COLUMBUS, Ga.--(BUSINESS WIRE)--Synovus Financial Corp. (NYSE: SNV) today reported financial results for the quarter ended June 30, 2017.
Second Quarter Highlights
- Net income available to common shareholders was $73.4 million or $0.60 per diluted share as compared to $69.3 million or $0.56 per diluted share for the first quarter 2017 and $57.9 million or $0.46 per diluted share for the second quarter 2016.
- Return on average assets was 1.00%, up 4 basis points from the previous quarter and up 17 basis points from the second quarter 2016.
- Return on average common equity was 10.34%, up 37 basis points from the previous quarter and up 208 basis points from the second quarter 2016.
- Total average loans grew $314.0 million or 5.2% annualized from the previous quarter and $1.42 billion or 6.2% as compared to the second quarter 2016.
- Total average deposits grew $72.9 million or 1.2% annualized from the previous quarter and $1.38 billion or 5.9% as compared to the second quarter 2016.
- Credit quality metrics remained favorable with a non-performing asset ratio of 73 basis points, down 4 basis points from the previous quarter and down 8 basis points from the second quarter 2016.
- Total revenues1 were $319.8 million, up $15.7 million or 5.2% from the previous quarter and 10.5% from the second quarter 2016.
- Net interest margin was 3.51%, up 9 basis points from the previous quarter and up 24 basis points from the second quarter 2016.
- Efficiency ratio2 of 59.90% improved from 64.84% the previous quarter and 65.11% in the second quarter 2016.
“We are pleased with our second quarter performance, highlighted by a 30 percent year-over-year increase in earnings per share,” said Kessel Stelling, Synovus chairman and CEO. “Profitability continued to improve as we delivered a 1 percent return on assets and an efficiency ratio below 60 percent for the quarter. We also celebrated being named ‘Most Reputable Bank’ by American Banker magazine and the Reputation Institute. Our team is honored by this recognition from both customers and non-customers, and further energized about our transition to a unified Synovus brand in 2018.”
Balance Sheet
-
Total loans ended the quarter at $24.43 billion, up $172.0 million or
2.8% annualized from the previous quarter and up $1.37 billion or 5.9%
as compared to the second quarter 2016.
- Commercial and industrial loans grew by $10.1 million or 0.3% annualized from the previous quarter and $795.5 million or 7.3% as compared to the second quarter 2016.
- Consumer loans grew by $207.2 million or 16.3% annualized from the previous quarter and $666.0 million or 14.4% as compared to the second quarter 2016.
- Commercial real estate loans declined by $45.0 million or 2.4% annualized from the previous quarter and declined $93.4 million or 1.2% as compared to the second quarter 2016.
- Total average loans were $24.35 billion, up $314.0 million or 5.2% annualized from the previous quarter and $1.42 billion or 6.2% as compared to the second quarter 2016.
-
Total average deposits were $24.99 billion, up $72.9 million or 1.2%
annualized from the previous quarter and $1.38 billion or 5.9% as
compared to the second quarter 2016.
- Average core transaction deposits3 grew $261.3 million or 5.8% annualized from the previous quarter and $1.56 billion or 9.3% as compared to the second quarter 2016.
Core Performance
- Total revenues1 were $319.8 million, up $15.7 million or 5.2% from the previous quarter and 10.5% from the second quarter 2016.
- Net interest income was $251.1 million, up $11.2 million or 4.7% from the previous quarter and 13.4% from the second quarter 2016.
- Net interest margin was 3.51%, up 9 basis points from the previous quarter. Yield on earning assets was 3.99%, up 11 basis points from the previous quarter, and the effective cost of funds was 0.48%, up 2 basis points from the previous quarter.
- Total non-interest income was $68.7 million, down $3.2 million or 4.4% compared to the previous quarter and up 1.2% from second quarter 2016.
-
Adjusted non-interest income was $70.1 million, up $4.1 million or
6.2% from the previous quarter and up 3.4% as compared to the second
quarter 2016.
- Core banking fees4 were $34.2 million, up $1.5 million or 4.6% from the previous quarter and 1.3% from the second quarter 2016.
- Fiduciary and asset management fees, brokerage revenue, and insurance revenues were $20.8 million, up $114 thousand or 0.5% from the previous quarter and 5.0% from the second quarter 2016.
- Mortgage banking income was $5.8 million, unchanged from the previous quarter and down 2.6% from the second quarter 2016.
-
Total non-interest expense was $191.7 million, down $5.6 million or
2.9% from the previous quarter and up 1.7% from the second quarter
2016.
- First quarter 2017 and second quarter 2016 included restructuring charges of $6.5 million and $5.8 million, respectively.
-
Adjusted non-interest expense was $191.4 million, up $837 thousand or
0.4% from the previous quarter and 5.0% from the second quarter 2016.
- Employment expense of $105.2 million decreased $2.0 million or 1.8% from the previous quarter and increased 8.4% from the second quarter 2016.
- Occupancy and equipment expense of $29.9 million increased $602 thousand or 2.1% from the previous quarter and 11.8% from the second quarter 2016.
- Other expenses of $56.6 million decreased $4.3 million or 7.0% from the previous quarter and decreased 12.6% from the second quarter 2016.
- Efficiency ratio2 was 59.90% as compared to 64.84% in the previous quarter and 65.11% in the second quarter 2016.
- Adjusted efficiency ratio was 59.56% as compared to 62.25% in the previous quarter and 63.00% in the second quarter 2016.
Credit Quality
- Non-performing loans were $159.3 million at June 30, 2017, up $951 thousand from March 31, 2017 and up $5.2 million from June 30, 2016. The non-performing loan ratio was 0.65% at June 30, 2017, unchanged compared to March 31, 2017 and down from 0.67% at June 30, 2016.
- Total non-performing assets were $178.9 million at June 30, 2017, down $8.3 million from March 31, 2017 and down $8.4 million from June 30, 2016. The non-performing asset ratio was 0.73% at June 30, 2017, as compared to 0.77% at March 31, 2017 and 0.81% at June 30, 2016.
- Net charge-offs were $15.7 million in the second quarter 2017, up $8.8 million from $6.9 million in the previous quarter and up $9.5 million from $6.1 million in the second quarter 2016. The annualized net charge-off ratio was 0.26% in the second quarter as compared to 0.12% in the previous quarter and 0.11% in the second quarter 2016.
- Total delinquencies (consisting of loans 30 or more days past due and still accruing) remained low at 0.27% of total loans at June 30, 2017 as compared to 0.26% at March 31, 2017 and 0.24% at June 30, 2016.
Capital Ratios
- Ratios reflect repurchase of $30.2 million in common stock during the second quarter 2017.
- Common Equity Tier 1 ratio was 10.02% at June 30, 2017 compared to 9.86% at March 31, 2017.
- Tier 1 Capital ratio was 10.36% at June 30, 2017 compared to 10.18% at March 31, 2017.
- Total Risk Based Capital ratio was 12.24% at June 30, 2017 compared to 12.09% at March 31, 2017.
- Tier 1 Leverage ratio was 9.29% at June 30, 2017 compared to 9.13% at March 31, 2017.
- Tangible Common Equity ratio was 9.15% at June 30, 2017 compared to 9.04% at March 31, 2017.
Second Quarter Earnings Conference Call
Synovus will host an earnings highlights conference call at 8:30 a.m. EDT on July 18, 2017. 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.
Synovus Financial Corp. is a financial services company based in Columbus, Georgia, with approximately $31 billion in assets. Synovus provides commercial and retail banking, investment, and mortgage services through 248 branches in Georgia, Alabama, South Carolina, Florida, and Tennessee. Synovus Bank, a wholly owned subsidiary of Synovus, was recognized as the “Most Reputable Bank” by American Banker and the Reputation Institute in 2017, and was named “Best Regional Bank, Southeast” by MONEY Magazine for 2016-17. Synovus is on the web at synovus.com, on Twitter @synovus, and on LinkedIn at http://linkedin.com/company/synovus.
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 deposits, loan growth and the net interest margin; expectations on our growth strategy, expense initiatives, strategic transactions, our brand initiatives, capital management and future profitability; expectations on credit trends and key credit metrics; 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, 2016 under the captions “Cautionary Notice Regarding Forward-Looking Statements” and “Risk Factors” and in Synovus’ quarterly reports on Form 10-Q and current reports on Form 8-K. We believe these forward-looking statements are reasonable; however, undue reliance should not be placed on any forward-looking statements, which are based on current expectations and speak only as of the date that they are made. We do not assume any obligation to update any forward-looking statements as a result of new information, future developments or otherwise, except as otherwise may be required by law.
Use of Non-GAAP Financial Measures
The measures average core transaction deposits; adjusted non-interest income; adjusted non-interest expense; adjusted efficiency ratio; tangible common equity ratio; and common equity Tier 1 (CET1) ratio (fully phased-in) are not measures recognized under U.S. generally accepted accounting principles (GAAP) and therefore are considered non-GAAP financial measures. The most comparable GAAP measures are total average deposits; total non-interest income; total non-interest expense; efficiency ratio; return on average common equity and total shareholders’ equity to total assets ratio, respectively.
Synovus believes that these non-GAAP financial measures provide meaningful additional information about Synovus to assist management, investors, and bank regulators in evaluating Synovus’ operating results, financial strength and capitalization, and the performance of its business and the strength of its capital position, but they have inherent limitations as analytical tools and should not be considered in isolation or as a substitute for analyses of results as reported under GAAP. Average core transaction deposits are a measure used by management to evaluate organic growth of deposits and the quality of deposits as a funding source. Adjusted non-interest income is a measure utilized by management to measure non-interest income exclusive of net investment securities gains and decrease in fair value of private equity investments, net. Adjusted non-interest expense and the adjusted efficiency ratio are measures utilized by management to measure the success of expense management initiatives focused on reducing recurring controllable operating costs. The tangible common equity ratio and common equity Tier 1 (CET1) ratio (fully phased-in) are used by management and bank regulators to assess the strength of our capital position. These 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 and should not be considered as substitutes for total average deposits; total non-interest income; total non-interest expense; efficiency ratio; return on average common equity and total shareholders’ equity to total assets ratio determined in accordance with GAAP and may not be comparable to other similarly titled measures at other companies.
The computations of average core transaction deposits; adjusted non-interest income; adjusted non-interest expense; adjusted efficiency ratio; tangible common equity ratio; and common equity Tier 1 (CET1) ratio (fully phased-in) and the reconciliation of these measures total average deposits; total non-interest income; total non-interest expense; efficiency ratio; return on average common equity; and total shareholders’ equity to total assets ratio are set forth in the tables below.
1 Consist of net interest income and non-interest income
excluding net investment securities gains.
2
Non-interest expense as a percentage of the sum of net interest income
(fully taxable equivalent basis) and non-interest income excluding net
investment securities gains/losses.
3 Consist of
non-interest bearing, NOW/Savings, and money market deposits excluding
SCMs and brokered deposits.
4 Include service charges on
deposit accounts, bankcard fees, letter of credit fees, ATM fee income,
line of credit non-usage fees, gains from sales of government guaranteed
loans, and miscellaneous other service charges.
| Reconciliation of Non-GAAP Financial Measures | |||||||||||||||
|
(dollars in thousands) |
2Q17 |
|
1Q17 |
|
2Q16 |
||||||||||
| Average Core Transaction Deposits | |||||||||||||||
| Total average deposits | $ | 24,991,708 | 24,918,855 | 23,608,027 | |||||||||||
| Subtract: Average brokered deposits | (1,379,559 | ) | (1,380,786 | ) | (1,337,001 | ) | |||||||||
| Subtract: Average time deposits excluding average SCM time deposits | (3,151,333 | ) | (3,151,888 | ) | (3,141,621 | ) | |||||||||
| Subtract: Average state, county, and municipal (SCM) deposits | (2,051,646 | ) | (2,238,324 | ) | (2,280,038 | ) | |||||||||
| Average core transaction deposits | $ | 18,409,170 | 18,147,857 | 16,849,367 | |||||||||||
| Adjusted Non-interest Income | |||||||||||||||
| Total non-interest income | $ | 68,701 | 71,839 | 67,886 | |||||||||||
| Subtract/add: Investment securities gains (losses), net | 1 | (7,668 | ) | - | |||||||||||
| Subtract/add: (Decrease) increase in fair value of private equity investments, net | 1,352 | 1,814 | (113 | ) | |||||||||||
| Adjusted non-interest income | $ | 70,054 | 65,985 | 67,773 | |||||||||||
| Adjusted Non-interest Expense | |||||||||||||||
| Total non-interest expense | $ | 191,747 | 197,388 | 188,611 | |||||||||||
| Subtract: Restructuring charges | (13 | ) | (6,511 | ) | (5,841 | ) | |||||||||
| Subtract: Fair value adjustment to Visa derivative | - | - | (360 | ) | |||||||||||
| Subtract: Merger-related expense | - | (86 | ) | - | |||||||||||
| Subtract: Amortization of intangibles | (292 | ) | (183 | ) | - | ||||||||||
| Adjusted non-interest expense | $ | 191,442 |
|
190,608 | 182,410 | ||||||||||
|
|
|||||||||||||||
| Adjusted Efficiency Ratio | |||||||||||||||
| Adjusted non-interest expense | $ | 191,442 | 190,608 | 182,410 | |||||||||||
| Net interest income | 251,097 | 239,927 | 221,449 | ||||||||||||
| Add: Tax equivalent adjustment | 298 | 309 | 329 | ||||||||||||
| Add: Total non-interest income | 68,701 | 71,839 | 67,886 | ||||||||||||
| Subtract/add: Decrease (increase) in fair value of private equity investments, net | 1,352 | 1,814 |
(113 |
) |
|||||||||||
| Subtract/add: Investment securities gains (losses), net | 1 | (7,668 | ) | - | |||||||||||
| Total revenues | $ | 321,449 |
|
306,221 | 289,551 | ||||||||||
| Adjusted efficiency ratio | 59.56 | % | 62.25 | 63.00 | |||||||||||
|
|
|||||||||||||||
|
Reconciliation of Non-GAAP Financial Measures, continued |
|||||||||||||||
|
(dollars in thousands) |
2Q17 |
1Q17 |
2Q16 |
||||||||||||
| Tangible common equity ratio | |||||||||||||||
| Total assets | $ | 30,687,966 | 30,679,589 | 29,459,691 | |||||||||||
| Subtract: Goodwill | (57,092 | ) | (57,010 | ) | (24,431 | ) | |||||||||
| Subtract: Other intangible assets, net | (11,843 | ) | (12,137 | ) | (228 | ) | |||||||||
| Tangible assets | $ | 30,619,031 | 30,610,442 | 29,435,032 | |||||||||||
| Total shareholders’ equity | $ | 2,997,947 | 2,962,127 | 2,951,659 | |||||||||||
| Subtract: Goodwill | (57,092 | ) | (57,010 | ) | (24,431 | ) | |||||||||
| Subtract: Other intangible assets, net | (11,843 | ) | (12,137 | ) | (288 | ) | |||||||||
| Subtract: Series C Preferred Stock, no par value | (125,980 | ) | (125,980 | ) | (125,980 | ) | |||||||||
| Tangible common equity | $ | 2,803,032 | 2,767,000 | 2,800,960 | |||||||||||
| Tangible common equity ratio | 9.15 | % | 9.04 | 9.52 | |||||||||||
|
Common Equity Tier 1 (CET1) ratio (fully phased-in) |
|||||||||||||||
| Common Equity Tier 1 (CET1) | $ | 2,733,823 | 2,672,649 | 2,615,939 | |||||||||||
| Adjustment related to capital components | (31,913 | ) | (39,834 | ) | (114,751 | ) | |||||||||
| CET1 (fully phased-in) | $ | 2,701,910 | 2,632,815 | 2,501,188 | |||||||||||
| Total risk-weighted assets (fully phased-in) | $ | 27,528,806 | 27,332,093 | 26,363,698 | |||||||||||
| Common Equity Tier 1 (CET1) ratio (fully phased-in) | 9.81 | % | 9.63 | 9.49 | |||||||||||
|
Synovus |
||||||||||||||
|
INCOME STATEMENT DATA |
|
|||||||||||||
| (Unaudited) |
Six Months Ended |
|||||||||||||
| (Dollars in thousands, except per share data) | June 30, | |||||||||||||
| 2017 | 2016 | Change | ||||||||||||
| Interest income | $ | 557,911 | 501,716 | 11.2 | % | |||||||||
| Interest expense | 66,887 | 62,073 | 7.8 | |||||||||||
| Net interest income | 491,024 | 439,643 | 11.7 | |||||||||||
| Provision for loan losses | 18,934 | 16,070 | 17.8 | |||||||||||
| Net interest income after provision for loan losses | 472,090 | 423,573 | 11.5 | |||||||||||
| Non-interest income: | ||||||||||||||
| Service charges on deposit accounts | 39,593 | 39,950 | (0.9 | ) | ||||||||||
| Fiduciary and asset management fees | 24,676 | 22,854 | 8.0 | |||||||||||
| Brokerage revenue | 14,436 | 13,821 | 4.4 | |||||||||||
| Mortgage banking income | 11,548 | 11,425 | 1.1 | |||||||||||
| Bankcard fees | 16,438 | 16,718 | (1.7 | ) | ||||||||||
| Investment securities gains, net | 7,667 | 67 | nm | |||||||||||
| (Decrease) increase in fair value of private equity investments, net | (3,166 | ) | (278 | ) | nm | |||||||||
| Other fee income | 11,033 | 10,084 | 9.4 | |||||||||||
| Other non-interest income | 18,314 | 16,392 | 11.7 | |||||||||||
| Total non-interest income | 140,539 | 131,033 | 7.3 | |||||||||||
| Non-interest expense: | ||||||||||||||
| Salaries and other personnel expense | 212,404 | 198,419 | 7.0 | |||||||||||
| Net occupancy and equipment expense | 59,264 | 53,360 | 11.1 | |||||||||||
| Third-party processing expense | 26,223 | 22,814 | 14.9 | |||||||||||
| FDIC insurance and other regulatory fees | 13,645 | 13,344 | 2.3 | |||||||||||
| Professional fees | 12,907 | 13,307 | (3.0 | ) | ||||||||||
| Advertising expense | 11,258 | 9,761 | 15.3 | |||||||||||
| Foreclosed real estate expense, net | 3,582 | 7,272 | (50.7 | ) | ||||||||||
| Earnout liability adjustments | 1,707 | - | nm | |||||||||||
| Merger-related expense | 86 | - | nm | |||||||||||
| Amortization of intangibles | 475 | 121 | 292.6 | |||||||||||
| Fair value adjustment to Visa derivative | - | 720 | nm | |||||||||||
| Loss on early extinguishment of debt | - | 4,735 | nm | |||||||||||
| Litigation settlement expense | - | 2,700 | nm | |||||||||||
| Restructuring charges, net | 6,524 | 6,981 | (6.5 | ) | ||||||||||
| Other operating expenses | 41,058 | 43,310 | (5.2 | ) | ||||||||||
| Total non-interest expense | 389,133 | 376,844 | 3.3 | |||||||||||
| Income before income taxes | 223,496 | 177,762 | 25.7 | |||||||||||
| Income tax expense | 75,635 | 64,773 | 16.8 | |||||||||||
| Net income | 147,861 | 112,989 | 30.9 | |||||||||||
| Dividends on preferred stock | 5,119 | 5,119 | - | |||||||||||
| Net income available to common shareholders | $ | 142,742 | 107,870 | 32.3 | % | |||||||||
| Net income per common share, basic | $ | 1.17 | 0.85 | 37.4 | % | |||||||||
| Net income per common share, diluted | 1.16 | 0.85 | 36.5 | |||||||||||
| Cash dividends declared per common share | 0.30 | 0.24 | 25.0 | |||||||||||
| Return on average assets | 0.98 | % | 0.78 |
20 |
bps |
|||||||||
| Return on average common equity | 10.16 | 7.66 | 250 | |||||||||||
| Weighted average common shares outstanding, basic | 122,251 | 126,164 | (3.1 | )% | ||||||||||
| Weighted average common shares outstanding, diluted | 123,042 | 126,778 | (2.9 | ) | ||||||||||
|
nm - not meaningful |
||||||||||||||
|
bps - basis points |
||||||||||||||
|
Synovus |
|||||||||||||||||||||||||
| INCOME STATEMENT DATA | |||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||
| (In thousands, except per share data) | 2017 | 2016 | 2nd Quarter | ||||||||||||||||||||||
| Second | First | Fourth | Third | Second | '17 vs. '16 | ||||||||||||||||||||
| Quarter | Quarter | Quarter | Quarter | Quarter | Change | ||||||||||||||||||||
| Interest income | $ | 285,510 | 272,401 | 264,534 | 256,554 | 252,393 | 13.1 | % | |||||||||||||||||
| Interest expense | 34,413 | 32,474 | 31,004 | 30,547 | 30,944 | 11.2 | |||||||||||||||||||
| Net interest income | 251,097 | 239,927 | 233,530 | 226,007 | 221,449 | 13.4 | |||||||||||||||||||
| Provision for loan losses | 10,260 | 8,674 | 6,259 | 5,671 | 6,693 | 53.3 | |||||||||||||||||||
| Net interest income after provision for loan losses | 240,837 | 231,253 | 227,271 | 220,336 | 214,756 | 12.1 | |||||||||||||||||||
| Non-interest income: | |||||||||||||||||||||||||
| Service charges on deposit accounts | 19,820 | 19,774 | 20,653 | 20,822 | 20,240 | (2.1 | ) | ||||||||||||||||||
| Fiduciary and asset management fees | 12,524 | 12,151 | 11,903 | 11,837 | 11,580 | 8.2 | |||||||||||||||||||
| Brokerage revenue | 7,210 | 7,226 | 7,009 | 6,199 | 7,338 | (1.7 | ) | ||||||||||||||||||
| Mortgage banking income | 5,784 | 5,766 | 5,504 | 7,329 | 5,941 | (2.6 | ) | ||||||||||||||||||
| Bankcard fees | 8,253 | 8,185 | 8,330 | 8,269 | 8,346 | (1.1 | ) | ||||||||||||||||||
| Investment securities gains (losses), net | (1 | ) | 7,668 | 5,885 | 59 | - | nm | ||||||||||||||||||
| (Decrease) increase in fair value of private equity investments, net | (1,352 | ) | (1,814 | ) | (499 | ) | (249 | ) | 113 | nm | |||||||||||||||
| Other fee income | 6,164 | 4,868 | 4,965 | 5,171 | 5,280 | 16.7 | |||||||||||||||||||
| Other non-interest income | 10,299 | 8,015 | 10,256 | 8,718 | 9,048 | 13.8 | |||||||||||||||||||
| Total non-interest income | 68,701 | 71,839 | 74,006 | 68,155 | 67,886 | 1.2 | |||||||||||||||||||
| Non-interest expense: | |||||||||||||||||||||||||
| Salaries and other personnel expense | 105,213 | 107,191 | 101,662 | 101,945 | 97,061 | 8.4 | |||||||||||||||||||
| Net occupancy and equipment expense | 29,933 | 29,331 | 27,867 | 28,120 | 26,783 | 11.8 | |||||||||||||||||||
| Third-party processing expense | 13,620 | 12,603 | 12,287 | 11,219 | 11,698 | 16.4 | |||||||||||||||||||
| FDIC insurance and other regulatory fees | 6,875 | 6,770 | 6,614 | 6,756 | 6,625 | 3.8 | |||||||||||||||||||
| Professional fees | 7,551 | 5,355 | 6,904 | 6,486 | 6,938 | 8.8 | |||||||||||||||||||
| Advertising expense | 5,346 | 5,912 | 4,905 | 5,597 | 7,351 | (27.3 | ) | ||||||||||||||||||
| Foreclosed real estate expense, net | 1,448 | 2,134 | 2,840 | 2,725 | 4,588 | (68.4 | ) | ||||||||||||||||||
| Earnout liability adjustments | 1,707 | - | - | - | - | nm | |||||||||||||||||||
| Merger-related expense | - | 86 | 1,086 | 550 | - | nm | |||||||||||||||||||
| Amortization of intangibles | 292 | 183 | 400 | - | - | nm | |||||||||||||||||||
| Fair value adjustment to Visa derivative | - | - | 4,716 | 360 | 360 | nm | |||||||||||||||||||
| Litigation settlement (recovery) expense | - | - | - | (189 | ) | - | nm | ||||||||||||||||||
| Restructuring charges, net | 13 | 6,511 | 42 | 1,243 | 5,841 | nm | |||||||||||||||||||
| Other operating expenses | 19,749 | 21,312 | 23,886 | 21,059 | 21,366 | (7.6 | ) | ||||||||||||||||||
| Total non-interest expense | 191,747 | 197,388 | 193,209 | 185,871 | 188,611 | 1.7 | |||||||||||||||||||
| Income before income taxes | 117,791 | 105,704 | 108,068 | 102,620 | 94,031 | 25.3 | |||||||||||||||||||
| Income tax expense | 41,788 | 33,847 | 39,519 | 37,375 | 33,574 | 24.5 | |||||||||||||||||||
| Net income | 76,003 | 71,857 | 68,549 | 65,245 | 60,457 | 25.7 | |||||||||||||||||||
| Dividends on preferred stock | 2,559 | 2,559 | 2,559 | 2,559 | 2,559 | - | |||||||||||||||||||
| Net income available to common shareholders | $ | 73,444 | 69,298 | 65,990 | 62,686 | 57,898 | 26.9 | % | |||||||||||||||||
| Net income per common share, basic | $ | 0.60 | 0.57 | 0.54 | 0.51 | 0.46 | 29.9 | % | |||||||||||||||||
| Net income per common share, diluted | 0.60 | 0.56 | 0.54 | 0.51 | 0.46 | 29.6 | |||||||||||||||||||
| Cash dividends declared per common share | 0.15 | 0.15 | 0.12 | 0.12 | 0.12 | 25.0 | |||||||||||||||||||
| Return on average assets * | 1.00 |
% |
|
0.96 | 0.90 | 0.88 | 0.83 |
17 |
bps |
||||||||||||||||
| Return on average common equity * | 10.34 | 9.97 | 9.42 | 8.89 | 8.26 | 208 | |||||||||||||||||||
| Weighted average common shares outstanding, basic | 122,203 | 122,300 | 122,341 | 122,924 | 125,100 | (2.3 | )% | ||||||||||||||||||
| Weighted average common shares outstanding, diluted | 123,027 | 123,059 | 123,187 | 123,604 | 125,699 | (2.1 | ) | ||||||||||||||||||
|
nm - not meaningful |
|||||||||||||||||||||||||
|
bps - basis points |
|||||||||||||||||||||||||
|
* - ratios are annualized |
|||||||||||||||||||||||||
|
Synovus |
||||||||||
| BALANCE SHEET DATA | June 30, 2017 | December 31, 2016 | June 30, 2016 | |||||||
| (Unaudited) | ||||||||||
| (In thousands, except share data) | ||||||||||
| ASSETS | ||||||||||
| Cash and cash equivalents | $377,213 | 395,175 | 377,334 | |||||||
| Interest bearing funds with Federal Reserve Bank | 468,148 | 527,090 | 904,406 | |||||||
| Interest earning deposits with banks | 6,012 | 18,720 | 24,541 | |||||||
|
Federal funds sold and securities purchased under resale agreements |
46,847 | 58,060 | 77,685 | |||||||
| Trading account assets, at fair value | 3,045 | 9,314 | 1,001 | |||||||
| Mortgage loans held for sale, at fair value | 61,893 | 51,545 | 87,824 | |||||||
| Investment securities available for sale, at fair value | 3,827,058 | 3,718,195 | 3,580,359 | |||||||
| Loans, net of deferred fees and costs | 24,430,512 | 23,856,391 | 23,060,908 | |||||||
| Allowance for loan losses | (248,095) | (251,758) | (255,076) | |||||||
| Loans, net | 24,182,417 | 23,604,633 | 22,805,832 | |||||||
| Premises and equipment, net | 416,364 | 417,485 | 424,967 | |||||||
| Goodwill | 57,092 | 59,678 | 24,431 | |||||||
| Other intangible assets | 11,843 | 13,223 | 228 | |||||||
| Other real estate | 19,476 | 22,308 | 33,289 | |||||||
| Deferred tax asset, net | 320,403 | 395,356 | 425,160 | |||||||
| Other assets | 890,155 | 813,220 | 692,634 | |||||||
| Total assets | $30,687,966 | 30,104,002 | 29,459,691 | |||||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||
| Liabilities: | ||||||||||
| Deposits: | ||||||||||
| Non-interest bearing deposits | $7,363,476 | 7,085,804 | 6,934,443 | |||||||
| Interest bearing deposits, excluding brokered deposits | 16,387,032 | 16,183,273 | 15,495,318 | |||||||
| Brokered deposits | 1,468,308 | 1,378,983 | 1,496,161 | |||||||
| Total deposits | 25,218,816 | 24,648,060 | 23,925,922 | |||||||
|
Federal funds purchased and securities sold under repurchase agreements |
150,379 |
159,699 | 247,179 | |||||||
| Long-term debt | 2,107,245 | 2,160,881 | 2,135,892 | |||||||
| Other liabilities | 213,579 | 207,438 | 199,039 | |||||||
| Total liabilities | 27,690,019 | 27,176,078 | 26,508,032 | |||||||
| Shareholders' equity: | ||||||||||
|
Series C Preferred Stock - no par value, 5,200,000 shares outstanding at June 30, 2017, December 31, 2016, and June 30, 2016 |
125,980 |
125,980 | 125,980 | |||||||
|
Common stock - $1.00 par value. 121,661,092 shares outstanding at June 30, 2017, 122,266,106 shares outstanding at December 31, 2016, and 124,047,659 shares outstanding at June 30, 2016 |
142,499 |
142,026 | 141,008 | |||||||
| Additional paid-in capital | 3,029,754 | 3,028,405 | 2,993,985 | |||||||
|
Treasury stock, at cost - 20,837,814 shares at June 30, 2017, 19,759,614 shares at December 31, 2016, and 16,959,977 shares at June 30, 2016 |
(709,944) |
(664,595) | (573,058) | |||||||
| Accumulated other comprehensive income (loss) | (47,865) | (55,659) | 11,005 | |||||||
| Retained earnings | 457,523 | 351,767 | 252,739 | |||||||
| Total shareholders' equity | 2,997,947 | 2,927,924 | 2,951,659 | |||||||
| Total liabilities and shareholders' equity | $30,687,966 | 30,104,002 | 29,459,691 | |||||||
|
Synovus |
|||||||||||||||||||||||
| AVERAGE BALANCES AND YIELDS/RATES (1) | |||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||||||
| 2017 | 2016 | ||||||||||||||||||||||
| Second | First | Fourth | Third | Second | |||||||||||||||||||
| Quarter | Quarter | Quarter | Quarter | Quarter | |||||||||||||||||||
| Interest Earning Assets | |||||||||||||||||||||||
| Taxable investment securities (2) | $ | 3,844,688 | 3,841,556 | 3,643,510 | 3,544,933 | 3,529,030 | |||||||||||||||||
| Yield | 2.11 | % | 2.06 | 1.92 | 1.83 | 1.89 | |||||||||||||||||
| Tax-exempt investment securities (2) (4) | $ | 340 | 2,730 | 2,824 | 2,943 | 3,491 | |||||||||||||||||
| Yield (taxable equivalent) | 6.87 | % | 5.81 | 5.82 | 5.96 | 6.08 | |||||||||||||||||
| Trading account assets | $ | 3,667 | 6,443 | 6,799 | 5,493 | 3,803 | |||||||||||||||||
| Yield | 2.28 | % | 1.72 | 2.63 | 0.93 | 1.27 | |||||||||||||||||
| Commercial loans (3) (4) | $ | 19,137,733 | 19,043,384 | 18,812,659 | 18,419,484 | 18,433,638 | |||||||||||||||||
| Yield | 4.27 | % | 4.16 | 4.05 | 4.03 | 4.04 | |||||||||||||||||
| Consumer loans (3) | $ | 5,215,258 | 4,992,683 | 4,911,149 | 4,720,082 | 4,497,147 | |||||||||||||||||
| Yield | 4.49 | % | 4.40 | 4.27 | 4.30 | 4.32 | |||||||||||||||||
| Allowance for loan losses | $ | (251,219 | ) | (253,927 | ) | (253,713 | ) | (255,675 | ) | (251,101 | ) | ||||||||||||
| Loans, net (3) | $ | 24,101,772 | 23,782,140 | 23,470,095 | 22,883,891 | 22,679,684 | |||||||||||||||||
| Yield | 4.36 | % | 4.25 | 4.14 | 4.14 | 4.15 | |||||||||||||||||
| Mortgage loans held for sale | $ | 52,224 | 46,554 | 77,652 | 87,524 | 72,477 | |||||||||||||||||
| Yield | 3.87 | % | 4.01 | 3.51 | 3.32 | 3.59 | |||||||||||||||||
| Federal funds sold, due from Federal Reserve Bank, | |||||||||||||||||||||||
| and other short-term investments | $ | 561,503 | 654,322 | 982,355 | 998,565 | 907,614 | |||||||||||||||||
| Yield | 1.00 | % | 0.77 | 0.49 | 0.48 | 0.47 | |||||||||||||||||
| Federal Home Loan Bank and Federal Reserve Bank stock (5) | $ | 177,323 | 170,844 | 121,079 | 70,570 | 77,571 | |||||||||||||||||
| Yield | 2.99 | % | 3.42 | 3.75 | 4.99 | 5.15 | |||||||||||||||||
| Total interest earning assets | $ | 28,741,517 | 28,504,589 | 28,304,314 | 27,593,919 | 27,273,670 | |||||||||||||||||
| Yield | 3.99 | % | 3.88 | 3.73 | 3.71 | 3.73 | |||||||||||||||||
| Interest Bearing Liabilities | |||||||||||||||||||||||
| Interest bearing demand deposits | $ | 4,837,053 | 4,784,329 | 4,488,135 | 4,274,117 | 4,233,310 | |||||||||||||||||
| Rate | 0.23 | % | 0.19 | 0.16 | 0.16 | 0.18 | |||||||||||||||||
| Money market accounts | $ | 7,427,562 | 7,424,627 | 7,359,067 | 7,227,030 | 7,082,759 | |||||||||||||||||
| Rate | 0.32 | % | 0.31 | 0.29 | 0.29 | 0.31 | |||||||||||||||||
| Savings deposits | $ | 805,019 | 909,660 | 908,725 | 797,961 | 746,225 | |||||||||||||||||
| Rate | 0.04 | % | 0.11 | 0.12 | 0.07 | 0.06 | |||||||||||||||||
| Time deposits under $100,000 | $ | 1,202,746 | 1,215,593 | 1,229,809 | 1,248,294 | 1,262,280 | |||||||||||||||||
| Rate | 0.67 | % | 0.64 | 0.64 | 0.64 | 0.64 | |||||||||||||||||
| Time deposits over $100,000 | $ | 2,040,924 | 2,029,713 | 2,014,564 | 2,030,242 | 2,016,116 | |||||||||||||||||
| Rate | 0.94 | % | 0.92 | 0.90 | 0.88 | 0.89 | |||||||||||||||||
| Non maturing brokered deposits | $ | 564,043 | 619,627 | 638,779 | 634,596 | 451,398 | |||||||||||||||||
| Rate | 0.54 | % | 0.41 | 0.31 | 0.29 | 0.39 | |||||||||||||||||
| Brokered time deposits | $ | 815,515 | 761,159 | 742,153 | 775,143 | 885,603 | |||||||||||||||||
| Rate | 0.94 | % | 0.92 | 0.90 | 0.88 | 0.85 | |||||||||||||||||
| Total interest bearing deposits | $ | 17,692,862 | 17,744,708 | 17,381,232 | 16,987,383 | 16,677,691 | |||||||||||||||||
| Rate | 0.41 | % | 0.39 | 0.37 | 0.37 | 0.39 | |||||||||||||||||
| Federal funds purchased and securities sold under | |||||||||||||||||||||||
| repurchase agreements | $ | 183,400 | 176,854 | 219,429 | 247,378 | 221,276 | |||||||||||||||||
| Rate | 0.10 | % | 0.09 | 0.08 | 0.09 | 0.09 | |||||||||||||||||
| Long-term debt | $ | 2,270,452 | 2,184,072 | 2,190,716 | 2,114,193 | 2,279,043 | |||||||||||||||||
| Rate | 2.83 | % | 2.83 | 2.65 | 2.71 | 2.55 | |||||||||||||||||
| Total interest bearing liabilities | $ | 20,146,714 | 20,105,634 | 19,791,377 | 19,348,954 | 19,178,010 | |||||||||||||||||
| Rate | 0.68 | % | 0.65 | 0.62 | 0.63 | 0.65 | |||||||||||||||||
| Non-interest bearing demand deposits | $ | 7,298,845 | 7,174,146 | 7,280,033 | 7,042,908 | 6,930,336 | |||||||||||||||||
| Effective cost of funds | 0.48 | % | 0.46 | 0.44 | 0.44 | 0.46 | |||||||||||||||||
| Net interest margin | 3.51 | % | 3.42 | 3.29 | 3.27 | 3.27 | |||||||||||||||||
| Taxable equivalent adjustment | $ | 298 | 309 | 322 | 330 | 329 | |||||||||||||||||
| (1) Yields and rates are annualized. | |||||||||||||||||||||||
| (2) Excludes net unrealized gains and losses. | |||||||||||||||||||||||
| (3) Average loans are shown net of unearned income. Non-performing loans are included. | |||||||||||||||||||||||
|
(4) Reflects taxable-equivalent adjustments, using the statutory federal income tax rate of 35%, in adjusting interest on tax-exempt loans and investment securities to a taxable-equivalent basis. |
|||||||||||||||||||||||
| (5) Included as a component of Other Assets on the consolidated balance sheet | |||||||||||||||||||||||
|
Synovus |
||||||||||||||||||||||||
| NON-PERFORMING LOANS COMPOSITION | ||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||
| Total | Total | Total | ||||||||||||||||||||||
| Non-performing | Non-performing | 2Q17 vs. 1Q17 | Non-performing | 2Q17 vs. 2Q16 | ||||||||||||||||||||
| Loan Type | Loans | Loans | % change (1) | Loans | % change | |||||||||||||||||||
| June 30, 2017 | March 31, 2017 | June 30, 2016 | ||||||||||||||||||||||
| Multi-Family | $ | 1,621 | 1,556 | 16.8 | % | $ | 4,070 | nm | ||||||||||||||||
| Hotels | 376 | 323 | 65.8 | 5,052 | (92.6 | )% | ||||||||||||||||||
| Office Buildings | 326 | 185 | 305.7 | 2,563 | (87.3 | ) | ||||||||||||||||||
| Shopping Centers | 161 | - | nm | 358 | nm | |||||||||||||||||||
| Warehouses | 41 | 226 | (328.3 | ) | 1,128 | (96.4 | ) | |||||||||||||||||
| Other Investment Property | 1,187 | 750 | 233.7 | 580 | 104.7 | |||||||||||||||||||
|
|
|
|||||||||||||||||||||||
| Total Investment Properties | 3,712 | 3,040 | 88.7 | 13,751 | (73.0 | ) | ||||||||||||||||||
| 1-4 Family Construction | - | 306 | (401.1 | ) | 304 | (100.0 | ) | |||||||||||||||||
| 1-4 Family Investment Mortgage | 8,535 | 8,497 | 1.8 | 7,994 | 6.8 | |||||||||||||||||||
| Total 1-4 Family Properties | 8,535 | 8,803 | (12.2 | ) | 8,298 | 2.9 | ||||||||||||||||||
| Commercial Development | 269 | 205 | 125.2 | 398 | (32.4 | ) | ||||||||||||||||||
| Residential Development | 5,585 | 9,033 | (153.1 | ) | 9,571 | (41.6 | ) | |||||||||||||||||
| Land Acquisition | 5,077 | 5,114 | (2.9 | ) | 7,610 | (33.3 | ) | |||||||||||||||||
| Land and Development | 10,931 | 14,352 | (95.6 | ) | 17,579 | (37.8 | ) | |||||||||||||||||
| Total Commercial Real Estate | 23,178 | 26,195 | (46.2 | ) | 39,628 | (41.5 | ) | |||||||||||||||||
| Commercial, Financial, and Agricultural | 69,550 | 60,381 | 60.9 | 55,821 | 24.6 | |||||||||||||||||||
| Owner-Occupied | 24,918 | 26,564 | (24.9 | ) | 17,118 | 45.6 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
| Total Commercial & Industrial | 94,468 | 86,945 | 34.7 | 72,939 | 29.5 | |||||||||||||||||||
| Home Equity Lines | 20,648 | 22,918 | (39.7 | ) | 16,912 | 22.1 | ||||||||||||||||||
| Consumer Mortgages | 18,035 | 19,874 | (37.1 | ) | 21,895 | (17.6 | ) | |||||||||||||||||
| Credit Cards | - | - | nm | - | nm | |||||||||||||||||||
| Other Consumer Loans | 2,988 | 2,434 | 91.3 | 2,698 | 10.7 | |||||||||||||||||||
|
|
||||||||||||||||||||||||
| Total Consumer | 41,671 | 45,226 | (31.5 | ) | 41,505 | 0.4 | ||||||||||||||||||
| Total | $ | 159,317 | 158,366 | 2.4 | % | $ | 154,072 | 3.4 | % | |||||||||||||||
| (1) Percentage change is annualized. | ||||||||||||||||||||||||
| LOANS OUTSTANDING BY TYPE COMPARISON | ||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||
| Total Loans | Total Loans | 2Q17 vs. 1Q17 | Total Loans | 2Q17 vs. 2Q16 | ||||||||||||||||||||
| Loan Type | June 30, 2017 | March 31, 2017 | % change (1) | June 30, 2016 | % change | |||||||||||||||||||
| Multi-Family | $ | 1,724,917 | 1,638,250 | 21.2 | % | $ | 1,528,191 | 12.9 | % | |||||||||||||||
| Hotels | 835,110 | 794,685 | 20.4 | 746,397 | 11.9 | |||||||||||||||||||
| Office Buildings | 1,567,984 | 1,581,460 | (3.4 | ) | 1,559,631 | 0.5 | ||||||||||||||||||
| Shopping Centers | 864,868 | 902,954 | (16.9 | ) | 926,147 | (6.6 | ) | |||||||||||||||||
| Warehouses | 467,369 | 504,619 | (29.6 | ) | 535,889 | (12.8 | ) | |||||||||||||||||
| Other Investment Property | 575,415 | 594,084 | (12.6 | ) | 554,715 | 3.7 | ||||||||||||||||||
| Total Investment Properties | 6,035,663 | 6,016,052 | 1.3 | 5,850,970 | 3.2 | |||||||||||||||||||
| 1-4 Family Construction | 198,419 | 203,151 | (9.3 | ) | 208,871 | (5.0 | ) | |||||||||||||||||
| 1-4 Family Investment Mortgage | 637,201 | 658,120 | (12.7 | ) | 758,463 | (16.0 | ) | |||||||||||||||||
| Total 1-4 Family Properties | 835,620 | 861,271 | (11.9 | ) | 967,334 | (13.6 | ) | |||||||||||||||||
| Commercial Development | 59,299 | 58,537 | 5.2 | 69,691 | (14.9 | ) | ||||||||||||||||||
| Residential Development | 118,032 | 130,653 | (38.7 | ) | 160,446 | (26.4 | ) | |||||||||||||||||
| Land Acquisition | 365,657 | 392,710 | (27.6 | ) | 459,254 | (20.4 | ) | |||||||||||||||||
| Land and Development | 542,988 | 581,900 | (26.8 | ) | 689,391 | (21.2 | ) | |||||||||||||||||
| Total Commercial Real Estate | 7,414,271 | 7,459,223 | (2.4 | ) | 7,507,695 | (1.2 | ) | |||||||||||||||||
| Commercial, Financial, and Agricultural | 7,000,573 | 7,056,032 | (3.2 | ) | 6,596,835 | 6.1 | ||||||||||||||||||
| Owner-Occupied | 4,750,335 | 4,684,734 | 5.6 | 4,358,595 | 9.0 | |||||||||||||||||||
| Total Commercial & Industrial | 11,750,908 | 11,740,766 | 0.3 | 10,955,430 | 7.3 | |||||||||||||||||||
| Home Equity Lines | 1,563,167 | 1,587,102 | (6.0 | ) | 1,657,109 | (5.7 | ) | |||||||||||||||||
| Consumer Mortgages | 2,470,665 | 2,350,730 | 20.5 | 2,132,114 | 15.9 | |||||||||||||||||||
| Credit Cards | 225,900 | 224,349 | 2.8 | 236,034 | (4.3 | ) | ||||||||||||||||||
| Other Consumer Loans | 1,031,639 | 922,018 | 47.7 | 600,153 | 71.9 | |||||||||||||||||||
| Total Consumer | 5,291,371 | 5,084,199 | 16.3 | 4,625,410 | 14.4 | |||||||||||||||||||
| Unearned Income | (26,038 | ) | (25,720 | ) | 5.0 | (27,627 | ) | (5.8 | ) | |||||||||||||||
| Total | $ | 24,430,512 | 24,258,468 | 2.8 | % | $ | 23,060,908 | 5.9 | % | |||||||||||||||
| (1) Percentage change is annualized. | ||||||||||||||||||||||||
|
Synovus |
||||||||||||||||||||||
| CREDIT QUALITY DATA | ||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||
| (Dollars in thousands) | 2017 | 2016 | 2nd Quarter | |||||||||||||||||||
| Second | First | Fourth | Third | Second | '17 vs. '16 | |||||||||||||||||
| Quarter | Quarter | Quarter | Quarter | Quarter | Change | |||||||||||||||||
| Non-performing Loans | $ | 159,317 | 158,366 | 153,378 | 148,155 | 154,072 | 3.4 | % | ||||||||||||||
| Impaired Loans Held for Sale (1) | 127 | 8,442 | - | 2,473 | - | nm | ||||||||||||||||
| Other Real Estate | 19,476 | 20,425 | 22,308 | 28,438 | 33,289 | (41.5 | ) | |||||||||||||||
| Non-performing Assets | 178,920 | 187,233 | 175,686 | 179,066 | 187,361 | (4.5 | ) | |||||||||||||||
| Allowance for loan losses | 248,095 | 253,514 | 251,758 | 253,817 | 255,076 | (2.7 | ) | |||||||||||||||
| Net Charge-Offs - Quarter | 15,678 | 6,919 | 8,319 | 6,930 | 6,133 | 155.6 | ||||||||||||||||
| Net Charge-Offs - YTD | 22,597 | 6,919 | 28,739 | 20,420 | 13,490 | 67.5 | ||||||||||||||||
| Net Charge-Offs / Average Loans - Quarter (2) | 0.26 | % | 0.12 | 0.14 | 0.12 | 0.11 | ||||||||||||||||
| Net Charge-Offs / Average Loans - YTD (2) | 0.19 | 0.12 | 0.12 | 0.12 | 0.12 | |||||||||||||||||
| Non-performing Loans / Loans | 0.65 | 0.65 | 0.64 | 0.64 | 0.67 | |||||||||||||||||
| Non-performing Assets / Loans, Other Loans Held for Sale & ORE | 0.73 | 0.77 | 0.74 | 0.77 | 0.81 | |||||||||||||||||
| Allowance / Loans | 1.02 | 1.05 | 1.06 | 1.09 | 1.11 | |||||||||||||||||
| Allowance / Non-performing Loans | 155.72 | 160.08 | 164.14 | 171.32 | 165.56 | |||||||||||||||||
| Allowance / Non-performing Loans (3) | 217.07 | 204.94 | 202.01 | 198.94 | 195.25 | |||||||||||||||||
| Past Due Loans over 90 days and Still Accruing | $ | 4,550 | 2,777 | 3,135 | 5,358 | 5,964 | (23.7 | ) | ||||||||||||||
| As a Percentage of Loans Outstanding | 0.02 | % | 0.01 | 0.01 | 0.02 | 0.03 | ||||||||||||||||
| Total Past Due Loans and Still Accruing | $ | 66,788 | 62,137 | 65,106 | 61,781 | 55,716 | 19.9 | |||||||||||||||
| As a Percentage of Loans Outstanding | 0.27 | % | 0.26 | 0.27 | 0.27 | 0.24 | ||||||||||||||||
| Accruing Troubled Debt Restructurings (TDRs) | $ | 167,395 | 172,421 | 195,776 | 201,896 | 205,165 | (18.4 | ) | ||||||||||||||
|
(1) Represent only impaired loans that have been specifically identified to be sold. Impaired loans held for sale are carried at the lower of cost or fair value, less costs to sell, based primarily on estimated sales proceeds net of selling costs. |
||||||||||||||||||||||
| (2) Ratio is annualized. | ||||||||||||||||||||||
| (3) Excludes non-performing loans for which the expected loss has been charged off. | ||||||||||||||||||||||
|
SELECTED CAPITAL INFORMATION (1) |
||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||
| June 30, 2017 |
December 31, 2016 |
June 30, 2016 | ||||||||||||||||||||
| Tier 1 Capital | $ | 2,827,892 | 2,685,880 | 2,627,574 | ||||||||||||||||||
| Total Risk-Based Capital | 3,338,707 | 3,201,268 | 3,146,898 | |||||||||||||||||||
| Common Equity Tier 1 Ratio (transitional) | 10.02 | % | 9.96 | 10.01 | ||||||||||||||||||
| Common Equity Tier 1 Ratio (fully phased-in) | 9.81 | 9.51 | 9.49 | |||||||||||||||||||
| Tier 1 Capital Ratio | 10.36 | 10.07 | 10.06 | |||||||||||||||||||
| Total Risk-Based Capital Ratio | 12.24 | 12.01 | 12.05 | |||||||||||||||||||
| Tier 1 Leverage Ratio | 9.29 | 8.99 | 9.10 | |||||||||||||||||||
|
Common Equity as a Percentage of Total Assets (2) |
9.36 | 9.31 | 9.59 | |||||||||||||||||||
| Tangible Common Equity as a Percentage of Tangible Assets (3) | 9.15 | 9.09 | 9.52 | |||||||||||||||||||
| Tangible Common Equity as a Percentage of Risk Weighted Assets (3) | 10.27 | 10.24 | 10.72 | |||||||||||||||||||
| Book Value Per Common Share (4) | $ | 23.61 | 22.92 | 22.78 | ||||||||||||||||||
|
Tangible Book Value Per Common Share (3) |
23.04 | 22.32 | 22.58 | |||||||||||||||||||
| (1) Current quarter regulatory capital information is preliminary. | ||||||||||||||||||||||
| (2) Common equity consists of Total Shareholders' Equity less Preferred Stock. | ||||||||||||||||||||||
| (3) Excludes the carrying value of goodwill and other intangible assets from common equity and total assets | ||||||||||||||||||||||
| (4) Book Value Per Common Share consists of Total Shareholders' Equity less Preferred Stock divided by total common shares outstanding. impact of unexercised tangible equity units (tMEDs). | ||||||||||||||||||||||