206,275

228,893

(10

)

Net income

757,902

760,467

—

Less: Preferred stock dividends

33,163

33,163

—

Net income available to common shareholders

$

724,739

$

727,304

—

%

Net income per common share, basic

4.99

4.95

1

%

Net income per common share, diluted

4.95

4.90

1

Cash dividends declared per common share

1.36

1.32

3

Return on average assets

1.32

%

1.37

%

(5) bps

Return on average common equity

17.41

15.56

185

Weighted average common shares outstanding, basic

145,364

147,041

(1

)%

Weighted average common shares outstanding, diluted

146,481

148,495

(1

)

nm - not meaningful

bps - basis points

Synovus

INCOME STATEMENT DATA

(Unaudited)

(Dollars in thousands, except per share data)

2022

2021

Fourth
Quarter

Fourth
Quarter

Third
Quarter

Second
Quarter

First
Quarter

Fourth
Quarter

22 vs '21

% Change

Interest income

$

654,654

551,299

453,772

416,062

418,279

57

%

Interest expense

153,308

73,380

28,384

23,814

25,966

490

Net interest income

501,346

477,919

425,388

392,248

392,313

28

Provision for (reversal of) credit losses

34,884

25,581

12,688

11,400

(55,210

)

nm

Net interest income after provision for credit losses

466,462

452,338

412,700

380,848

447,523

4

Non-interest revenue:

Service charges on deposit accounts

23,639

23,398

23,491

22,539

22,221

6

Fiduciary and asset management fees

18,836

19,201

20,100

20,277

20,602

(9

)

Card fees

15,887

15,101

16,089

14,756

12,861

24

Brokerage revenue

19,996

17,140

15,243

14,655

14,795

35

Mortgage banking income

2,554

5,065

3,904

5,953

7,059

(64

)

Capital markets income

6,998

6,839

7,393

5,472

7,188

(3

)

Income from bank-owned life insurance

7,206

6,792

9,165

6,556

15,168

(52

)

Investment securities gains (losses), net

—

—

—

—

230

nm

Other non-interest revenue

7,323

10,762

1,881

15,126

16,944

(57

)

Total non-interest revenue

102,439

104,298

97,266

105,334

117,068

(12

)

Non-interest expense:

Salaries and other personnel expense

182,629

173,334

161,063

164,684

167,018

9

Net occupancy, equipment, and software expense

45,192

43,462

43,199

42,877

42,780

6

Third-party processing and other services

23,130

22,539

21,952

20,996

22,791

1

Professional fees

11,096

6,755

10,865

8,474

9,014

23

FDIC insurance and other regulatory fees

8,232

7,707

6,894

6,250

6,016

37

Restructuring charges

(2,372

)

956

(1,850

)

(6,424

)

5,958

(140

)

Other operating expenses

41,089

39,257

39,928

35,593

41,630

(1

)

Total non-interest expense

308,996

294,010

282,051

272,450

295,207

5

Income before income taxes

259,905

262,626

227,915

213,732

269,384

(4

)

Income tax expense

54,135

59,582

49,863

42,695

68,983

(22

)

Net income

205,770

203,044

178,052

171,037

200,401

3

Less: Preferred stock dividends

8,291

8,291

8,291

8,291

8,291

—

Net income available to common shareholders

$

197,479

194,753

169,761

162,746

192,110

3

Net income per common share, basic

$

1.36

1.34

1.17

1.12

1.32

3

%

Net income per common share, diluted

1.35

1.33

1.16

1.11

1.31

3

Cash dividends declared per common share

0.34

0.34

0.34

0.34

0.33

3

Return on average assets *

1.38

%

1.39

1.26

1.22

1.40

(2) bps

Return on average common equity *

20.93

18.66

16.48

14.20

16.11

482

Weighted average common shares outstanding, basic

145,467

145,386

145,328

145,273

145,316

—

%

Weighted average common shares outstanding, diluted

146,528

146,418

146,315

146,665

146,793

—

nm - not meaningful

bps - basis points

* - ratios are annualized

Synovus

BALANCE SHEET DATA

December 31,
2022

September 30,
2022

December 31,
2021

(Unaudited)

(In thousands, except share data)

ASSETS

Cash and due from banks

$

624,097

$

516,163

$

432,925

Interest-bearing funds with Federal Reserve Bank

1,280,684

1,260,748

2,479,006

Interest earning deposits with banks

34,632

32,445

25,535

Federal funds sold and securities purchased under resale agreements

38,367

58,448

72,387

Cash and cash equivalents

1,977,780

1,867,804

3,009,853

Investment securities available for sale, at fair value

9,678,103

9,587,508

10,918,329

Loans held for sale ($51,136, $56,517, and $108,198 measured at fair value,

respectively)

391,502

696,450

750,642

Loans, net of deferred fees and costs

43,716,353

42,571,458

39,311,958

Allowance for loan losses

(443,424

)

(421,359

)

(427,597

)

Loans, net

43,272,929

42,150,099

38,884,361

Cash surrender value of bank-owned life insurance

1,089,280

1,084,060

1,068,616

Premises, equipment, and software, net

370,632

376,823

407,241

Goodwill

452,390

452,390

452,390

Other intangible assets, net

27,124

29,242

35,596

Other assets

2,471,638

2,395,146

1,790,198

Total assets

$

59,731,378

$

58,639,522

$

57,317,226

LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:

Deposits:

Non-interest-bearing deposits

$

15,639,899

$

16,359,551

$

16,392,653

Interest-bearing deposits

33,231,660

31,338,013

33,034,623

Total deposits

48,871,559

47,697,564

49,427,276

Federal funds purchased and securities sold under repurchase agreements

146,588

240,210

264,133

Other short-term borrowings

603,384

614,232

200

Long-term debt

4,109,597

4,434,327

1,204,229

Other liabilities

1,524,449

1,423,474

1,124,588

Total liabilities

55,255,577

54,409,807

52,020,426

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 342,857,143 shares; issued 170,141,492, 170,097,791, and 169,383,758; outstanding 145,486,634, 145,442,933, and 145,010,086

170,141

170,098

169,384

Additional paid-in capital

3,920,346

3,916,729

3,894,109

Treasury stock, at cost – 24,654,858, 24,654,858, and 24,373,672 shares

(944,484

)

(944,484

)

(931,497

)

Accumulated other comprehensive income (loss), net

(1,442,117

)

(1,534,314

)

(82,321

)

Retained earnings

2,234,770

2,084,541

1,709,980

Total shareholders’ equity

4,475,801

4,229,715

5,296,800

Total liabilities and shareholders' equity

$

59,731,378

$

58,639,522

$

57,317,226

Synovus

AVERAGE BALANCES, INTEREST, AND YIELDS/RATES

(Unaudited)

2022

2021

(dollars in thousands)

Average
Balance

Interest

Yield/
Rate

Average
Balance

Interest

Yield/
Rate

Assets

Interest earning assets:

Commercial loans (1) (2) (3)

$

32,402,218

$

1,448,463

4.47

%

$

29,630,598

$

1,150,835

3.88

%

Consumer loans (1) (2)

8,823,424

361,524

4.10

8,520,247

334,917

3.93

Less: Allowance for loan losses

(421,506

)

—

—

(537,324

)

—

—

Loans, net

40,804,136

1,809,987

4.44

37,613,521

1,485,752

3.95

Investment securities available for sale

11,208,886

209,951

1.87

9,603,343

140,077

1.46

Trading account assets

13,374

261

1.95

5,613

87

1.55

Other earning assets(4)

1,220,653

18,756

1.52

3,002,110

3,912

0.13

FHLB and Federal Reserve Bank stock

214,289

6,722

3.14

159,176

2,891

1.82

Mortgage loans held for sale

75,325

3,353

4.45

203,840

5,935

2.91

Other loans held for sale

682,961

30,684

4.43

580,162

17,874

3.04

Total interest earning assets

54,219,624

$

2,079,714

3.84

%

51,167,765

$

1,656,528

3.24

%

Cash and due from banks

574,250

561,170

Premises and equipment

385,622

445,333

Other real estate

6,356

1,522

Cash surrender value of bank-owned life insurance

1,078,653

1,058,966

Other assets(5)

1,345,568

2,133,725

Total assets

$

57,610,073

$

55,368,481

Liabilities and Shareholders' Equity

Interest-bearing liabilities:

Interest-bearing demand deposits

$

9,027,636

$

25,912

0.29

%

$

8,701,078

$

9,844

0.11

%

Money market accounts

15,385,765

79,567

0.52

15,607,034

27,556

0.18

Savings deposits

1,481,372

399

0.03

1,335,269

229

0.02

Time deposits

2,667,101

13,902

0.52

3,630,401

18,107

0.50

Brokered deposits

3,644,957

67,452

1.85

3,028,797

19,183

0.63

Federal funds purchased and securities sold under repurchase agreements

205,753

1,308

0.63

210,949

128

0.06

Other short-term borrowings

466,254

10,945

2.32

8

—

—

Long-term debt

1,999,595

79,402

3.95

1,203,282

45,349

3.77

Total interest-bearing liabilities

34,878,433

$

278,887

0.78

%

33,716,818

$

120,396

0.35

%

Non-interest-bearing demand deposits

16,731,967

15,304,120

Other liabilities

1,298,972

1,135,565

Shareholders' equity

4,700,701

5,211,978

Total liabilities and shareholders' equity

$

57,610,073

$

55,368,481

Net interest income, taxable equivalent net interest margin (6)

$

1,800,827

3.34

%

$

1,536,132

3.01

%

Less: taxable-equivalent adjustment

3,927

3,185

Net interest income

$

1,796,900

$

1,532,947

(1) Average loans are shown net of deferred fees and costs. NPLs are included.

(2) Interest income includes net loan fees as follows: 2022 — $57.3 million and 2021 — $115.5 million.

(3) Reflects taxable-equivalent adjustments, using the statutory federal tax rate of 21%, in adjusting interest on tax-exempt loans and investment securities to a taxable-equivalent basis.

(4) Includes interest-bearing funds with Federal Reserve Bank, interest earning deposits with banks, and federal funds sold and securities purchased under resale agreements.

(5) Includes average net unrealized gains/(losses) on investment securities available for sale of $(985.6) million and $46.0 million for the years ended December 31, 2022 and 2021, respectively.

(6) The net interest margin is calculated by dividing net interest income-taxable equivalent by average total interest earning assets.

Synovus

AVERAGE BALANCES, INTEREST, AND YIELDS/RATES

(Unaudited)

Fourth Quarter 2022

Third Quarter 2022

Fourth Quarter 2021

(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)

$

34,103,384

$

474,439

5.52

%

$

32,836,799

$

384,995

4.65

%

$

29,685,875

$

286,513

3.83

%

Consumer loans (1) (2)

9,041,520

101,905

4.50

8,931,573

94,425

4.21

8,679,722

83,836

3.85

Less: Allowance for loan losses

(427,525

)

—

—

(419,160

)

—

—

(474,972

)

—

—

Loans, net

42,717,379

576,344

5.36

41,349,212

479,420

4.60

37,890,625

370,349

3.88

Investment securities available for sale

11,296,449

58,840

2.09

11,126,705

53,550

1.93

10,884,571

41,447

1.52

Trading account assets

15,552

68

1.75

16,771

81

1.93

11,280

42

1.50

Other earning assets(4)

1,148,099

10,490

3.58

1,012,717

5,791

2.24

3,186,271

1,208

0.15

FHLB and Federal Reserve Bank stock

270,822

2,805

4.14

244,879

1,412

2.31

159,933

919

2.30

Mortgage loans held for sale

46,240

688

5.95

66,601

862

5.18

130,786

1,009

3.09

Other loans held for sale

514,811

6,550

4.98

892,805

11,155

4.89

518,992

4,189

3.16

Total interest earning assets

56,009,352

$

655,785

4.65

%

54,709,690

$

552,271

4.01

%

52,782,458

$

419,163

3.16

%

Cash and due from banks

651,189

557,537

541,788

Premises and equipment

375,352

383,189

421,577

Other real estate

—

2,398

1,351

Cash surrender value of bank-owned life insurance

1,085,394

1,080,914

1,067,004

Other assets(5)

842,130

1,322,251

2,097,751

Total assets

$

58,963,417

$

58,055,979

$

56,911,929

Liabilities and Shareholders' Equity

Interest-bearing liabilities:

Interest-bearing demand deposits

$

8,627,386

$

14,160

0.65

%

$

8,436,922

$

5,782

0.27

%

$

9,165,054

$

2,238

0.10

%

Money market accounts

14,771,308

46,671

1.25

15,411,450

20,696

0.53

15,998,203

5,562

0.14

Savings deposits

1,450,153

176

0.05

1,508,312

84

0.02

1,408,858

65

0.02

Time deposits

2,567,979

7,648

1.18

2,270,163

2,428

0.42

3,163,062

2,600

0.33

Brokered deposits

4,986,542

39,500

3.14

3,899,669

17,927

1.82

2,836,841

3,979

0.56

Federal funds purchased and securities sold under repurchase agreements

141,707

437

1.21

240,412

641

1.04

227,664

24

0.04

Other short-term borrowings

660,295

6,383

3.78

709,078

3,666

2.02

32

—

—

Long-term debt

3,446,306

38,333

4.39

2,656,939

22,156

3.29

1,203,959

11,498

3.82

Total interest-bearing liabilities

36,651,676

$

153,308

1.60

%

35,132,945

$

73,380

0.81

%

34,003,673

$

25,966

0.30

%

Non-interest-bearing demand deposits

16,569,275

16,904,353

16,545,203

Other liabilities

1,462,394

1,340,020

1,095,080

Shareholders' equity

4,280,072

4,678,661

5,267,973

Total liabilities and shareholders' equity

$

58,963,417

$

58,055,979

$

56,911,929

Net interest income, taxable equivalent net interest margin (6)

$

502,477

3.60

%

$

478,891

3.49

%

$

393,197

2.96

%

Less: taxable-equivalent adjustment

1,131

972

884

Net interest income

$

501,346

$

477,919

$

392,313

(1) Average loans are shown net of deferred fees and costs. NPLs are included.

(2) Interest income includes net loan fees as follows: Fourth Quarter 2022 — $11.7 million, Third Quarter 2022 — $11.9 million, and Fourth Quarter 2021 — $24.7 million.

(3) Reflects taxable-equivalent adjustments, using the statutory federal tax rate of 21%, in adjusting interest on tax-exempt loans and investment securities to a taxable-equivalent basis.

(4) Includes interest-bearing funds with Federal Reserve Bank, interest earning deposits with banks, and federal funds sold and securities purchased under resale agreements

(5) Includes average net unrealized gains/(losses) on investment securities available for sale of $(1.69) billion, $(1.06) billion, and $(34.2) million for the Fourth Quarter 2022, Third Quarter 2022, and Fourth Quarter 2021, respectively.

(6) The net interest margin is calculated by dividing annualized net interest income-taxable equivalent by average total interest earning assets.

Synovus

LOANS OUTSTANDING BY TYPE

(Unaudited)

(Dollars in thousands)

Loan Type

Total Loans
December 31, 2022

Total Loans
September 30, 2022

Linked Quarter
% Change

Total Loans
December 31, 2021

Year/Year
% Change

Commercial, Financial, and Agricultural

$

13,874,416

$

13,254,966

5

%

$

12,147,858

14

%

Owner-Occupied

8,192,240

7,957,550

3

7,475,066

10

Total Commercial & Industrial

22,066,656

21,212,516

4

19,622,924

12

Multi-Family

3,134,571

2,949,172

6

2,129,424

47

Hotels

1,708,194

1,712,016

—

1,537,060

11

Office Buildings

3,011,911

2,945,771

2

2,511,058

20

Shopping Centers

1,403,928

1,441,385

(3

)

1,655,465

(15

)

Warehouses

1,035,152

943,961

10

801,639

29

Other Investment Property

1,350,291

1,246,099

8

1,268,130

6

Total Investment Properties

11,644,047

11,238,404

4

9,902,776

18

1-4 Family Construction

229,263

249,840

(8

)

206,881

11

1-4 Family Investment Mortgage

387,670

389,787

(1

)

438,588

(12

)

Total 1-4 Family Properties

616,933

639,627

(4

)

645,469

(4

)

Commercial Development

79,889

92,159

(13

)

102,790

(22

)

Residential Development

108,661

119,019

(9

)

171,820

(37

)

Land Acquisition

200,783

198,756

1

192,256

4

Land and Development

389,333

409,934

(5

)

466,866

(17

)

Total Commercial Real Estate

12,650,313

12,287,965

3

11,015,111

15

Consumer Mortgages

5,214,443

5,166,928

1

5,068,998

3

Home Equity Lines

1,757,038

1,708,246

3

1,361,419

29

Credit Cards

203,612

197,978

3

204,172

—

Other Consumer Loans

1,824,291

1,997,825

(9

)

2,039,334

(11

)

Total Consumer

8,999,384

9,070,977

(1

)

8,673,923

4

Total

$

43,716,353

$

42,571,458

3

%

$

39,311,958

11

%

NON-PERFORMING LOANS COMPOSITION

(Unaudited)

(Dollars in thousands)

Loan Type

Total

Non-performing Loans
December 31, 2022

Total

Non-performing Loans
September 30, 2022

Linked Quarter
% Change

Total

Non-performing Loans
December 31, 2021

Year/Year
% Change

Commercial, Financial, and Agricultural

$

59,307

$

59,275

—

%

$

61,787

(4

)%

Owner-Occupied

10,104

8,433

20

11,196

(10

)

Total Commercial & Industrial

69,411

67,708

3

72,983

(5

)

Multi-Family

1,857

2,550

(27

)

2,380

(22

)

Office Buildings

309

884

(65

)

1,615

(81

)

Shopping Centers

735

742

(1

)

915

(20

)

Warehouses

223

223

—

223

—

Other Investment Property

349

641

(46

)

717

(51

)

Total Investment Properties

3,473

5,040

(31

)

5,850

(41

)

1-4 Family Construction

55

55

—

55

—

1-4 Family Investment Mortgage

3,067

3,036

1

4,508

(32

)

Total 1-4 Family Properties

3,122

3,091

1

4,563

(32

)

Commercial Development

—

422

(100

)

449

(100

)

Residential Development

267

267

—

446

(40

)

Land Acquisition

891

980

(9

)

1,023

(13

)

Land and Development

1,158

1,669

(31

)

1,918

(40

)

Total Commercial Real Estate

7,753

9,800

(21

)

12,331

(37

)

Consumer Mortgages

36,847

32,527

13

29,078

27

Home Equity Lines

6,830

7,121

(4

)

9,773

(30

)

Other Consumer Loans

7,220

4,938

46

6,877

5

Total Consumer

50,897

44,586

14

45,728

11

Total

$

128,061

$

122,094

5

%

$

131,042

(2

)%

Synovus

CREDIT QUALITY DATA

(Unaudited)

(Dollars in thousands)

2022

2021

Fourth Quarter

Fourth

Third

Second

First

Fourth

22 vs '21

Quarter

Quarter

Quarter

Quarter

Quarter

% Change

Non-performing Loans (NPL)

$

128,061

122,094

109,024

132,131

131,042

(2

)%

Impaired Loans Held for Sale

—

447

—

—

—

nm

Other Real Estate and Other Assets

15,320

15,320

26,759

26,759

27,137

(44

)

Non-performing Assets (NPAs)

143,381

137,861

135,783

158,890

158,179

(9

)

Allowance for Loan Losses (ALL)

443,424

421,359

407,837

414,956

427,597

4

Reserve for Unfunded Commitments

57,455

57,936

50,559

47,317

41,885

37

Allowance for Credit Losses (ACL)

500,879

479,295

458,396

462,273

469,482

7

Net Charge-Offs - Quarter

13,300

4,682

16,565

18,609

10,522

Net Charge-Offs - YTD

53,156

39,856

35,174

18,609

77,788

Net Charge-Offs / Average Loans - Quarter (1)

0.12

%

0.04

0.16

0.19

0.11

Net Charge-Offs / Average Loans - YTD (1)

0.13

0.13

0.18

0.19

0.20

NPLs / Loans

0.29

0.29

0.26

0.33

0.33

NPAs / Loans, ORE and specific other assets

0.33

0.32

0.33

0.40

0.40

ACL/Loans

1.15

1.13

1.11

1.15

1.19

ALL/Loans

1.01

0.99

0.99

1.03

1.09

ACL/NPLs

391.13

392.56

420.45

349.86

358.27

ALL/NPLs

346.26

345.11

374.08

314.05

326.31

Past Due Loans over 90 days and Still Accruing

$

3,373

3,443

2,251

3,067

6,770

(50

)

As a Percentage of Loans Outstanding

0.01

%

0.01

0.01

0.01

0.02

Total Past Due Loans and Still Accruing

$

65,568

63,545

56,160

45,385

57,565

14

As a Percentage of Loans Outstanding

0.15

%

0.15

0.14

0.11

0.15

Accruing Troubled Debt Restructurings (TDRs)

$

146,840

118,755

164,101

145,957

119,804

23

(1) Ratio is annualized.

SELECTED CAPITAL INFORMATION (1)

(Unaudited)

(Dollars in thousands)

December 31,
2022

September 30,
2022

December 31,
2021

Tier 1 Capital

$

5,463,338

5,306,324

4,925,763

Total Risk-Based Capital

6,415,680

6,237,082

5,827,196

Common Equity Tier 1 Capital Ratio

9.63

%

9.52

9.50

Tier 1 Capital Ratio

10.68

10.59

10.66

Total Risk-Based Capital Ratio

12.54

12.45

12.61

Tier 1 Leverage Ratio

9.07

9.04

8.72

Total Shareholders’ Equity to Total Assets Ratio

7.49

7.21

9.24

Tangible Common Equity Ratio(2)(4)

5.84

5.52

7.52

Book Value Per Common Share(3)

$

27.07

25.39

32.82

Tangible Book Value Per Common Share(2)

23.78

22.08

29.46

(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 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

[email protected]

Investor Contact

Cal Evans

Investor Relations

[email protected]

Source: Synovus Financial Corp.

Categories

Business Wire Press Releases

Next Articles