These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
Georgia
|
|
58-1134883
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
1111 Bay Avenue
Suite 500, Columbus, Georgia
|
|
31901
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Title of each class
|
Name of each exchange on which registered
|
Common Stock, $1.00 Par Value
Series B Participating Cumulative Preferred Stock Purchase Rights
Fixed-to-Floating Rate Non-Cumulative Perpetual Preferred Stock, Series C
|
New York Stock Exchange
New York Stock Exchange
New York Stock Exchange
|
Large accelerated filer
|
x
|
Accelerated filer
|
¨
|
|
|
|
|
Non-accelerated filer
|
¨
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
¨
|
|
|
|
|
|
|
Emerging growth company
|
¨
|
Class
|
|
|
|
April 28, 2017
|
|
Common Stock, $1.00 Par Value
|
|
|
|
122,356,991
|
|
|
|
|
|
Page
|
Part I
.
|
Financial Information
|
|
||
|
|
Index of Defined Terms
|
||
|
Item 1.
|
Financial Statements (Unaudited)
|
|
|
|
|
Consolidated Balance Sheets as of March 31, 2017 and December 31, 2016
|
||
|
|
Consolidated Statements of Income for the Three Months Ended March 31, 2017 and 2016
|
||
|
|
Consolidated Statements of Comprehensive Income for the Three Months Ended March 31, 2017 and 2016
|
||
|
|
Consolidated Statements of Changes in Shareholders' Equity for the Three Months Ended March 31, 2017 and 2016
|
||
|
|
Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2017 and 2016
|
||
|
|
Notes to Unaudited Interim Consolidated Financial Statements
|
||
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
||
|
Item 3.
|
|||
|
Item 4.
|
Controls and Procedures
|
||
|
|
|
|
|
Part II
.
|
Other Information
|
|
||
|
Item 1.
|
Legal Proceedings
|
||
|
Item 1A.
|
Risk Factors
|
||
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
||
|
Item 3.
|
Defaults Upon Senior Securities
|
||
|
Item 4.
|
Mine Safety Disclosures
|
||
|
Item 5.
|
Other Information
|
||
|
Item 6.
|
Exhibits
|
||
|
Signatures
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands, except share and per share data)
|
March 31, 2017
|
|
December 31, 2016
|
|||
ASSETS
|
|
|
|
|||
Cash and cash equivalents
|
$
|
380,493
|
|
|
395,175
|
|
Interest bearing funds with Federal Reserve Bank
|
622,460
|
|
|
527,090
|
|
|
Interest earning deposits with banks
|
24,259
|
|
|
18,720
|
|
|
Federal funds sold and securities purchased under resale agreements
|
50,003
|
|
|
58,060
|
|
|
Trading account assets, at fair value
|
1,778
|
|
|
9,314
|
|
|
Mortgage loans held for sale, at fair value
|
57,686
|
|
|
51,545
|
|
|
Investment securities available for sale, at fair value
|
3,782,942
|
|
|
3,718,195
|
|
|
Loans, net of deferred fees and costs
|
24,258,468
|
|
|
23,856,391
|
|
|
Allowance for loan losses
|
(253,514
|
)
|
|
(251,758
|
)
|
|
Loans, net
|
$
|
24,004,954
|
|
|
23,604,633
|
|
Premises and equipment, net
|
412,725
|
|
|
417,485
|
|
|
Goodwill
|
57,010
|
|
|
59,678
|
|
|
Other intangible assets
|
12,137
|
|
|
13,223
|
|
|
Other real estate
|
20,425
|
|
|
22,308
|
|
|
Deferred tax asset, net
|
359,121
|
|
|
395,356
|
|
|
Other assets
|
893,596
|
|
|
813,220
|
|
|
Total assets
|
$
|
30,679,589
|
|
|
30,104,002
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|||
Liabilities
|
|
|
|
|||
Deposits:
|
|
|
|
|||
Non-interest bearing deposits
|
$
|
7,264,856
|
|
|
7,085,804
|
|
Interest bearing deposits, excluding brokered deposits
|
16,452,703
|
|
|
16,183,273
|
|
|
Brokered deposits
|
1,388,153
|
|
|
1,378,983
|
|
|
Total deposits
|
25,105,712
|
|
|
24,648,060
|
|
|
Federal funds purchased and securities sold under repurchase agreements
|
146,480
|
|
|
159,699
|
|
|
Long-term debt
|
2,160,867
|
|
|
2,160,881
|
|
|
Other liabilities
|
304,403
|
|
|
207,438
|
|
|
Total liabilities
|
$
|
27,717,462
|
|
|
27,176,078
|
|
Shareholders' Equity
|
|
|
|
|||
Series C Preferred Stock – no par value. Authorized 100,000,000 shares; 5,200,000 shares issued and outstanding at March 31, 2017 and December 31, 2016
|
$
|
125,980
|
|
|
125,980
|
|
Common stock - $1.00 par value. Authorized 342,857,143 shares; 142,441,418 issued at March 31, 2017 and 142,025,720 issued at December 31, 2016; 122,321,804 outstanding at March 31, 2017 and 122,266,106 outstanding at December 31, 2016
|
142,441
|
|
|
142,026
|
|
|
Additional paid-in capital
|
3,025,775
|
|
|
3,028,405
|
|
|
Treasury stock, at cost – 20,119,614 shares at March 31, 2017 and 19,759,614 shares at December 31, 2016
|
(679,746
|
)
|
|
(664,595
|
)
|
|
Accumulated other comprehensive loss
|
(54,751
|
)
|
|
(55,659
|
)
|
|
Retained earnings
|
402,428
|
|
|
351,767
|
|
|
Total shareholders’ equity
|
2,962,127
|
|
|
2,927,924
|
|
|
Total liabilities and shareholders' equity
|
$
|
30,679,589
|
|
|
30,104,002
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|||||
(in thousands, except per share data)
|
2017
|
|
2016
|
|||
Interest income:
|
|
|
|
|||
Loans, including fees
|
$
|
249,348
|
|
|
229,917
|
|
Investment securities available for sale
|
19,834
|
|
|
16,972
|
|
|
Trading account assets
|
28
|
|
|
22
|
|
|
Mortgage loans held for sale
|
467
|
|
|
588
|
|
|
Federal Reserve Bank balances
|
1,211
|
|
|
999
|
|
|
Other earning assets
|
1,513
|
|
|
825
|
|
|
Total interest income
|
272,401
|
|
|
249,323
|
|
|
Interest expense:
|
|
|
|
|||
Deposits
|
16,958
|
|
|
16,015
|
|
|
Federal funds purchased and securities sold under repurchase agreements
|
38
|
|
|
45
|
|
|
Long-term debt
|
15,478
|
|
|
15,070
|
|
|
Total interest expense
|
32,474
|
|
|
31,130
|
|
|
Net interest income
|
239,927
|
|
|
218,193
|
|
|
Provision for loan losses
|
8,674
|
|
|
9,377
|
|
|
Net interest income after provision for loan losses
|
231,253
|
|
|
208,816
|
|
|
Non-interest income:
|
|
|
|
|||
Service charges on deposit accounts
|
19,774
|
|
|
19,710
|
|
|
Fiduciary and asset management fees
|
12,151
|
|
|
11,274
|
|
|
Brokerage revenue
|
7,226
|
|
|
6,483
|
|
|
Mortgage banking income
|
5,766
|
|
|
5,484
|
|
|
Bankcard fees
|
8,185
|
|
|
8,372
|
|
|
Investment securities gains, net
|
7,668
|
|
|
67
|
|
|
Decrease in fair value of private equity investments, net
|
(1,814
|
)
|
|
(391
|
)
|
|
Other fee income
|
4,868
|
|
|
4,804
|
|
|
Other non-interest income
|
8,015
|
|
|
7,344
|
|
|
Total non-interest income
|
71,839
|
|
|
63,147
|
|
|
Non-interest expense:
|
|
|
|
|||
Salaries and other personnel expense
|
107,191
|
|
|
101,358
|
|
|
Net occupancy and equipment expense
|
29,331
|
|
|
26,577
|
|
|
Third-party processing expense
|
12,603
|
|
|
11,116
|
|
|
FDIC insurance and other regulatory fees
|
6,770
|
|
|
6,719
|
|
|
Professional fees
|
5,355
|
|
|
6,369
|
|
|
Advertising expense
|
5,912
|
|
|
2,410
|
|
|
Foreclosed real estate expense, net
|
2,134
|
|
|
2,684
|
|
|
Merger-related expense
|
86
|
|
|
—
|
|
|
Loss on early extinguishment of debt, net
|
—
|
|
|
4,735
|
|
|
Fair value adjustment to Visa derivative
|
—
|
|
|
360
|
|
|
Restructuring charges, net
|
6,511
|
|
|
1,140
|
|
|
Other operating expenses
|
21,495
|
|
|
24,765
|
|
|
Total non-interest expense
|
197,388
|
|
|
188,233
|
|
|
Income before income taxes
|
105,704
|
|
|
83,730
|
|
|
Income tax expense
|
33,847
|
|
|
31,199
|
|
|
Net income
|
71,857
|
|
|
52,531
|
|
|
Dividends on preferred stock
|
2,559
|
|
|
2,559
|
|
|
Net income available to common shareholders
|
$
|
69,298
|
|
|
49,972
|
|
Net income per common share, basic
|
$
|
0.57
|
|
|
0.39
|
|
Net income per common share, diluted
|
0.56
|
|
|
0.39
|
|
|
Weighted average common shares outstanding, basic
|
122,300
|
|
|
127,227
|
|
|
Weighted average common shares outstanding, diluted
|
123,059
|
|
|
127,857
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|||||||||||||||||||
|
2017
|
|
2016
|
|||||||||||||||||
(in thousands)
|
Before-tax Amount
|
|
Tax (Expense) Benefit
|
|
Net of Tax Amount
|
|
Before-tax Amount
|
|
Tax (Expense) Benefit
|
|
Net of Tax Amount
|
|||||||||
Net income
|
$
|
105,704
|
|
|
(33,847
|
)
|
|
71,857
|
|
|
83,730
|
|
|
(31,199
|
)
|
|
52,531
|
|
||
Net change related to cash flow hedges:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Reclassification adjustment for losses realized in net income
|
65
|
|
|
(25
|
)
|
|
40
|
|
|
273
|
|
|
(105
|
)
|
|
168
|
|
|||
Net unrealized gains on investment securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Reclassification adjustment for net gains realized in net income
|
(7,668
|
)
|
|
2,952
|
|
|
(4,716
|
)
|
|
(67
|
)
|
|
26
|
|
|
(41
|
)
|
|||
Net unrealized gains arising during the period
|
9,099
|
|
|
(3,503
|
)
|
|
5,596
|
|
|
47,172
|
|
|
(18,162
|
)
|
|
29,010
|
|
|||
Net unrealized gains
|
1,431
|
|
|
(551
|
)
|
|
880
|
|
|
47,105
|
|
|
(18,136
|
)
|
|
28,969
|
|
|||
Post-retirement unfunded health benefit:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Reclassification adjustment for gains realized in net income
|
(20
|
)
|
|
8
|
|
|
(12
|
)
|
|
(94
|
)
|
|
36
|
|
|
(58
|
)
|
|||
Actuarial gains arising during the period
|
—
|
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Net unrealized (realized) gains
|
$
|
(20
|
)
|
|
8
|
|
|
(12
|
)
|
|
(94
|
)
|
|
36
|
|
|
(58
|
)
|
||
Other comprehensive income
|
$
|
1,476
|
|
|
(568
|
)
|
|
908
|
|
|
47,284
|
|
|
(18,205
|
)
|
|
29,079
|
|
||
Comprehensive income
|
|
|
|
|
$
|
72,765
|
|
|
|
|
|
|
81,610
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands, except per share data)
|
Series C Preferred Stock
|
|
Common
Stock
|
|
Additional
Paid-in
Capital
|
|
Treasury
Stock
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
Retained Earnings
|
|
Total
|
|||||||||
Balance at December 31, 2015
|
$
|
125,980
|
|
|
140,592
|
|
|
2,989,981
|
|
|
(401,511
|
)
|
|
(29,819
|
)
|
|
174,973
|
|
|
3,000,196
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
52,531
|
|
|
52,531
|
|
||
Other comprehensive income, net of income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
29,079
|
|
|
—
|
|
|
29,079
|
|
||
Cash dividends declared on common stock -$0.12 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15,069
|
)
|
|
(15,069
|
)
|
||
Cash dividends paid on Series C Preferred Stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,559
|
)
|
|
(2,559
|
)
|
||
Repurchases of common stock
|
—
|
|
|
—
|
|
|
|
|
|
(110,985
|
)
|
|
—
|
|
|
—
|
|
|
(110,985
|
)
|
||
Restricted share unit activity
|
—
|
|
|
175
|
|
|
(2,993
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,818
|
)
|
||
Stock options exercised
|
—
|
|
|
27
|
|
|
429
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
456
|
|
||
Share-based compensation net tax deficiency
|
—
|
|
|
—
|
|
|
(900
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(900
|
)
|
||
Share-based compensation expense
|
—
|
|
|
—
|
|
|
3,337
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,337
|
|
||
Balance at March 31, 2016
|
$
|
125,980
|
|
|
140,794
|
|
|
2,989,854
|
|
|
(512,496
|
)
|
|
(740
|
)
|
|
209,876
|
|
|
2,953,268
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Balance at December 31, 2016
|
$
|
125,980
|
|
|
142,026
|
|
|
3,028,405
|
|
|
(664,595
|
)
|
|
(55,659
|
)
|
|
351,767
|
|
|
2,927,924
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
71,857
|
|
|
71,857
|
|
||
Other comprehensive income, net of income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
908
|
|
|
—
|
|
|
908
|
|
||
Cash dividends declared on common stock - $0.15 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18,347
|
)
|
|
(18,347
|
)
|
||
Cash dividends paid on Series C Preferred Stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,559
|
)
|
|
(2,559
|
)
|
||
Repurchases of common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(15,151
|
)
|
|
—
|
|
|
—
|
|
|
(15,151
|
)
|
||
Restricted share unit activity
|
—
|
|
|
305
|
|
|
(7,799
|
)
|
|
—
|
|
|
—
|
|
|
(290
|
)
|
|
(7,784
|
)
|
||
Stock options exercised
|
—
|
|
|
110
|
|
|
1,809
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,919
|
|
||
Share-based compensation expense
|
—
|
|
|
—
|
|
|
3,360
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,360
|
|
||
Balance at March 31, 2017
|
$
|
125,980
|
|
|
$
|
142,441
|
|
|
3,025,775
|
|
|
(679,746
|
)
|
|
(54,751
|
)
|
|
402,428
|
|
|
2,962,127
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|||||
(in thousands)
|
2017
|
|
2016
|
|||
Operating Activities
|
|
|
|
|||
Net income
|
$
|
71,857
|
|
|
52,531
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|||
Provision for loan losses
|
8,674
|
|
|
9,377
|
|
|
Depreciation, amortization, and accretion, net
|
14,479
|
|
|
13,785
|
|
|
Deferred income tax expense
|
36,014
|
|
|
28,601
|
|
|
Decrease in trading account assets
|
7,536
|
|
|
296
|
|
|
Originations of mortgage loans held for sale
|
(156,043
|
)
|
|
(138,695
|
)
|
|
Proceeds from sales of mortgage loans held for sale
|
155,245
|
|
|
138,677
|
|
|
Gain on sales of mortgage loans held for sale, net
|
(3,560
|
)
|
|
(3,424
|
)
|
|
Increase in other assets
|
(1,875
|
)
|
|
(38,484
|
)
|
|
Increase in other liabilities
|
4,963
|
|
|
17,341
|
|
|
Investment securities gains, net
|
(7,668
|
)
|
|
(67
|
)
|
|
Losses and write-downs on other real estate, net
|
1,790
|
|
|
2,098
|
|
|
Decrease in fair value of private equity investments, net
|
1,814
|
|
|
391
|
|
|
Loss on early extinguishment of debt, net
|
—
|
|
|
4,735
|
|
|
Share-based compensation expense
|
3,360
|
|
|
3,337
|
|
|
Net cash provided by operating activities
|
$
|
136,586
|
|
|
90,499
|
|
Investing Activities
|
|
|
|
|||
Net increase in interest earning deposits with banks
|
(5,539
|
)
|
|
(4,299
|
)
|
|
Net decrease (increase) in federal funds sold and securities purchased under resale agreements
|
8,057
|
|
|
(6,481
|
)
|
|
Net increase in interest bearing funds with Federal Reserve Bank
|
(95,370
|
)
|
|
(78,640
|
)
|
|
Proceeds from maturities and principal collections of investment securities available for sale
|
163,386
|
|
|
168,039
|
|
|
Proceeds from sales of investment securities available for sale
|
282,629
|
|
|
243,609
|
|
|
Purchases of investment securities available for sale
|
(410,814
|
)
|
|
(363,788
|
)
|
|
Proceeds from sales of loans
|
—
|
|
|
4,259
|
|
|
Proceeds from sales of other real estate
|
2,773
|
|
|
10,798
|
|
|
Net increase in loans
|
(419,552
|
)
|
|
(344,159
|
)
|
|
Purchases of bank-owned life insurance policies
|
(75,000
|
)
|
|
—
|
|
|
Net increase in premises and equipment
|
(5,497
|
)
|
|
(7,830
|
)
|
|
Proceeds from sales of other assets held for sale
|
1,328
|
|
|
—
|
|
|
Net cash used in investing activities
|
$
|
(553,599
|
)
|
|
(378,492
|
)
|
Financing Activities
|
|
|
|
|||
Net increase in demand and savings deposits
|
364,517
|
|
|
110,837
|
|
|
Net increase in certificates of deposit
|
92,955
|
|
|
96,212
|
|
|
Net (decrease) increase in federal funds purchased and securities sold under repurchase agreements
|
(13,219
|
)
|
|
26,954
|
|
|
Repayments on long-term debt
|
(275,000
|
)
|
|
(830,067
|
)
|
|
Proceeds from issuance of long-term debt
|
275,000
|
|
|
1,000,000
|
|
|
Dividends paid to common shareholders
|
(18,347
|
)
|
|
(15,069
|
)
|
|
Dividends paid to preferred shareholders
|
(2,559
|
)
|
|
(2,559
|
)
|
|
Stock options exercised
|
1,919
|
|
|
456
|
|
|
Repurchases of common stock
|
(15,151
|
)
|
|
(110,985
|
)
|
|
Restricted stock activity
|
(7,784
|
)
|
|
(2,818
|
)
|
|
Net cash provided by financing activities
|
$
|
402,331
|
|
|
272,961
|
|
Decrease in cash and cash equivalents
|
(14,682
|
)
|
|
(15,032
|
)
|
|
Cash and cash equivalents at beginning of period
|
395,175
|
|
|
367,092
|
|
|
Cash and cash equivalents at end of period
|
$
|
380,493
|
|
|
352,060
|
|
|
|
|
|
Supplemental Cash Flow Information
|
|
|
|
|||
Cash paid during the period for:
|
|
|
|
|||
Income tax payments (refunds), net
|
$
|
210
|
|
|
(656
|
)
|
Interest paid
|
31,714
|
|
|
32,141
|
|
|
Non-cash Activities
|
|
|
|
|||
Premises and equipment transferred to other assets held for sale
|
—
|
|
|
4,828
|
|
|
Loans foreclosed and transferred to other real estate
|
2,679
|
|
|
4,328
|
|
|
Loans transferred to other loans held for sale at fair value
|
8,442
|
|
|
3,834
|
|
|
Securities purchased during the period but settled after period-end
|
94,560
|
|
|
—
|
|
|
|
|
|
|
Global One
|
|
October 1, 2016
|
||
(in thousands)
|
|
Fair Value
|
||
Assets acquired:
|
|
|
||
Cash and due from banks
|
|
$
|
9,554
|
|
Commercial and industrial loans
(1)
|
|
357,307
|
|
|
Goodwill
(2)
|
|
32,579
|
|
|
Other intangible assets
|
|
12,500
|
|
|
Other assets
|
|
2,742
|
|
|
Total assets acquired
|
|
$
|
414,682
|
|
Liabilities assumed:
|
|
|
||
Notes payable
(3)
|
|
$
|
358,560
|
|
Contingent consideration
|
|
11,421
|
|
|
Deferred tax liability, net
|
|
2,798
|
|
|
Other liabilities
|
|
11,903
|
|
|
Total liabilities assumed
|
|
$
|
384,682
|
|
Consideration paid
|
|
$
|
30,000
|
|
|
|
|
||
Cash paid
|
|
$
|
3,408
|
|
Fair value of common stock issued
|
|
26,592
|
|
|
|
|
|
|
|
March 31, 2017
|
|||||||||||
(in thousands)
|
|
Amortized Cost
|
|
Gross Unrealized Gains
|
|
Gross Unrealized Losses
|
|
Fair Value
|
|||||
U.S. Treasury securities
|
|
$
|
83,441
|
|
|
—
|
|
|
(550
|
)
|
|
82,891
|
|
U.S. Government agency securities
|
|
12,089
|
|
|
342
|
|
|
—
|
|
|
12,431
|
|
|
Mortgage-backed securities issued by U.S. Government agencies
|
|
166,794
|
|
|
787
|
|
|
(1,302
|
)
|
|
166,279
|
|
|
Mortgage-backed securities issued by U.S. Government sponsored enterprises
|
|
2,837,359
|
|
|
3,779
|
|
|
(38,594
|
)
|
|
2,802,544
|
|
|
Collateralized mortgage obligations issued by U.S. Government agencies or sponsored enterprises
|
|
710,188
|
|
|
12
|
|
|
(13,308
|
)
|
|
696,892
|
|
|
State and municipal securities
|
|
1,800
|
|
|
1
|
|
|
—
|
|
|
1,801
|
|
|
Other investments
|
|
20,263
|
|
|
144
|
|
|
(303
|
)
|
|
20,104
|
|
|
Total investment securities available for sale
|
|
$
|
3,831,934
|
|
|
5,065
|
|
|
(54,057
|
)
|
|
3,782,942
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
December 31, 2016
|
|||||||||||
(in thousands)
|
|
Amortized Cost
|
|
Gross Unrealized Gains
|
|
Gross Unrealized Losses
|
|
Fair Value
|
|||||
U.S. Treasury securities
|
|
$
|
108,221
|
|
|
225
|
|
|
(644
|
)
|
|
107,802
|
|
U.S. Government agency securities
|
|
12,727
|
|
|
266
|
|
|
—
|
|
|
12,993
|
|
|
Mortgage-backed securities issued by U.S. Government agencies
|
|
174,440
|
|
|
1,116
|
|
|
(1,354
|
)
|
|
174,202
|
|
|
Mortgage-backed securities issued by U.S. Government sponsored enterprises
|
|
2,543,495
|
|
|
5,416
|
|
|
(42,571
|
)
|
|
2,506,340
|
|
|
Collateralized mortgage obligations issued by U.S. Government agencies or sponsored enterprises
|
|
905,789
|
|
|
1,214
|
|
|
(16,561
|
)
|
|
890,442
|
|
|
State and municipal securities
|
|
2,780
|
|
|
14
|
|
|
—
|
|
|
2,794
|
|
|
Equity securities
|
|
919
|
|
|
2,863
|
|
|
—
|
|
|
3,782
|
|
|
Other investments
|
|
20,247
|
|
|
—
|
|
|
(407
|
)
|
|
19,840
|
|
|
Total investment securities available for sale
|
|
$
|
3,768,618
|
|
|
11,114
|
|
|
(61,537
|
)
|
|
3,718,195
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2017
|
|||||||||||||||||
|
Less than 12 Months
|
|
12 Months or Longer
|
|
Total
|
|||||||||||||
(in thousands)
|
Fair
Value
|
|
Gross Unrealized
Losses
|
|
Fair
Value
|
|
Gross Unrealized
Losses
|
|
Fair
Value
|
|
Gross Unrealized
Losses
|
|||||||
U.S. Treasury securities
|
$
|
64,134
|
|
|
550
|
|
|
—
|
|
|
—
|
|
|
64,134
|
|
|
550
|
|
Mortgage-backed securities issued by U.S. Government agencies
|
123,299
|
|
|
1,185
|
|
|
3,497
|
|
|
117
|
|
|
126,796
|
|
|
1,302
|
|
|
Mortgage-backed securities issued by U.S. Government sponsored enterprises
|
2,155,464
|
|
|
38,594
|
|
|
—
|
|
|
—
|
|
|
2,155,464
|
|
|
38,594
|
|
|
Collateralized mortgage obligations issued by U.S. Government agencies or sponsored enterprises
|
641,126
|
|
|
12,420
|
|
|
23,723
|
|
|
888
|
|
|
664,849
|
|
|
13,308
|
|
|
Other investments
|
—
|
|
|
—
|
|
|
4,959
|
|
|
303
|
|
|
4,959
|
|
|
303
|
|
|
Total
|
$
|
2,984,023
|
|
|
52,749
|
|
|
32,179
|
|
|
1,308
|
|
|
3,016,202
|
|
|
54,057
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
December 31, 2016
|
|||||||||||||||||
|
Less than 12 Months
|
|
12 Months or Longer
|
|
Total
|
|||||||||||||
(in thousands)
|
Fair
Value
|
|
Gross Unrealized
Losses
|
|
Fair
Value
|
|
Gross Unrealized
Losses
|
|
Fair
Value
|
|
Gross Unrealized
Losses
|
|||||||
U.S. Treasury securities
|
$
|
64,023
|
|
|
644
|
|
|
—
|
|
|
—
|
|
|
64,023
|
|
|
644
|
|
Mortgage-backed securities issued by U.S. Government agencies
|
128,121
|
|
|
1,240
|
|
|
3,626
|
|
|
114
|
|
|
131,747
|
|
|
1,354
|
|
|
Mortgage-backed securities issued by U.S. Government sponsored enterprises
|
2,123,181
|
|
|
42,571
|
|
|
—
|
|
|
—
|
|
|
2,123,181
|
|
|
42,571
|
|
|
Collateralized mortgage obligations issued by U.S. Government agencies or sponsored enterprises
|
682,492
|
|
|
15,653
|
|
|
24,801
|
|
|
908
|
|
|
707,293
|
|
|
16,561
|
|
|
Other investments
|
14,952
|
|
|
48
|
|
|
4,888
|
|
|
359
|
|
|
19,840
|
|
|
407
|
|
|
Total
|
$
|
3,012,769
|
|
|
60,156
|
|
|
33,315
|
|
|
1,381
|
|
|
3,046,084
|
|
|
61,537
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution of Maturities at March 31, 2017
|
|||||||||||||||||
(in thousands)
|
Within One
Year
|
|
1 to 5
Years
|
|
5 to 10
Years
|
|
More Than
10 Years
|
|
No Stated
Maturity
|
|
Total
|
|||||||
Amortized Cost
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
U.S. Treasury securities
|
$
|
18,756
|
|
|
64,685
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
83,441
|
|
U.S. Government agency securities
|
999
|
|
|
5,613
|
|
|
5,477
|
|
|
—
|
|
|
—
|
|
|
12,089
|
|
|
Mortgage-backed securities issued by U.S. Government agencies
|
—
|
|
|
—
|
|
|
33,513
|
|
|
133,281
|
|
|
—
|
|
|
166,794
|
|
|
Mortgage-backed securities issued by U.S. Government sponsored enterprises
|
93
|
|
|
1,603
|
|
|
570,250
|
|
|
2,265,413
|
|
|
—
|
|
|
2,837,359
|
|
|
Collateralized mortgage obligations issued by U.S. Government agencies or sponsored enterprises
|
—
|
|
|
—
|
|
|
—
|
|
|
710,188
|
|
|
—
|
|
|
710,188
|
|
|
State and municipal securities
|
1,620
|
|
|
180
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,800
|
|
|
Other investments
|
—
|
|
|
—
|
|
|
15,000
|
|
|
2,000
|
|
|
3,263
|
|
|
20,263
|
|
|
Total amortized cost
|
$
|
21,468
|
|
|
72,081
|
|
|
624,240
|
|
|
3,110,882
|
|
|
3,263
|
|
|
3,831,934
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Fair Value
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
U.S. Treasury securities
|
$
|
18,756
|
|
|
64,135
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
82,891
|
|
U.S. Government agency securities
|
1,012
|
|
|
5,744
|
|
|
5,675
|
|
|
—
|
|
|
—
|
|
|
12,431
|
|
|
Mortgage-backed securities issued by U.S. Government agencies
|
—
|
|
|
—
|
|
|
33,728
|
|
|
132,551
|
|
|
—
|
|
|
166,279
|
|
|
Mortgage-backed securities issued by U.S. Government sponsored enterprises
|
96
|
|
|
1,700
|
|
|
565,770
|
|
|
2,234,978
|
|
|
—
|
|
|
2,802,544
|
|
|
Collateralized mortgage obligations issued by U.S. Government agencies or sponsored enterprises
|
—
|
|
|
—
|
|
|
—
|
|
|
696,892
|
|
|
—
|
|
|
696,892
|
|
|
State and municipal securities
|
1,620
|
|
|
181
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,801
|
|
|
Other investments
|
—
|
|
|
—
|
|
|
15,145
|
|
|
1,851
|
|
|
3,108
|
|
|
20,104
|
|
|
Total fair value
|
$
|
21,484
|
|
|
71,760
|
|
|
620,318
|
|
|
3,066,272
|
|
|
3,108
|
|
|
3,782,942
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|||||
(in thousands)
|
|
2017
|
|
2016
|
|||
Proceeds from sales of investment securities available for sale
|
|
$
|
282,629
|
|
|
243,609
|
|
Gross realized gains on sales
|
|
7,702
|
|
|
954
|
|
|
Gross realized losses on sales
|
|
(34
|
)
|
|
(887
|
)
|
|
Investment securities gains, net
|
|
$
|
7,668
|
|
|
67
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|||||
(in thousands)
|
2017
|
|
2016
|
|||
Severance charges
|
$
|
6,453
|
|
|
—
|
|
Lease termination charges
|
—
|
|
|
44
|
|
|
Asset impairment charges
|
—
|
|
|
1,045
|
|
|
Other charges
|
58
|
|
|
51
|
|
|
Total restructuring charges, net
|
$
|
6,511
|
|
|
1,140
|
|
|
|
|
|
(in thousands)
|
Severance Charges
|
|
Lease Termination Charges
|
|
Total
|
||||
Balance at December 31, 2016
|
$
|
81
|
|
|
3,968
|
|
|
4,049
|
|
Accruals for voluntary and involuntary termination benefits
|
6,453
|
|
|
—
|
|
|
6,453
|
|
|
Payments
|
(219
|
)
|
|
(279
|
)
|
|
(498
|
)
|
|
Balance at March 31, 2017
|
$
|
6,315
|
|
|
3,689
|
|
|
10,004
|
|
|
|
|
|
|
|
(in thousands)
|
Severance Charges
|
|
Lease Termination Charges
|
|
Total
|
||||
Balance at December 31, 2015
|
$
|
1,930
|
|
|
4,687
|
|
|
6,617
|
|
Accruals for lease terminations
|
—
|
|
|
44
|
|
|
44
|
|
|
Payments
|
(397
|
)
|
|
(186
|
)
|
|
(583
|
)
|
|
Balance at March 31, 2016
|
$
|
1,533
|
|
|
4,545
|
|
|
6,078
|
|
|
|
|
|
|
|
Current, Accruing Past Due, and Non-accrual Loans
|
|
|||||||||||||||||||
|
March 31, 2017
|
|
||||||||||||||||||
(in thousands)
|
Current
|
|
Accruing 30-89 Days Past Due
|
|
Accruing 90 Days or Greater Past Due
|
|
Total Accruing Past Due
|
|
Non-accrual
|
|
Total
|
|
||||||||
Investment properties
|
$
|
6,009,438
|
|
|
3,574
|
|
|
—
|
|
|
3,574
|
|
|
3,040
|
|
|
6,016,052
|
|
|
|
1-4 family properties
|
848,034
|
|
|
4,136
|
|
|
298
|
|
|
4,434
|
|
|
8,803
|
|
|
861,271
|
|
|
||
Land and development
|
559,447
|
|
|
8,029
|
|
|
72
|
|
|
8,101
|
|
|
14,352
|
|
|
581,900
|
|
|
||
Total commercial real estate
|
7,416,919
|
|
|
15,739
|
|
|
370
|
|
|
16,109
|
|
|
26,195
|
|
|
7,459,223
|
|
|
||
Commercial, financial and agricultural
|
6,978,658
|
|
|
16,313
|
|
|
680
|
|
|
16,993
|
|
|
60,381
|
|
|
7,056,032
|
|
|
||
Owner-occupied
|
4,650,611
|
|
|
7,559
|
|
|
—
|
|
|
7,559
|
|
|
26,564
|
|
|
4,684,734
|
|
|
||
Total commercial and industrial
|
11,629,269
|
|
|
23,872
|
|
|
680
|
|
|
24,552
|
|
|
86,945
|
|
|
11,740,766
|
|
|
||
Home equity lines
|
1,558,111
|
|
|
5,961
|
|
|
112
|
|
|
6,073
|
|
|
22,918
|
|
|
1,587,102
|
|
|
||
Consumer mortgages
|
2,323,543
|
|
|
7,313
|
|
|
—
|
|
|
7,313
|
|
|
19,874
|
|
|
2,350,730
|
|
|
||
Credit cards
|
221,018
|
|
|
1,716
|
|
|
1,615
|
|
|
3,331
|
|
|
—
|
|
|
224,349
|
|
|
||
Other consumer loans
|
914,825
|
|
|
4,759
|
|
|
—
|
|
|
4,759
|
|
|
2,434
|
|
|
922,018
|
|
|
||
Total consumer
|
5,017,497
|
|
|
19,749
|
|
|
1,727
|
|
|
21,476
|
|
|
45,226
|
|
|
5,084,199
|
|
|
||
Total loans
|
$
|
24,063,685
|
|
|
59,360
|
|
|
2,777
|
|
|
62,137
|
|
|
158,366
|
|
|
24,284,188
|
|
(1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2016
|
|
||||||||||||||||||
(in thousands)
|
Current
|
|
Accruing 30-89 Days Past Due
|
|
Accruing 90 Days or Greater Past Due
|
|
Total Accruing Past Due
|
|
Non-accrual
|
|
Total
|
|
||||||||
Investment properties
|
$
|
5,861,198
|
|
|
2,795
|
|
|
—
|
|
|
2,795
|
|
|
5,268
|
|
|
5,869,261
|
|
|
|
1-4 family properties
|
873,231
|
|
|
4,801
|
|
|
161
|
|
|
4,962
|
|
|
9,114
|
|
|
887,307
|
|
|
||
Land and development
|
591,732
|
|
|
1,441
|
|
|
—
|
|
|
1,441
|
|
|
16,233
|
|
|
609,406
|
|
|
||
Total commercial real estate
|
7,326,161
|
|
|
9,037
|
|
|
161
|
|
|
9,198
|
|
|
30,615
|
|
|
7,365,974
|
|
|
||
Commercial, financial and agricultural
|
6,846,591
|
|
|
9,542
|
|
|
720
|
|
|
10,262
|
|
|
59,074
|
|
|
6,915,927
|
|
|
||
Owner-occupied
|
4,601,356
|
|
|
17,913
|
|
|
244
|
|
|
18,157
|
|
|
16,503
|
|
|
4,636,016
|
|
|
||
Total commercial and industrial
|
11,447,947
|
|
|
27,455
|
|
|
964
|
|
|
28,419
|
|
|
75,577
|
|
|
11,551,943
|
|
|
||
Home equity lines
|
1,585,228
|
|
|
10,013
|
|
|
473
|
|
|
10,486
|
|
|
21,551
|
|
|
1,617,265
|
|
|
||
Consumer mortgages
|
2,265,966
|
|
|
7,876
|
|
|
81
|
|
|
7,957
|
|
|
22,681
|
|
|
2,296,604
|
|
|
||
Credit cards
|
229,177
|
|
|
1,819
|
|
|
1,417
|
|
|
3,236
|
|
|
—
|
|
|
232,413
|
|
|
||
Other consumer loans
|
809,419
|
|
|
5,771
|
|
|
39
|
|
|
5,810
|
|
|
2,954
|
|
|
818,183
|
|
|
||
Total consumer
|
4,889,790
|
|
|
25,479
|
|
|
2,010
|
|
|
27,489
|
|
|
47,186
|
|
|
4,964,465
|
|
|
||
Total loans
|
$
|
23,663,898
|
|
|
61,971
|
|
|
3,135
|
|
|
65,106
|
|
|
153,378
|
|
|
23,882,382
|
|
(2
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan Portfolio Credit Exposure by Risk Grade
|
|
|||||||||||||||||||
|
March 31, 2017
|
|
||||||||||||||||||
(in thousands)
|
Pass
|
|
Special
Mention
|
|
Substandard
(1)
|
|
Doubtful
(2)
|
|
Loss
|
|
Total
|
|
||||||||
Investment properties
|
$
|
5,945,008
|
|
|
46,057
|
|
|
24,987
|
|
|
—
|
|
|
—
|
|
|
6,016,052
|
|
|
|
1-4 family properties
|
812,321
|
|
|
24,801
|
|
|
23,901
|
|
|
248
|
|
|
—
|
|
|
861,271
|
|
|
||
Land and development
|
506,779
|
|
|
44,332
|
|
|
23,876
|
|
|
6,913
|
|
|
—
|
|
|
581,900
|
|
|
||
Total commercial real estate
|
7,264,108
|
|
|
115,190
|
|
|
72,764
|
|
|
7,161
|
|
|
—
|
|
|
7,459,223
|
|
|
||
Commercial, financial and agricultural
|
6,765,031
|
|
|
138,102
|
|
|
146,329
|
|
|
6,430
|
|
|
140
|
|
(3)
|
7,056,032
|
|
|
||
Owner-occupied
|
4,522,172
|
|
|
50,774
|
|
|
110,378
|
|
|
1,410
|
|
|
—
|
|
|
4,684,734
|
|
|
||
Total commercial and industrial
|
11,287,203
|
|
|
188,876
|
|
|
256,707
|
|
|
7,840
|
|
|
140
|
|
|
11,740,766
|
|
|
||
Home equity lines
|
1,557,077
|
|
|
—
|
|
|
25,157
|
|
|
2,263
|
|
|
2,605
|
|
(3)
|
1,587,102
|
|
|
||
Consumer mortgages
|
2,329,408
|
|
|
—
|
|
|
20,094
|
|
|
1,061
|
|
|
167
|
|
(3)
|
2,350,730
|
|
|
||
Credit cards
|
222,733
|
|
|
—
|
|
|
391
|
|
|
—
|
|
|
1,225
|
|
(4)
|
224,349
|
|
|
||
Other consumer loans
|
919,415
|
|
|
—
|
|
|
2,516
|
|
|
42
|
|
|
45
|
|
(3)
|
922,018
|
|
|
||
Total consumer
|
5,028,633
|
|
|
—
|
|
|
48,158
|
|
|
3,366
|
|
|
4,042
|
|
|
5,084,199
|
|
|
||
Total loans
|
$
|
23,579,944
|
|
|
304,066
|
|
|
377,629
|
|
|
18,367
|
|
|
4,182
|
|
|
24,284,188
|
|
(5
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2016
|
|
||||||||||||||||||
(in thousands)
|
Pass
|
|
Special
Mention
|
|
Substandard
(1)
|
|
Doubtful
(2)
|
|
Loss
|
|
Total
|
|
||||||||
Investment properties
|
$
|
5,794,626
|
|
|
43,336
|
|
|
31,299
|
|
|
—
|
|
|
—
|
|
|
5,869,261
|
|
|
|
1-4 family properties
|
826,311
|
|
|
33,928
|
|
|
26,790
|
|
|
278
|
|
|
—
|
|
|
887,307
|
|
|
||
Land and development
|
514,853
|
|
|
60,205
|
|
|
27,361
|
|
|
6,987
|
|
|
—
|
|
|
609,406
|
|
|
||
Total commercial real estate
|
7,135,790
|
|
|
137,469
|
|
|
85,450
|
|
|
7,265
|
|
|
—
|
|
|
7,365,974
|
|
|
||
Commercial, financial and agricultural
|
6,642,648
|
|
|
126,268
|
|
|
140,425
|
|
|
6,445
|
|
|
141
|
|
(3)
|
6,915,927
|
|
|
||
Owner-occupied
|
4,462,420
|
|
|
60,856
|
|
|
111,330
|
|
|
1,410
|
|
|
—
|
|
|
4,636,016
|
|
|
||
Total commercial and industrial
|
11,105,068
|
|
|
187,124
|
|
|
251,755
|
|
|
7,855
|
|
|
141
|
|
|
11,551,943
|
|
|
||
Home equity lines
|
1,589,199
|
|
|
—
|
|
|
22,774
|
|
|
2,892
|
|
|
2,400
|
|
(3)
|
1,617,265
|
|
|
||
Consumer mortgages
|
2,271,916
|
|
|
—
|
|
|
23,268
|
|
|
1,283
|
|
|
137
|
|
(3)
|
2,296,604
|
|
|
||
Credit cards
|
230,997
|
|
|
—
|
|
|
637
|
|
|
—
|
|
|
779
|
|
(4)
|
232,413
|
|
|
||
Other consumer loans
|
814,844
|
|
|
—
|
|
|
3,233
|
|
|
42
|
|
|
64
|
|
(3)
|
818,183
|
|
|
||
Total consumer
|
4,906,956
|
|
|
—
|
|
|
49,912
|
|
|
4,217
|
|
|
3,380
|
|
|
4,964,465
|
|
|
||
Total loans
|
$
|
23,147,814
|
|
|
324,593
|
|
|
387,117
|
|
|
19,337
|
|
|
3,521
|
|
|
23,882,382
|
|
(6
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for Loan Losses and Recorded Investment in Loans
|
||||||||||||
|
As Of and For The Three Months Ended March 31, 2017
|
|||||||||||
(in thousands)
|
Commercial Real Estate
|
|
Commercial & Industrial
|
|
Consumer
|
|
Total
|
|||||
Allowance for loan losses:
|
|
|
|
|
|
|
|
|||||
Beginning balance
|
$
|
81,816
|
|
|
125,778
|
|
|
44,164
|
|
|
251,758
|
|
Charge-offs
|
(1,908
|
)
|
|
(6,893
|
)
|
|
(3,934
|
)
|
|
(12,735
|
)
|
|
Recoveries
|
2,889
|
|
|
1,824
|
|
|
1,104
|
|
|
5,817
|
|
|
Provision for loan losses
|
(4,483
|
)
|
|
6,387
|
|
|
6,770
|
|
|
8,674
|
|
|
Ending balance
(1)
|
$
|
78,314
|
|
|
127,096
|
|
|
48,104
|
|
|
253,514
|
|
Ending balance: individually evaluated for impairment
|
6,917
|
|
|
11,085
|
|
|
1,705
|
|
|
19,707
|
|
|
Ending balance: collectively evaluated for impairment
|
$
|
71,397
|
|
|
116,011
|
|
|
46,399
|
|
|
233,807
|
|
Loans:
|
|
|
|
|
|
|
|
|||||
Ending balance: total loans
(1)(2)
|
$
|
7,459,223
|
|
|
11,740,766
|
|
|
5,084,199
|
|
|
24,284,188
|
|
Ending balance: individually evaluated for impairment
|
79,203
|
|
|
120,470
|
|
|
35,083
|
|
|
234,756
|
|
|
Ending balance: collectively evaluated for impairment
|
$
|
7,380,020
|
|
|
11,620,296
|
|
|
5,049,116
|
|
|
24,049,432
|
|
|
|
|
|
|
|
|
|
|||||
|
As Of and For The Three Months Ended March 31, 2016
|
|||||||||||
(in thousands)
|
Commercial Real Estate
|
|
Commercial & Industrial
|
|
Consumer
|
|
Total
|
|||||
Allowance for loan losses:
|
|
|
|
|
|
|
|
|||||
Beginning balance
|
$
|
87,133
|
|
|
122,989
|
|
|
42,374
|
|
|
252,496
|
|
Charge-offs
|
(1,822
|
)
|
|
(5,525
|
)
|
|
(3,968
|
)
|
|
(11,315
|
)
|
|
Recoveries
|
1,293
|
|
|
1,264
|
|
|
1,401
|
|
|
3,958
|
|
|
Provision for loan losses
|
(2,047
|
)
|
|
6,150
|
|
|
5,274
|
|
|
9,377
|
|
|
Ending balance
(1)
|
$
|
84,557
|
|
|
124,878
|
|
|
45,081
|
|
|
254,516
|
|
Ending balance: individually evaluated for impairment
|
17,603
|
|
|
14,033
|
|
|
1,337
|
|
|
32,973
|
|
|
Ending balance: collectively evaluated for impairment
|
$
|
66,954
|
|
|
110,845
|
|
|
43,744
|
|
|
221,543
|
|
Loans:
|
|
|
|
|
|
|
|
|||||
Ending balance: total loans
(1)(3)
|
$
|
7,613,635
|
|
|
10,809,472
|
|
|
4,364,427
|
|
|
22,787,534
|
|
Ending balance: individually evaluated for impairment
|
136,826
|
|
|
123,557
|
|
|
37,402
|
|
|
297,785
|
|
|
Ending balance: collectively evaluated for impairment
|
$
|
7,476,809
|
|
|
10,685,915
|
|
|
4,327,025
|
|
|
22,489,749
|
|
|
|
|
|
|
|
|
|
Impaired Loans (including accruing TDRs)
|
|||||||||||||||
|
March 31, 2017
|
|
Three Months Ended March 31, 2017
|
||||||||||||
(in thousands)
|
Recorded Investment
|
|
Unpaid Principal Balance
|
|
Related Allowance
|
|
Average Recorded Investment
|
|
Interest Income Recognized
|
||||||
With no related allowance recorded
|
|
|
|
|
|
|
|
|
|
||||||
Investment properties
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
492
|
|
|
—
|
|
1-4 family properties
|
581
|
|
|
2,909
|
|
|
—
|
|
|
612
|
|
|
—
|
|
|
Land and development
|
2,096
|
|
|
6,868
|
|
|
—
|
|
|
2,096
|
|
|
—
|
|
|
Total commercial real estate
|
2,677
|
|
|
9,777
|
|
|
—
|
|
|
3,200
|
|
|
—
|
|
|
Commercial,
financial and agricultural
|
20,267
|
|
|
24,000
|
|
|
—
|
|
|
17,495
|
|
|
—
|
|
|
Owner-occupied
|
9,912
|
|
|
13,156
|
|
|
—
|
|
|
7,552
|
|
|
—
|
|
|
Total commercial and industrial
|
30,179
|
|
|
37,156
|
|
|
—
|
|
|
25,047
|
|
|
—
|
|
|
Home equity lines
|
1,064
|
|
|
1,064
|
|
|
—
|
|
|
1,055
|
|
|
—
|
|
|
Consumer mortgages
|
744
|
|
|
941
|
|
|
—
|
|
|
744
|
|
|
—
|
|
|
Credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Other consumer loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total consumer
|
1,808
|
|
|
2,005
|
|
|
—
|
|
|
1,799
|
|
|
—
|
|
|
Total impaired loans with no
related allowance recorded
|
$
|
34,664
|
|
|
48,938
|
|
|
—
|
|
|
30,046
|
|
|
—
|
|
With allowance recorded
|
|
|
|
|
|
|
|
|
|
||||||
Investment properties
|
$
|
29,401
|
|
|
29,401
|
|
|
1,749
|
|
|
29,886
|
|
|
291
|
|
1-4 family properties
|
15,964
|
|
|
15,964
|
|
|
441
|
|
|
17,857
|
|
|
136
|
|
|
Land and development
|
31,161
|
|
|
31,217
|
|
|
4,727
|
|
|
29,564
|
|
|
173
|
|
|
Total commercial real estate
|
76,526
|
|
|
76,582
|
|
|
6,917
|
|
|
77,307
|
|
|
600
|
|
|
Commercial,
financial and agricultural
|
47,190
|
|
|
49,739
|
|
|
5,994
|
|
|
44,084
|
|
|
351
|
|
|
Owner-occupied
|
43,101
|
|
|
43,147
|
|
|
5,091
|
|
|
49,559
|
|
|
338
|
|
|
Total commercial and industrial
|
90,291
|
|
|
92,886
|
|
|
11,085
|
|
|
93,643
|
|
|
689
|
|
|
Home equity lines
|
8,913
|
|
|
8,913
|
|
|
977
|
|
|
9,207
|
|
|
236
|
|
|
Consumer mortgages
|
19,541
|
|
|
19,541
|
|
|
584
|
|
|
20,433
|
|
|
91
|
|
|
Credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Other consumer loans
|
4,821
|
|
|
4,821
|
|
|
144
|
|
|
4,917
|
|
|
73
|
|
|
Total consumer
|
33,275
|
|
|
33,275
|
|
|
1,705
|
|
|
34,557
|
|
|
400
|
|
|
Total impaired loans with
allowance recorded
|
$
|
200,092
|
|
|
202,743
|
|
|
19,707
|
|
|
205,507
|
|
|
1,689
|
|
Total impaired loans
|
|
|
|
|
|
|
|
|
|
||||||
Investment properties
|
$
|
29,401
|
|
|
29,401
|
|
|
1,749
|
|
|
30,378
|
|
|
291
|
|
1-4 family properties
|
16,545
|
|
|
18,873
|
|
|
441
|
|
|
18,469
|
|
|
136
|
|
|
Land and development
|
33,257
|
|
|
38,085
|
|
|
4,727
|
|
|
31,660
|
|
|
173
|
|
|
Total commercial real estate
|
79,203
|
|
|
86,359
|
|
|
6,917
|
|
|
80,507
|
|
|
600
|
|
|
Commercial,
financial and agricultural
|
67,457
|
|
|
73,739
|
|
|
5,994
|
|
|
61,579
|
|
|
351
|
|
|
Owner-occupied
|
53,013
|
|
|
56,303
|
|
|
5,091
|
|
|
57,111
|
|
|
338
|
|
|
Total commercial and industrial
|
120,470
|
|
|
130,042
|
|
|
11,085
|
|
|
118,690
|
|
|
689
|
|
|
Home equity lines
|
9,977
|
|
|
9,977
|
|
|
977
|
|
|
10,262
|
|
|
236
|
|
|
Consumer mortgages
|
20,285
|
|
|
20,482
|
|
|
584
|
|
|
21,177
|
|
|
91
|
|
|
Credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Other consumer loans
|
4,821
|
|
|
4,821
|
|
|
144
|
|
|
4,917
|
|
|
73
|
|
|
Total consumer
|
35,083
|
|
|
35,280
|
|
|
1,705
|
|
|
36,356
|
|
|
400
|
|
|
Total impaired loans
|
$
|
234,756
|
|
|
251,681
|
|
|
19,707
|
|
|
235,553
|
|
|
1,689
|
|
|
|
|
|
|
|
|
|
|
|
Impaired Loans (including accruing TDRs)
|
|||||||||||||||
|
December 31, 2016
|
|
Year Ended December 31, 2016
|
||||||||||||
(in thousands)
|
Recorded Investment
|
|
Unpaid Principal Balance
|
|
Related Allowance
|
|
Average Recorded Investment
|
|
Interest Income Recognized
|
||||||
With no related allowance recorded
|
|
|
|
|
|
|
|
|
|
||||||
Investment properties
|
$
|
748
|
|
|
793
|
|
|
—
|
|
|
2,013
|
|
|
—
|
|
1-4 family properties
|
643
|
|
|
2,939
|
|
|
—
|
|
|
1,021
|
|
|
—
|
|
|
Land and development
|
2,099
|
|
|
7,243
|
|
|
—
|
|
|
6,769
|
|
|
—
|
|
|
Total commercial real estate
|
3,490
|
|
|
10,975
|
|
|
—
|
|
|
9,803
|
|
|
—
|
|
|
Commercial, financial and agricultural
|
17,958
|
|
|
20,577
|
|
|
—
|
|
|
6,321
|
|
|
—
|
|
|
Owner-occupied
|
5,508
|
|
|
7,377
|
|
|
—
|
|
|
8,394
|
|
|
—
|
|
|
Total commercial and industrial
|
23,466
|
|
|
27,954
|
|
|
—
|
|
|
14,715
|
|
|
—
|
|
|
Home equity lines
|
1,051
|
|
|
1,051
|
|
|
—
|
|
|
1,045
|
|
|
—
|
|
|
Consumer mortgages
|
744
|
|
|
814
|
|
|
—
|
|
|
870
|
|
|
—
|
|
|
Credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Other consumer loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total consumer
|
1,795
|
|
|
1,865
|
|
|
—
|
|
|
1,915
|
|
|
—
|
|
|
Total impaired loans with no
related allowance recorded
|
$
|
28,751
|
|
|
40,794
|
|
|
—
|
|
|
26,433
|
|
|
—
|
|
With allowance recorded
|
|
|
|
|
|
|
|
|
|
||||||
Investment properties
|
$
|
31,489
|
|
|
31,489
|
|
|
2,044
|
|
|
42,659
|
|
|
1,436
|
|
1-4 family properties
|
23,642
|
|
|
23,649
|
|
|
769
|
|
|
39,864
|
|
|
855
|
|
|
Land and development
|
32,789
|
|
|
32,788
|
|
|
5,103
|
|
|
25,568
|
|
|
995
|
|
|
Total commercial real estate
|
87,920
|
|
|
87,926
|
|
|
7,916
|
|
|
108,091
|
|
|
3,286
|
|
|
Commercial, financial and agricultural
|
43,386
|
|
|
45,913
|
|
|
5,687
|
|
|
51,968
|
|
|
1,215
|
|
|
Owner-occupied
|
53,708
|
|
|
53,942
|
|
|
2,697
|
|
|
52,300
|
|
|
1,946
|
|
|
Total commercial and industrial
|
97,094
|
|
|
99,855
|
|
|
8,384
|
|
|
104,268
|
|
|
3,161
|
|
|
Home equity lines
|
9,638
|
|
|
9,638
|
|
|
971
|
|
|
9,668
|
|
|
432
|
|
|
Consumer mortgages
|
20,953
|
|
|
20,953
|
|
|
673
|
|
|
20,993
|
|
|
1,014
|
|
|
Credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Other consumer loans
|
5,140
|
|
|
5,140
|
|
|
167
|
|
|
5,062
|
|
|
303
|
|
|
Total consumer
|
35,731
|
|
|
35,731
|
|
|
1,811
|
|
|
35,723
|
|
|
1,749
|
|
|
Total impaired loans with
allowance recorded
|
$
|
220,745
|
|
|
223,512
|
|
|
18,111
|
|
|
248,082
|
|
|
8,196
|
|
Total impaired loans
|
|
|
|
|
|
|
|
|
|
||||||
Investment properties
|
$
|
32,237
|
|
|
32,282
|
|
|
2,044
|
|
|
44,672
|
|
|
1,436
|
|
1-4 family properties
|
24,285
|
|
|
26,588
|
|
|
769
|
|
|
40,885
|
|
|
855
|
|
|
Land and development
|
34,888
|
|
|
40,031
|
|
|
5,103
|
|
|
32,337
|
|
|
995
|
|
|
Total commercial real estate
|
91,410
|
|
|
98,901
|
|
|
7,916
|
|
|
117,894
|
|
|
3,286
|
|
|
Commercial, financial and agricultural
|
61,344
|
|
|
66,490
|
|
|
5,687
|
|
|
58,289
|
|
|
1,215
|
|
|
Owner-occupied
|
59,216
|
|
|
61,319
|
|
|
2,697
|
|
|
60,694
|
|
|
1,946
|
|
|
Total commercial and industrial
|
120,560
|
|
|
127,809
|
|
|
8,384
|
|
|
118,983
|
|
|
3,161
|
|
|
Home equity lines
|
10,689
|
|
|
10,689
|
|
|
971
|
|
|
10,713
|
|
|
432
|
|
|
Consumer mortgages
|
21,697
|
|
|
21,767
|
|
|
673
|
|
|
21,863
|
|
|
1,014
|
|
|
Credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Other consumer loans
|
5,140
|
|
|
5,140
|
|
|
167
|
|
|
5,062
|
|
|
303
|
|
|
Total consumer
|
37,526
|
|
|
37,596
|
|
|
1,811
|
|
|
37,638
|
|
|
1,749
|
|
|
Total impaired loans
|
$
|
249,496
|
|
|
264,306
|
|
|
18,111
|
|
|
274,515
|
|
|
8,196
|
|
|
|
|
|
|
|
|
|
|
|
TDRs by Concession Type
|
|
|
|||||||||||||||
|
Three Months Ended March 31, 2017
|
|
|||||||||||||||
(in thousands, except contract data)
|
Number of Contracts
|
|
Principal Forgiveness
|
|
Below Market Interest Rate
|
|
Term Extensions
and/or Other Concessions
|
|
Total
|
|
|||||||
Investment properties
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
1-4 family properties
|
8
|
|
|
—
|
|
|
1,611
|
|
|
317
|
|
|
1,928
|
|
|
||
Land and development
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
||
Total commercial real estate
|
8
|
|
|
—
|
|
|
1,611
|
|
|
317
|
|
|
1,928
|
|
|
||
Commercial, financial and agricultural
|
18
|
|
|
—
|
|
|
3,865
|
|
|
5,539
|
|
|
9,404
|
|
|
||
Owner-occupied
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
||
Total commercial and industrial
|
18
|
|
|
—
|
|
|
3,865
|
|
|
5,539
|
|
|
9,404
|
|
|
||
Home equity lines
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
||
Consumer mortgages
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
||
Credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
||
Other consumer loans
|
3
|
|
|
—
|
|
|
—
|
|
|
275
|
|
|
275
|
|
|
||
Total consumer
|
3
|
|
|
—
|
|
|
—
|
|
|
275
|
|
|
275
|
|
|
||
Total TDRs
|
29
|
|
|
$
|
—
|
|
|
5,476
|
|
|
6,131
|
|
|
11,607
|
|
(1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
TDRs by Concession Type
|
|
|
|||||||||||||||
|
Three Months Ended
March 31, 2016 |
|
|||||||||||||||
(in thousands, except contract data)
|
Number of Contracts
|
|
Principal Forgiveness
|
|
Below Market Interest Rate
|
|
Term Extensions
and/or Other Concessions
|
|
Total
|
|
|||||||
Investment properties
|
1
|
|
|
$
|
—
|
|
|
437
|
|
|
—
|
|
|
437
|
|
|
|
1-4 family properties
|
6
|
|
|
—
|
|
|
395
|
|
|
786
|
|
|
1,181
|
|
|
||
Land and development
|
8
|
|
|
—
|
|
|
—
|
|
|
737
|
|
|
737
|
|
|
||
Total commercial real estate
|
15
|
|
|
—
|
|
|
832
|
|
|
1,523
|
|
|
2,355
|
|
|
||
Commercial, financial and agricultural
|
30
|
|
|
—
|
|
|
12,014
|
|
|
3,387
|
|
|
15,401
|
|
|
||
Owner-occupied
|
4
|
|
|
—
|
|
|
1,535
|
|
|
448
|
|
|
1,983
|
|
|
||
Total commercial and industrial
|
34
|
|
|
—
|
|
|
13,549
|
|
|
3,835
|
|
|
17,384
|
|
|
||
Home equity lines
|
2
|
|
|
—
|
|
|
196
|
|
|
—
|
|
|
196
|
|
|
||
Consumer mortgages
|
3
|
|
|
—
|
|
|
154
|
|
|
—
|
|
|
154
|
|
|
||
Credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
||
Other consumer loans
|
7
|
|
|
—
|
|
|
230
|
|
|
85
|
|
|
315
|
|
|
||
Total consumer
|
12
|
|
|
—
|
|
|
580
|
|
|
85
|
|
|
665
|
|
|
||
Total TDRs
|
61
|
|
|
$
|
—
|
|
|
14,961
|
|
|
5,443
|
|
|
20,404
|
|
(2
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Changes in Accumulated Other Comprehensive Income (Loss) by Component (Net of Income Taxes)
|
||||||||||||
(in thousands)
|
Net unrealized gains (losses) on cash flow hedges
|
|
Net unrealized gains (losses) on investment securities available for sale
|
|
Post-retirement unfunded health benefit
|
|
Total
|
|||||
Balance at December 31, 2016
|
$
|
(12,217
|
)
|
|
(44,324
|
)
|
|
882
|
|
|
(55,659
|
)
|
Other comprehensive income before reclassifications
|
—
|
|
|
5,596
|
|
|
—
|
|
|
5,596
|
|
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
40
|
|
|
(4,716
|
)
|
|
(12
|
)
|
|
(4,688
|
)
|
|
Net current period other comprehensive income
|
40
|
|
|
880
|
|
|
(12
|
)
|
|
908
|
|
|
Balance as of March 31, 2017
|
$
|
(12,177
|
)
|
|
(43,444
|
)
|
|
870
|
|
|
(54,751
|
)
|
|
|
|
|
|
|
|
|
Changes in Accumulated Other Comprehensive Income (Loss) by Component (Net of Income Taxes)
|
||||||||||||
(in thousands)
|
Net unrealized gains (losses) on cash flow hedges
|
|
Net unrealized gains (losses) on investment securities available for sale
|
|
Post-retirement unfunded health benefit
|
|
Total
|
|||||
Balance at December 31, 2015
|
$
|
(12,504
|
)
|
|
(18,222
|
)
|
|
907
|
|
|
(29,819
|
)
|
Other comprehensive income before reclassifications
|
—
|
|
|
29,010
|
|
|
—
|
|
|
29,010
|
|
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
168
|
|
|
(41
|
)
|
|
(58
|
)
|
|
69
|
|
|
Net current period other comprehensive income
|
168
|
|
|
28,969
|
|
|
(58
|
)
|
|
29,079
|
|
|
Balance as of March 31, 2016
|
$
|
(12,336
|
)
|
|
10,747
|
|
|
849
|
|
|
(740
|
)
|
|
|
|
|
|
|
|
|
Reclassifications out of Accumulated Other Comprehensive Income (Loss)
|
||||||||
Details About
Accumulated Other Comprehensive Income (Loss) Components
|
|
Amount Reclassified from
Accumulated Other
Comprehensive Income (Loss)
|
Affected Line Item
in the Statement Where
Net Income is Presented
|
|||||
|
|
For the Three Months Ended March 31,
|
|
|||||
|
|
2017
|
|
2016
|
|
|||
Net unrealized gains (losses) on cash flow hedges:
|
|
|
|
|
|
|||
Amortization of deferred losses
|
|
$
|
(65
|
)
|
|
(76
|
)
|
Interest expense
|
Amortization of deferred losses
|
|
—
|
|
|
(197
|
)
|
Loss on early extinguishment of debt, net
|
|
|
|
25
|
|
|
105
|
|
Income tax (expense) benefit
|
|
|
|
$
|
(40
|
)
|
|
(168
|
)
|
Reclassifications, net of income taxes
|
|
|
|
|
|
|
|||
Net unrealized gains on investment securities available for sale:
|
|
|
|
|
|
|||
Realized gain on sale of securities
|
|
$
|
7,668
|
|
|
67
|
|
Investment securities gains, net
|
|
|
(2,952
|
)
|
|
(26
|
)
|
Income tax (expense) benefit
|
|
|
|
$
|
4,716
|
|
|
41
|
|
Reclassifications, net of income taxes
|
Post-retirement unfunded health benefit:
|
|
|
|
|
|
|||
Amortization of actuarial gains
|
|
$
|
20
|
|
|
94
|
|
Salaries and other personnel expense
|
|
|
(8
|
)
|
|
(36
|
)
|
Income tax (expense) benefit
|
|
|
|
$
|
12
|
|
|
58
|
|
Reclassifications, net of income taxes
|
|
|
|
|
|
|
Level 1
|
Quoted prices (unadjusted) in active markets for identical assets and liabilities for the instrument or security to be valued. Level 1 assets include marketable equity securities, U.S. Treasury securities, and mutual funds.
|
Level 2
|
Observable inputs other than Level 1 quoted prices, such as quoted prices for similar assets and liabilities in active markets, quoted prices in markets that are not active or model-based valuation techniques for which all significant assumptions are derived principally from or corroborated by observable market data. Level 2 assets and liabilities include debt securities with quoted prices that are traded less frequently than exchange-traded instruments and derivative contracts whose value is determined by using a pricing model with inputs that are observable in the market or can be derived principally from or corroborated by observable market data. U.S. Government sponsored agency securities, mortgage-backed securities issued by U.S. Government sponsored enterprises and agencies, obligations of states and municipalities, collateralized mortgage obligations issued by U.S. Government sponsored enterprises, and mortgage loans held-for-sale are generally included in this category.
|
Level 3
|
Unobservable inputs that are supported by little, if any, market activity for the asset or liability. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow models and similar techniques, and may also include the use of market prices of assets or liabilities that are not directly comparable to the subject asset or liability. These methods of valuation may result in a significant portion of the fair value being derived from unobservable assumptions that reflect Synovus' own estimates for assumptions that market participants would use in pricing the asset or liability. This category primarily includes collateral-dependent impaired loans, other real estate, certain equity investments, private equity investments, and contingent consideration.
|
|
March 31, 2017
|
|||||||||||
(in thousands)
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total Assets and Liabilities at Fair Value
|
|||||
Assets
|
|
|
|
|
|
|
|
|||||
Trading securities:
|
|
|
|
|
|
|
|
|||||
Mortgage-backed securities issued by U.S. Government agencies
|
—
|
|
|
980
|
|
|
—
|
|
|
980
|
|
|
Collateralized mortgage obligations issued by
U.S. Government sponsored enterprises
|
—
|
|
|
455
|
|
|
—
|
|
|
455
|
|
|
State and municipal securities
|
—
|
|
|
343
|
|
|
—
|
|
|
343
|
|
|
Total trading securities
|
$
|
—
|
|
|
1,778
|
|
|
—
|
|
|
1,778
|
|
Mortgage loans held for sale
|
—
|
|
|
57,686
|
|
|
—
|
|
|
57,686
|
|
|
Investment securities available for sale:
|
|
|
|
|
|
|
|
|||||
U.S. Treasury securities
|
82,891
|
|
|
—
|
|
|
—
|
|
|
82,891
|
|
|
U.S. Government agency securities
|
—
|
|
|
12,431
|
|
|
—
|
|
|
12,431
|
|
|
Mortgage-backed securities issued by U.S. Government agencies
|
—
|
|
|
166,279
|
|
|
—
|
|
|
166,279
|
|
|
Mortgage-backed securities issued by U.S. Government sponsored enterprises
|
—
|
|
|
2,802,544
|
|
|
—
|
|
|
2,802,544
|
|
|
Collateralized mortgage obligations issued by U.S. Government agencies or sponsored enterprises
|
—
|
|
|
696,892
|
|
|
—
|
|
|
696,892
|
|
|
State and municipal securities
|
—
|
|
|
1,801
|
|
|
—
|
|
|
1,801
|
|
|
Other investments
(1)
|
3,108
|
|
|
15,145
|
|
|
1,851
|
|
|
20,104
|
|
|
Total investment securities available for sale
|
$
|
85,999
|
|
|
3,695,092
|
|
|
1,851
|
|
|
3,782,942
|
|
Private equity investments
|
—
|
|
|
—
|
|
|
23,679
|
|
|
23,679
|
|
|
Mutual funds held in rabbi trusts
|
12,431
|
|
|
—
|
|
|
—
|
|
|
12,431
|
|
|
GGL/SBA loans servicing asset
|
—
|
|
|
—
|
|
|
4,178
|
|
|
4,178
|
|
|
Derivative assets:
|
|
|
|
|
|
|
|
|||||
Interest rate contracts
|
—
|
|
|
15,548
|
|
|
—
|
|
|
15,548
|
|
|
Mortgage derivatives
(2)
|
—
|
|
|
2,243
|
|
|
—
|
|
|
2,243
|
|
|
Total derivative assets
|
$
|
—
|
|
|
17,791
|
|
|
—
|
|
|
17,791
|
|
Liabilities
|
|
|
|
|
|
|
|
|||||
Trading account liabilities
|
—
|
|
|
1,000
|
|
|
—
|
|
|
1,000
|
|
|
Other liabilities
(3)
|
—
|
|
|
—
|
|
|
11,421
|
|
|
11,421
|
|
|
Derivative liabilities:
|
|
|
|
|
|
|
|
|||||
Interest rate contracts
|
—
|
|
|
15,923
|
|
|
—
|
|
|
15,923
|
|
|
Mortgage derivatives
(2)
|
—
|
|
|
561
|
|
|
—
|
|
|
561
|
|
|
Visa derivative
|
—
|
|
|
—
|
|
|
5,412
|
|
|
5,412
|
|
|
Total derivative liabilities
|
$
|
—
|
|
|
16,484
|
|
|
5,412
|
|
|
21,896
|
|
|
|
|
|
|
|
|
|
|
December 31, 2016
|
|||||||||||
(in thousands)
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total Assets and Liabilities at Fair Value
|
|||||
Assets
|
|
|
|
|
|
|
|
|||||
Trading securities:
|
|
|
|
|
|
|
|
|||||
Mortgage-backed securities issued by U.S. Government agencies
|
—
|
|
|
3,460
|
|
|
—
|
|
|
3,460
|
|
|
Collateralized mortgage obligations issued by U.S. Government sponsored enterprises
|
—
|
|
|
3,438
|
|
|
—
|
|
|
3,438
|
|
|
State and municipal securities
|
—
|
|
|
426
|
|
|
—
|
|
|
426
|
|
|
Other investments
|
1,890
|
|
|
100
|
|
|
—
|
|
|
1,990
|
|
|
Total trading securities
|
$
|
1,890
|
|
|
7,424
|
|
|
—
|
|
|
9,314
|
|
Mortgage loans held for sale
|
—
|
|
|
51,545
|
|
|
—
|
|
|
51,545
|
|
|
Investment securities available for sale:
|
|
|
|
|
|
|
|
|||||
U.S. Treasury securities
|
107,802
|
|
|
—
|
|
|
—
|
|
|
107,802
|
|
|
U.S. Government agency securities
|
—
|
|
|
12,993
|
|
|
—
|
|
|
12,993
|
|
|
Mortgage-backed securities issued by U.S. Government agencies
|
—
|
|
|
174,202
|
|
|
—
|
|
|
174,202
|
|
|
Mortgage-backed securities issued by U.S. Government sponsored enterprises
|
—
|
|
|
2,506,340
|
|
|
—
|
|
|
2,506,340
|
|
|
Collateralized mortgage obligations issued by U.S. Government agencies or sponsored enterprises
|
—
|
|
|
890,442
|
|
|
—
|
|
|
890,442
|
|
|
State and municipal securities
|
—
|
|
|
2,794
|
|
|
—
|
|
|
2,794
|
|
|
Equity securities
|
3,782
|
|
|
—
|
|
|
—
|
|
|
3,782
|
|
|
Other investments
(1)
|
3,092
|
|
|
14,952
|
|
|
1,796
|
|
|
19,840
|
|
|
Total investment securities available for sale
|
$
|
114,676
|
|
|
3,601,723
|
|
|
1,796
|
|
|
3,718,195
|
|
Private equity investments
|
—
|
|
|
—
|
|
|
25,493
|
|
|
25,493
|
|
|
Mutual funds held in rabbi trusts
|
11,479
|
|
|
—
|
|
|
—
|
|
|
11,479
|
|
|
Derivative assets:
|
|
|
|
|
|
|
|
|||||
Interest rate contracts
|
—
|
|
|
17,157
|
|
|
—
|
|
|
17,157
|
|
|
Mortgage derivatives
(2)
|
—
|
|
|
3,466
|
|
|
—
|
|
|
3,466
|
|
|
Total derivative assets
|
$
|
—
|
|
|
20,623
|
|
|
—
|
|
|
20,623
|
|
|
|
|
|
|
|
|
|
|||||
Liabilities
|
|
|
|
|
|
|
|
|||||
Other liabilities
|
—
|
|
|
—
|
|
|
14,000
|
|
|
14,000
|
|
|
Derivative liabilities:
|
|
|
|
|
|
|
|
|||||
Interest rate contracts
|
—
|
|
|
17,531
|
|
|
—
|
|
|
17,531
|
|
|
Visa derivative
|
—
|
|
|
—
|
|
|
5,768
|
|
|
5,768
|
|
|
Total derivative liabilities
|
$
|
—
|
|
|
17,531
|
|
|
5,768
|
|
|
23,299
|
|
|
|
|
|
|
|
|
|
Changes in Fair Value Included in Net Income
|
|
|
|
|||
|
For the Three Months Ended March 31,
|
|||||
(in thousands)
|
2017
|
|
2016
|
|||
Mortgage loans held for sale
|
$
|
1,203
|
|
|
971
|
|
|
|
|
|
Mortgage Loans Held for Sale
|
|
|||||
(in thousands)
|
As of March 31, 2017
|
|
As of December 31, 2016
|
|||
Fair value
|
$
|
57,686
|
|
|
51,545
|
|
Unpaid principal balance
|
56,052
|
|
|
51,114
|
|
|
Fair value less aggregate unpaid principal balance
|
$
|
1,634
|
|
|
431
|
|
|
|
|
|
|
Three Months Ended March 31, 2017
|
||||||||||||||
(in thousands)
|
Investment Securities Available
for Sale
|
|
Private Equity Investments
|
|
Visa Derivative
|
|
Other
Liabilities
(1)
|
|
GGL / SBA
Loans Servicing Asset
(2)
|
||||||
Beginning balance, January 1, 2017
|
$
|
1,796
|
|
|
25,493
|
|
|
(5,768
|
)
|
|
(14,000
|
)
|
|
—
|
|
Total gains (losses) realized/unrealized:
|
|
|
|
|
|
|
|
|
|
||||||
Included in earnings
|
—
|
|
|
(1,814
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Unrealized gains included in other comprehensive income
|
55
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Settlements
|
—
|
|
|
—
|
|
|
356
|
|
|
—
|
|
|
—
|
|
|
Fair value election for outstanding GGL/SBA loans servicing asset
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,178
|
|
|
Purchase accounting adjustment related to Global One acquisition
|
—
|
|
|
—
|
|
|
—
|
|
|
2,579
|
|
|
—
|
|
|
Ending balance, March 31, 2017
|
$
|
1,851
|
|
|
23,679
|
|
|
(5,412
|
)
|
|
(11,421
|
)
|
|
4,178
|
|
Total net gains (losses) for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets still held at March 31, 2017
|
$
|
—
|
|
|
(1,814
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31, 2016
|
||||||||
(in thousands)
|
Investment Securities Available
for Sale
|
|
Private Equity Investments
|
|
Visa Derivative
|
||||
Beginning balance, January 1, 2016
|
$
|
1,745
|
|
|
27,148
|
|
|
(1,415
|
)
|
Total gains (losses) realized/unrealized:
|
|
|
|
|
|
||||
Included in earnings
|
—
|
|
|
(391
|
)
|
|
(360
|
)
|
|
Unrealized gains (losses) included in other comprehensive income
|
(107
|
)
|
|
—
|
|
|
—
|
|
|
Settlements
|
—
|
|
|
—
|
|
|
360
|
|
|
Ending balance, March 31, 2016
|
$
|
1,638
|
|
|
26,757
|
|
|
(1,415
|
)
|
Total net gains (losses) for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets still held at March 31, 2016
|
$
|
—
|
|
|
(391
|
)
|
|
(360
|
)
|
|
|
|
|
|
|
|
|
|
|
March 31, 2017
|
|
December 31, 2016
|
|
|
Valuation Technique
|
Significant Unobservable Input
|
Range
(Weighted Average)
(1)
|
|
Range
(Weighted Average)
(1)
|
Assets measured at fair
value on a recurring basis
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment Securities Available for Sale - Other Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trust preferred securities
|
|
Discounted cash flow analysis
|
Credit spread embedded in discount rate
|
429 bps
|
|
442 bps
|
|
|
|
|
|
|
|
Private equity investments
|
|
Individual analysis of each investee company
|
Multiple factors, including but not limited to, current operations, financial condition, cash flows, evaluation of business management and financial plans, and recently executed financing transactions related to the investee companies
|
N/A
|
|
N/A
|
|
|
|
Discount for lack of liquidity
(2)
|
N/A
|
|
15%
|
|
|
|
|
|
|
|
GGL/SBA loans servicing asset
|
|
Discounted cash flow analysis
|
Discount rate Prepayment speeds
|
12.20% 7.08%
|
|
N/A
|
|
|
|
|
|
|
|
Other liabilities
|
|
Internal valuation
|
Percentage of net income attributable to Global One Earnings as defined in merger agreement for three to five years
|
3-5 years
|
|
3-5 years
|
|
|
|
|
|
|
|
Visa derivative liability
|
|
Internal valuation
|
Estimated timing of resolution of covered litigation, future cumulative deposits to the litigation escrow for settlement of the covered litigation, and estimated future monthly fees payable to the derivative counterparty
|
1-5 years
|
|
1-5 years
|
|
|
|
|
|
|
|
|
March 31, 2017
|
|
December 31, 2016
|
|||||||||||||||||||||
(in thousands)
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|||||||||
Impaired loans
*
|
$
|
—
|
|
|
—
|
|
|
8,412
|
|
|
8,412
|
|
|
—
|
|
|
—
|
|
|
21,742
|
|
|
21,742
|
|
Other loans held for sale
|
—
|
|
|
—
|
|
|
12,065
|
|
|
12,065
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Other real estate
|
—
|
|
|
—
|
|
|
5,479
|
|
|
5,479
|
|
|
—
|
|
|
—
|
|
|
19,305
|
|
|
19,305
|
|
|
Other assets held for sale
|
—
|
|
|
—
|
|
|
2,103
|
|
|
2,103
|
|
|
—
|
|
|
—
|
|
|
12,083
|
|
|
12,083
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|||||
(in thousands)
|
2017
|
|
2016
|
|||
Impaired loans
*
|
$
|
2,230
|
|
|
1,270
|
|
Other loans held for sale
|
3,519
|
|
|
—
|
|
|
Other real estate
|
399
|
|
|
1,643
|
|
|
Other assets held for sale
|
238
|
|
|
1,032
|
|
|
|
|
|
|
|
|
|
|
March 31, 2017
|
|
December 31, 2016
|
|
|
Valuation Technique
|
Significant Unobservable Input
|
Range
(Weighted Average)
(1)
|
|
Range
(Weighted Average)
(1)
|
Assets measured at fair
value on a non-recurring basis
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collateral dependent impaired loans
|
|
Third-party appraised value of collateral less estimated selling costs
|
Discount to appraised value
(2)
Estimated selling costs
|
0% - 100% (30%)
0% - 10% (7%)
|
|
0%-52% (25%)
0%-10% (7%)
|
|
|
|
|
|
|
|
Other loans held for sale
|
|
Third-party appraised value of collateral less estimated selling costs
|
Discount to appraised value
(2)
Estimated selling costs
|
0%-21% (21%)
0%-10% (7%)
|
|
N/A
|
|
|
|
|
|
|
|
Other real estate
|
|
Third-party appraised value of real estate less estimated selling costs
|
Discount to appraised value
(2)
Estimated selling costs
|
0% - 15% (12%)
0% - 10% (7%)
|
|
0%-10% (5%)
0%-10% (7%)
|
|
|
|
|
|
|
|
Other assets held for sale
|
|
Third-party appraised value less estimated selling costs or BOV
|
Discount to appraised value
(2)
Estimated selling costs
|
0%-16% (13%) 0%-10% (7%)
|
|
0%-81% (47%)
0%-10% (7%)
|
|
|
|
|
|
|
|
|
March 31, 2017
|
||||||||||||||
(in thousands)
|
Carrying Value
|
|
Fair Value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||
Financial assets
|
|
|
|
|
|
|
|
|
|
||||||
Cash and cash equivalents
|
$
|
380,493
|
|
|
380,493
|
|
|
380,493
|
|
|
—
|
|
|
—
|
|
Interest bearing funds with Federal Reserve Bank
|
622,460
|
|
|
622,460
|
|
|
622,460
|
|
|
—
|
|
|
—
|
|
|
Interest earning deposits with banks
|
24,259
|
|
|
24,259
|
|
|
24,259
|
|
|
—
|
|
|
—
|
|
|
Federal funds sold and securities purchased under resale agreements
|
50,003
|
|
|
50,003
|
|
|
50,003
|
|
|
—
|
|
|
—
|
|
|
Trading account assets
|
1,778
|
|
|
1,778
|
|
|
—
|
|
|
1,778
|
|
|
—
|
|
|
Mortgage loans held for sale
|
57,686
|
|
|
57,686
|
|
|
—
|
|
|
57,686
|
|
|
—
|
|
|
Other loans held for sale
|
8,442
|
|
|
8,442
|
|
|
—
|
|
|
8,442
|
|
|
|
||
Investment securities available for sale
|
3,782,942
|
|
|
3,782,942
|
|
|
85,999
|
|
|
3,695,092
|
|
|
1,851
|
|
|
Private equity investments
|
23,679
|
|
|
23,679
|
|
|
—
|
|
|
—
|
|
|
23,679
|
|
|
Mutual funds held in rabbi trusts
|
12,431
|
|
|
12,431
|
|
|
12,431
|
|
|
—
|
|
|
—
|
|
|
Loans, net of deferred fees and costs
|
24,258,468
|
|
|
24,031,001
|
|
|
—
|
|
|
—
|
|
|
24,031,001
|
|
|
GGL/SBA loans servicing asset
|
4,178
|
|
|
4,178
|
|
|
|
|
|
|
4,178
|
|
|||
Derivative assets
|
17,791
|
|
|
17,791
|
|
|
—
|
|
|
17,791
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Financial liabilities
|
|
|
|
|
|
|
|
|
|
||||||
Trading account liabilities
|
1,000
|
|
|
1,000
|
|
|
|
|
1,000
|
|
|
|
|||
Non-interest bearing deposits
|
7,264,856
|
|
|
7,264,856
|
|
|
—
|
|
|
7,264,856
|
|
|
—
|
|
|
Interest bearing deposits
|
17,840,856
|
|
|
17,837,691
|
|
|
—
|
|
|
17,837,691
|
|
|
—
|
|
|
Federal funds purchased, other short-term borrowings and other short-term liabilities
|
146,480
|
|
|
146,480
|
|
|
146,480
|
|
|
—
|
|
|
—
|
|
|
Long-term debt
|
2,160,867
|
|
|
2,212,520
|
|
|
—
|
|
|
2,212,520
|
|
|
—
|
|
|
Other liabilities
|
11,421
|
|
|
11,421
|
|
|
—
|
|
|
—
|
|
|
11,421
|
|
|
Derivative liabilities
|
21,896
|
|
|
21,896
|
|
|
—
|
|
|
16,484
|
|
|
5,412
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2016
|
||||||||||||||
(in thousands)
|
Carrying Value
|
|
Fair Value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||
Financial assets
|
|
|
|
|
|
|
|
|
|
||||||
Cash and cash equivalents
|
$
|
395,175
|
|
|
395,175
|
|
|
395,175
|
|
|
—
|
|
|
—
|
|
Interest bearing funds with Federal Reserve Bank
|
527,090
|
|
|
527,090
|
|
|
527,090
|
|
|
—
|
|
|
—
|
|
|
Interest earning deposits with banks
|
18,720
|
|
|
18,720
|
|
|
18,720
|
|
|
—
|
|
|
—
|
|
|
Federal funds sold and securities purchased under resale agreements
|
58,060
|
|
|
58,060
|
|
|
58,060
|
|
|
—
|
|
|
—
|
|
|
Trading account assets
|
9,314
|
|
|
9,314
|
|
|
1,890
|
|
|
7,424
|
|
|
—
|
|
|
Mortgage loans held for sale
|
51,545
|
|
|
51,545
|
|
|
—
|
|
|
51,545
|
|
|
—
|
|
|
Investment securities available for sale
|
3,718,195
|
|
|
3,718,195
|
|
|
114,676
|
|
|
3,601,723
|
|
|
1,796
|
|
|
Private equity investments
|
25,493
|
|
|
25,493
|
|
|
—
|
|
|
—
|
|
|
25,493
|
|
|
Mutual funds held in rabbi trusts
|
11,479
|
|
|
11,479
|
|
|
11,479
|
|
|
—
|
|
|
—
|
|
|
Loans, net of deferred fees and costs
|
23,856,391
|
|
|
23,709,434
|
|
|
—
|
|
|
—
|
|
|
23,709,434
|
|
|
Derivative assets
|
20,623
|
|
|
20,623
|
|
|
—
|
|
|
20,623
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Financial liabilities
|
|
|
|
|
|
|
|
|
|
||||||
Non-interest bearing deposits
|
7,085,804
|
|
|
7,085,804
|
|
|
—
|
|
|
7,085,804
|
|
|
—
|
|
|
Interest bearing deposits
|
17,562,256
|
|
|
17,560,021
|
|
|
—
|
|
|
17,560,021
|
|
|
—
|
|
|
Federal funds purchased, other short-term borrowings and other short-term liabilities
|
159,699
|
|
|
159,699
|
|
|
159,699
|
|
|
—
|
|
|
—
|
|
|
Long-term debt
|
2,160,881
|
|
|
2,217,544
|
|
|
—
|
|
|
2,217,544
|
|
|
—
|
|
|
Other liabilities
|
14,000
|
|
|
14,000
|
|
|
—
|
|
|
—
|
|
|
14,000
|
|
|
Derivative liabilities
|
23,299
|
|
|
23,299
|
|
|
—
|
|
|
17,531
|
|
|
5,768
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value of Derivative Assets
|
|
Fair Value of Derivative Liabilities
|
|||||||||||||
(in thousands)
|
Location on Consolidated Balance Sheets
|
|
March 31, 2017
|
|
December 31, 2016
|
|
Location on Consolidated Balance Sheets
|
|
March 31, 2017
|
|
December 31, 2016
|
|||||
Derivatives not designated
as hedging instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest rate contracts
|
Other assets
|
|
$
|
15,548
|
|
|
17,157
|
|
|
Other liabilities
|
|
15,923
|
|
|
17,531
|
|
Mortgage derivatives
|
Other assets
|
|
2,243
|
|
|
3,466
|
|
|
Other liabilities
|
|
561
|
|
|
—
|
|
|
Visa derivative
|
|
|
—
|
|
|
—
|
|
|
Other liabilities
|
|
5,412
|
|
|
5,768
|
|
|
Total derivatives not
designated as hedging
instruments
|
|
|
$
|
17,791
|
|
|
20,623
|
|
|
|
|
21,896
|
|
|
23,299
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (Loss) Recognized in Income
|
|||||
(in thousands)
|
|
|
|
Three Months Ended March 31,
|
|||||
Derivatives not designated as hedging instruments
|
|
Location of Gain (Loss) Recognized in Income
|
|
2017
|
|
2016
|
|||
Interest rate contracts
(1)
|
|
Other non-interest income
|
|
$
|
(1
|
)
|
|
6
|
|
Mortgage derivatives
(2)
|
|
Mortgage banking income
|
|
(1,784
|
)
|
|
(151
|
)
|
|
Total
|
|
|
|
$
|
(1,785
|
)
|
|
(145
|
)
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|||||
(in thousands, except per share data)
|
2017
|
|
2016
|
|||
Basic Net Income Per Common Share:
|
|
|
|
|||
Net income available to common shareholders
|
$
|
69,298
|
|
|
49,972
|
|
Weighted average common shares outstanding
|
122,300
|
|
|
127,227
|
|
|
Net income per common share, basic
|
$
|
0.57
|
|
|
0.39
|
|
Diluted Net Income Per Common Share:
|
|
|
|
|||
Net income available to common shareholders
|
$
|
69,298
|
|
|
49,972
|
|
Weighted average common shares outstanding
|
122,300
|
|
|
127,227
|
|
|
Potentially dilutive shares from outstanding equity-based awards
|
759
|
|
|
630
|
|
|
Weighted average diluted common shares
|
123,059
|
|
|
127,857
|
|
|
Net income per common share, diluted
|
$
|
0.56
|
|
|
0.39
|
|
|
|
|
|
(in thousands)
|
March 31, 2017
|
|
December 31, 2016
|
|||
Letters of credit*
|
$
|
156,187
|
|
|
150,948
|
|
Commitments to fund commercial real estate, construction, and land development loans
|
1,359,986
|
|
|
1,394,162
|
|
|
Unused credit card lines
|
1,135,102
|
|
|
1,103,431
|
|
|
Commitments under home equity lines of credit
|
1,131,277
|
|
|
1,096,052
|
|
|
Commitments to fund commercial and industrial loans
|
4,960,671
|
|
|
4,792,834
|
|
|
Other loan commitments
|
303,084
|
|
|
307,772
|
|
|
Total unfunded lending commitments and letters of credit
|
$
|
9,046,307
|
|
|
8,845,199
|
|
|
|
|
|
(1)
|
|
the risk that competition in the financial services industry may adversely affect our future earnings and growth;
|
(2)
|
|
the risk that we may not realize the expected benefits from our efficiency and growth initiatives, which could negatively
affect our future profitability; |
(3)
|
|
the risk that our current and future information technology system enhancements and initiatives may not be successfully implemented, which could negatively impact our operations;
|
(4)
|
|
the risk that our enterprise risk management framework may not identify or address risks adequately, which may result in unexpected losses;
|
(5)
|
|
the risk that our allowance for loan losses may prove to be inadequate or may be negatively affected by credit risk exposures;
|
(6)
|
|
the risk that any future economic downturn could have a material adverse effect on our capital, financial condition, results of operations and future growth;
|
(7)
|
|
changes in the interest rate environment, including changes to the federal funds rate, and competition in our primary market area may result in increased funding costs or reduced earning assets yields, thus reducing margins and net interest income;
|
(8)
|
|
our ability to attract and retain key employees;
|
(9)
|
|
the risk that we may be required to make substantial expenditures to keep pace with the rapid technological changes in the financial services market;
|
(10)
|
|
risks related to our reliance on third parties to provide key components of our business infrastructure, including the costs of services and products provided to us by third parties, and risks related to disruptions in service or financial difficulties of a third-party vendor;
|
(11)
|
|
risks related to a failure in or breach of our operational or security systems of our infrastructure, or those of our third-party vendors and other service providers, including as a result of cyber-attacks, which could disrupt our businesses, result in the disclosure or misuse of confidential or proprietary information, damage our reputation, increase our costs or cause losses;
|
(12)
|
|
the impact of recent and proposed changes in governmental policy, laws and regulations, including proposed and recently enacted changes in the regulation of banks and financial institutions, or the interpretation or application thereof and the uncertainty of future implementation and enforcement of these regulations in light of the 2016 national election results;
|
(13)
|
|
the risk that we could realize losses if we determine to sell non-performing assets and the proceeds we receive are lower than the carrying value of such assets;
|
(14)
|
|
the risk that we may be exposed to potential losses in the event of fraud on cash accounts and/or theft;
|
(15)
|
|
the risk that we may not be able to identify suitable acquisition targets as part of our growth strategy and even if we are able to identify suitable acquisition targets, we may not be able to complete such acquisitions or successfully integrate bank or nonbank acquisitions into our existing operations;
|
(16)
|
|
the impact on our financial results, reputation, and business if we are unable to comply with all applicable federal and state regulations or other supervisory actions or directives and any necessary capital initiatives;
|
(17)
|
|
the risks that if economic conditions worsen or regulatory capital rules are modified, or the results of mandated “stress testing” do not satisfy certain criteria, we may be required to undertake initiatives to improve our capital position;
|
(18)
|
|
changes in the cost and availability of funding due to changes in the deposit market and credit market;
|
(19)
|
|
restrictions or limitations on access to funds from historical and alternative sources of liquidity could adversely affect our overall liquidity, which could restrict our ability to make payments on our obligations and our ability to support asset growth and sustain our operations and the operations of Synovus Bank;
|
(20)
|
|
our ability to receive dividends from our subsidiaries could affect our liquidity, including our ability to pay dividends or take other capital actions;
|
(21)
|
|
the risk that we may be unable to pay dividends on our common stock or Series C Preferred Stock or obtain any applicable regulatory approval to take certain capital actions, including any increases in dividends on our common stock, any repurchases of common stock or any other issuance or redemption of any other regulatory capital instruments;
|
(22)
|
|
risks related to recent and proposed changes in the mortgage banking industry, including the risk that we may be required to repurchase mortgage loans sold to third parties and the impact of the “ability to pay” and “qualified mortgage” rules on our loan origination process and foreclosure proceedings;
|
(23)
|
|
the risk that our current tax position, including the realization of our deferred tax assets in the future, could be subject to comprehensive tax reform;
|
(24)
|
|
the risk that we could have an “ownership change” under Section 382 of the Code, which could impair our ability to timely and fully utilize our net operating losses and built-in losses that may exist when such “ownership change” occurs;
|
(25)
|
|
the costs and effects of litigation, investigations, inquiries or similar matters, or adverse facts and developments related thereto;
|
(26)
|
|
risks related to the fluctuation in our stock price;
|
(27)
|
|
the effects of any damages to our reputation resulting from developments related to any of the items identified above; and
|
(28)
|
|
other factors and other information contained in this Report and in other reports and filings that we make with the SEC under the Exchange Act, including, without limitation, those found in "Risk Factors" of this Report.
|
|
Three Months Ended March 31,
|
||||||||
(dollars in thousands, except per share data)
|
2017
|
|
2016
|
|
Change
|
||||
Net interest income
|
$
|
239,927
|
|
|
218,193
|
|
|
10.0
|
%
|
Provision for loan losses
|
8,674
|
|
|
9,377
|
|
|
(7.5
|
)
|
|
Non-interest income
|
71,839
|
|
|
63,147
|
|
|
13.8
|
|
|
Adjusted non-interest income
(1)
|
65,985
|
|
|
63,471
|
|
|
4.0
|
|
|
Non-interest expense
|
197,388
|
|
|
188,233
|
|
|
4.9
|
|
|
Adjusted non-interest expense
(1)
|
190,608
|
|
|
179,177
|
|
|
6.4
|
|
|
Income before income taxes
|
105,704
|
|
|
83,730
|
|
|
26.2
|
|
|
Net income
|
71,857
|
|
|
52,531
|
|
|
36.8
|
|
|
Net income available to common shareholders
|
69,298
|
|
|
49,972
|
|
|
38.7
|
|
|
Net income per common share, basic
|
0.57
|
|
|
0.39
|
|
|
44.3
|
|
|
Net income per common share, diluted
|
0.56
|
|
|
0.39
|
|
|
44.1
|
|
|
Net interest margin
|
3.42
|
%
|
|
3.27
|
|
|
15 bps
|
|
|
Net charge-off ratio (annualized)
|
0.12
|
|
|
0.13
|
|
|
(1) bp
|
|
|
|
|
|
|
|
|
|
March 31, 2017
|
|
December 31, 2016
|
|
Sequential Quarter Change
|
|
March 31, 2016
|
|
Year-Over-Year Change
|
|||||||
(dollars in thousands, except per share data)
|
||||||||||||||||
Loans, net of deferred fees and costs
|
$
|
24,258,468
|
|
|
23,856,391
|
|
|
402,077
|
|
|
$
|
22,758,203
|
|
|
1,500,265
|
|
Total deposits
|
25,105,712
|
|
|
24,648,060
|
|
|
457,652
|
|
|
23,449,928
|
|
|
1,655,784
|
|||
Total average deposits
|
24,918,855
|
|
|
24,661,265
|
|
|
257,590
|
|
|
23,210,263
|
|
|
1,708,592
|
|||
Average core deposits
(1)
|
23,538,068
|
|
|
23,280,334
|
|
|
257,734
|
|
|
22,115,024
|
|
|
1,423,044
|
|||
Average core transaction deposits
(1)
|
18,147,856
|
|
|
17,776,147
|
|
|
371,709
|
|
|
16,536,896
|
|
|
1,610,960
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
Non-performing assets ratio
|
0.77
|
%
|
|
0.74
|
|
|
3 bps
|
|
|
0.95
|
%
|
|
(18) bps
|
|
||
Non-performing loans ratio
|
0.65
|
|
|
0.64
|
|
|
1 bp
|
|
|
0.78
|
|
|
(13) bps
|
|
||
Past due loans over 90 days
|
0.01
|
|
|
0.01
|
|
|
—
|
|
|
0.01
|
|
|
—
|
|
||
|
|
|
|
|
|
|
|
|
|
|||||||
Tier 1 capital
|
$
|
2,758,794
|
|
|
2,685,880
|
|
|
72,914
|
|
|
2,609,191
|
|
|
149,603
|
||
Common equity Tier 1 capital (transitional)
|
2,672,648
|
|
|
2,654,287
|
|
|
18,361
|
|
|
2,609,191
|
|
|
63,457
|
|||
Total risk-based capital
|
3,274,612
|
|
|
3,201,268
|
|
|
73,344
|
|
|
3,183,901
|
|
|
90,711
|
|||
Tier 1 capital ratio
|
10.18%
|
|
|
10.07
|
|
|
11 bps
|
|
|
10.04
|
%
|
|
14 bps
|
|
||
Common equity Tier 1 capital ratio (transitional)
|
9.86
|
|
|
9.96
|
|
|
(10) bps
|
|
|
10.04
|
|
|
(18) bps
|
|
||
Total risk-based capital ratio
|
12.08
|
|
|
12.01
|
|
|
7 bps
|
|
|
12.25
|
|
|
(17) bps
|
|
||
Total shareholders’ equity to total assets ratio
|
9.66
|
|
|
9.73
|
|
|
(7) bps
|
|
|
10.12
|
|
|
(46) bps
|
|
||
Tangible common equity to tangible assets ratio
(1)
|
9.04
|
|
|
9.09
|
|
|
(5) bps
|
|
|
9.62
|
|
|
(58) bps
|
|
||
Return on average common equity
|
9.97
|
|
|
9.42
|
|
|
55 bps
|
|
|
7.08
|
|
|
289 bps
|
|
||
Return on average tangible common equity
(1)
|
10.26
|
|
|
9.65
|
|
|
61 bps
|
|
|
7.15
|
|
|
311 bps
|
|
||
|
|
|
|
|
|
|
|
|
|
•
|
Average loan growth of 5% to 7%
|
•
|
Average total deposits growth of 5% to 7%
|
•
|
Net interest income growth of 10% to 12%
|
•
|
Adjusted non-interest income* growth of 2% to 4%
|
•
|
Total non-interest expense growth of 2% to 4%
|
•
|
Effective income tax rate of 34% to 35%
|
•
|
Net charge-off ratio of 15 to 20 bps
|
(dollars in thousands)
|
March 31, 2017
|
|
December 31, 2016
|
|
March 31, 2017 vs. December 31, 2016 % Change
(1)
|
|
March 31, 2016
|
|
March 31, 2017 vs. March 31, 2016
% Change
|
||||||
Investment properties
|
$
|
6,016,052
|
|
|
5,869,261
|
|
|
10.1
|
%
|
|
5,894,894
|
|
|
2.1
|
%
|
1-4 family properties
|
861,271
|
|
|
887,307
|
|
|
(11.9
|
)
|
|
998,666
|
|
|
(13.8
|
)
|
|
Land and development
|
581,900
|
|
|
609,406
|
|
|
(18.3
|
)
|
|
720,075
|
|
|
(19.2
|
)
|
|
Total commercial real estate
|
7,459,223
|
|
|
7,365,974
|
|
|
5.1
|
|
|
7,613,635
|
|
|
(2.0
|
)
|
|
Commercial, financial and agricultural
|
7,056,032
|
|
|
6,915,927
|
|
|
8.2
|
|
|
6,537,253
|
|
|
7.9
|
|
|
Owner-occupied
|
4,684,734
|
|
|
4,636,016
|
|
|
4.3
|
|
|
4,272,219
|
|
|
9.7
|
|
|
Total commercial and industrial
|
11,740,766
|
|
|
11,551,943
|
|
|
6.6
|
|
|
10,809,472
|
|
|
8.6
|
|
|
Home equity lines
|
1,587,102
|
|
|
1,617,265
|
|
|
(7.6
|
)
|
|
1,669,406
|
|
|
(4.9
|
)
|
|
Consumer mortgages
|
2,350,730
|
|
|
2,296,604
|
|
|
9.6
|
|
|
1,970,193
|
|
|
19.3
|
|
|
Credit cards
|
224,349
|
|
|
232,413
|
|
|
(14.1
|
)
|
|
232,554
|
|
|
(3.5
|
)
|
|
Other consumer loans
|
922,018
|
|
|
818,183
|
|
|
51.5
|
|
|
492,274
|
|
|
87.3
|
|
|
Total consumer
|
5,084,199
|
|
|
4,964,465
|
|
|
9.8
|
|
|
4,364,427
|
|
|
16.5
|
|
|
Total loans
|
24,284,188
|
|
|
23,882,382
|
|
|
6.8
|
|
|
22,787,534
|
|
|
6.6
|
|
|
Deferred fees and costs, net
|
(25,720
|
)
|
|
(25,991
|
)
|
|
(4.2
|
)
|
|
(29,331
|
)
|
|
(12.3
|
)
|
|
Total loans, net of deferred fees and costs
|
$
|
24,258,468
|
|
|
23,856,391
|
|
|
6.8
|
%
|
|
22,758,203
|
|
|
6.6
|
%
|
|
|
|
|
|
|
|
|
|
|
Commercial and Industrial Loans by Industry
|
March 31, 2017
|
|
December 31, 2016
|
||||||||||
(dollars in thousands)
|
Amount
|
|
%
(1)
|
|
Amount
|
|
%
(1)
|
||||||
Health care and social assistance
|
$
|
2,662,817
|
|
|
22.7
|
%
|
|
$
|
2,594,572
|
|
|
22.5
|
%
|
Manufacturing
|
932,863
|
|
|
7.9
|
|
|
872,559
|
|
|
7.5
|
|
||
Retail trade
|
871,776
|
|
|
7.4
|
|
|
905,083
|
|
|
7.8
|
|
||
Real estate and rental and leasing
|
785,231
|
|
|
6.7
|
|
|
771,188
|
|
|
6.7
|
|
||
Finance and insurance
|
772,707
|
|
|
6.6
|
|
|
764,811
|
|
|
6.6
|
|
||
Professional, scientific, and technical services
|
717,937
|
|
|
6.1
|
|
|
681,529
|
|
|
5.9
|
|
||
Wholesale trade
|
697,794
|
|
|
5.9
|
|
|
645,124
|
|
|
5.6
|
|
||
Real estate other
|
571,149
|
|
|
4.9
|
|
|
517,426
|
|
|
4.5
|
|
||
Accommodation and food services
|
526,771
|
|
|
4.5
|
|
|
530,232
|
|
|
4.6
|
|
||
Construction
|
462,749
|
|
|
3.9
|
|
|
465,632
|
|
|
4.0
|
|
||
Transportation and warehousing
|
393,972
|
|
|
3.4
|
|
|
397,357
|
|
|
3.4
|
|
||
Agriculture, forestry, fishing, and hunting
|
365,422
|
|
|
3.1
|
|
|
387,589
|
|
|
3.4
|
|
||
Administration, support, waste management, and remediation
|
276,385
|
|
|
2.4
|
|
|
287,391
|
|
|
2.5
|
|
||
Educational services
|
236,007
|
|
|
2.0
|
|
|
222,516
|
|
|
1.9
|
|
||
Information
|
220,265
|
|
|
1.9
|
|
|
240,437
|
|
|
2.1
|
|
||
Other services
|
811,084
|
|
|
6.9
|
|
|
810,437
|
|
|
7.0
|
|
||
Other industries
|
435,837
|
|
|
3.7
|
|
|
458,060
|
|
|
4.0
|
|
||
Total commercial and industrial loans
|
$
|
11,740,766
|
|
|
100.0
|
%
|
|
$
|
11,551,943
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
Composition of Average Deposits
|
|||||||||||||||||
|
|
Three Months Ended
|
|||||||||||||||
(dollars in thousands)
|
|
March 31, 2017
|
|
%
(1)
|
|
December 31, 2016
|
|
%
(1)
|
|
March 31, 2016
|
|
%
(1)
|
|||||
Non-interest bearing demand deposits
|
|
$
|
7,174,146
|
|
|
28.8
|
%
|
|
7,280,033
|
|
|
29.5
|
|
6,812,223
|
|
|
29.4
|
Interest bearing demand deposits
|
|
4,784,329
|
|
|
19.2
|
|
|
4,488,135
|
|
|
18.2
|
|
4,198,738
|
|
|
18.1
|
|
Money market accounts, excluding brokered deposits
|
|
7,424,627
|
|
|
29.8
|
|
|
7,359,067
|
|
|
29.8
|
|
7,095,778
|
|
|
30.6
|
|
Savings deposits
|
|
909,660
|
|
|
3.7
|
|
|
908,725
|
|
|
3.7
|
|
722,172
|
|
|
3.1
|
|
Time deposits, excluding brokered deposits
|
|
3,245,306
|
|
|
13.0
|
|
|
3,244,373
|
|
|
13.2
|
|
3,286,113
|
|
|
14.1
|
|
Brokered deposits
|
|
1,380,787
|
|
|
5.5
|
|
|
1,380,932
|
|
|
5.6
|
|
1,095,239
|
|
|
4.7
|
|
Total average deposits
|
|
24,918,855
|
|
|
100.0
|
%
|
|
24,661,265
|
|
|
100.0
|
|
23,210,263
|
|
|
100.0
|
|
Average core deposits
(2)
|
|
23,538,068
|
|
|
94.5
|
|
|
23,280,334
|
|
|
94.4
|
|
22,115,024
|
|
|
95.3
|
|
Average core transaction deposits
(2)
|
|
$
|
18,147,856
|
|
|
72.8
|
%
|
|
17,776,147
|
|
|
72.1
|
|
16,536,896
|
|
|
71.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest Income
|
Three Months Ended March 31,
|
||||||||
(in thousands)
|
2017
|
|
2016
|
|
% Change
|
||||
Service charges on deposit accounts
|
$
|
19,774
|
|
|
19,710
|
|
|
0.3
|
%
|
Fiduciary and asset management fees
|
12,151
|
|
|
11,274
|
|
|
7.8
|
|
|
Brokerage revenue
|
7,226
|
|
|
6,483
|
|
|
11.5
|
|
|
Mortgage banking income
|
5,766
|
|
|
5,484
|
|
|
5.1
|
|
|
Bankcard fees
|
8,185
|
|
|
8,372
|
|
|
(2.2
|
)
|
|
Investment securities gains, net
|
7,668
|
|
|
67
|
|
|
nm
|
|
|
Decrease in fair value of private equity investments, net
|
(1,814
|
)
|
|
(391
|
)
|
|
nm
|
|
|
Other fee income
|
4,868
|
|
|
4,804
|
|
|
1.3
|
|
|
Other non-interest income
|
8,015
|
|
|
7,344
|
|
|
9.1
|
|
|
Total non-interest income
|
$
|
71,839
|
|
|
63,147
|
|
|
13.8
|
%
|
|
|
|
|
|
|
Non-interest Expense
|
|
|
|
|
|
||||
|
Three Months Ended March 31,
|
||||||||
(in thousands)
|
2017
|
|
2016
|
|
% Change
|
||||
Salaries and other personnel expense
|
$
|
107,191
|
|
|
101,358
|
|
|
5.8
|
%
|
Net occupancy and equipment expense
|
29,331
|
|
|
26,577
|
|
|
10.4
|
|
|
Third-party processing expense
|
12,603
|
|
|
11,116
|
|
|
13.4
|
|
|
FDIC insurance and other regulatory fees
|
6,770
|
|
|
6,719
|
|
|
0.8
|
|
|
Professional fees
|
5,355
|
|
|
6,369
|
|
|
(15.9
|
)
|
|
Advertising expense
|
5,912
|
|
|
2,410
|
|
|
145.3
|
|
|
Foreclosed real estate expense, net
|
2,134
|
|
|
2,684
|
|
|
(20.5
|
)
|
|
Merger-related expense
|
86
|
|
|
—
|
|
|
nm
|
|
|
Loss on early extinguishment of debt, net
|
—
|
|
|
4,735
|
|
|
—
|
|
|
Fair value adjustment to Visa derivative
|
—
|
|
|
360
|
|
|
nm
|
|
|
Restructuring charges, net
|
6,511
|
|
|
1,140
|
|
|
nm
|
|
|
Other operating expenses
|
21,495
|
|
|
24,765
|
|
|
(13.2
|
)
|
|
Total non-interest expense
|
$
|
197,388
|
|
|
188,233
|
|
|
4.9
|
%
|
|
|
|
|
|
|
Credit Quality Metrics
|
|
||||||||
(dollars in thousands)
|
March 31, 2017
|
|
December 31, 2016
|
|
March 31, 2016
|
||||
Non-performing loans
|
$
|
158,366
|
|
|
153,378
|
|
|
178,167
|
|
Impaired loans held for sale
(1)
|
8,442
|
|
|
—
|
|
|
—
|
|
|
Other real estate
|
20,425
|
|
|
22,308
|
|
|
38,462
|
|
|
Non-performing assets
|
$
|
187,233
|
|
|
175,686
|
|
|
216,629
|
|
Non-performing loans as a % of total loans
|
0.65
|
%
|
|
0.64
|
|
|
0.78
|
|
|
Non-performing assets as a % of total loans, other loans held for sale, and ORE
|
0.77
|
|
|
0.74
|
|
|
0.95
|
|
|
Loans 90 days past due and still accruing
|
$
|
2,777
|
|
|
3,135
|
|
|
3,214
|
|
As a % of total loans
|
0.01
|
%
|
|
0.01
|
|
|
0.01
|
|
|
Total past due loans and still accruing
|
$
|
62,137
|
|
|
65,106
|
|
|
63,852
|
|
As a % of total loans
|
0.26
|
%
|
|
0.27
|
|
|
0.28
|
|
|
Net charge-offs, quarter
|
$
|
6,918
|
|
|
8,319
|
|
|
7,357
|
|
Net charge-offs/average loans, quarter
|
0.12
|
%
|
|
0.14
|
|
|
0.13
|
|
|
Net charge-offs, year-to-date
|
$
|
6,918
|
|
|
28,738
|
|
|
7,357
|
|
Net charge-offs/average loans, year-to-date
|
0.12
|
%
|
|
0.12
|
|
|
0.13
|
|
|
Provision for loan losses, quarter
|
$
|
8,674
|
|
|
6,259
|
|
|
9,377
|
|
Provision for loan losses, year-to-date
|
8,674
|
|
|
28,000
|
|
|
9,377
|
|
|
Allowance for loan losses
|
253,514
|
|
|
251,758
|
|
|
254,516
|
|
|
Allowance for loan losses as a % of total loans
|
1.05
|
%
|
|
1.06
|
|
|
1.12
|
|
|
|
|
|
|
|
|
Accruing TDRs by Risk Grade
|
March 31, 2017
|
|
December 31, 2016
|
|
March 31, 2016
|
|||||||||||
(dollars in thousands)
|
Amount
|
|
%
|
|
Amount
|
|
%
|
|
Amount
|
|
%
|
|||||
Pass
|
$
|
74,849
|
|
|
43.4
|
%
|
|
81,615
|
|
|
41.7
|
|
66,478
|
|
|
31.8
|
Special Mention
|
19,022
|
|
|
11.0
|
|
|
29,250
|
|
|
14.9
|
|
32,979
|
|
|
15.8
|
|
Substandard accruing
|
78,550
|
|
|
45.6
|
|
|
84,911
|
|
|
43.4
|
|
109,702
|
|
|
52.4
|
|
Total accruing TDRs
|
$
|
172,421
|
|
|
100.0
|
%
|
|
195,776
|
|
|
100.0
|
|
209,159
|
|
|
100.0
|
|
|
|
|
|
|
|
|
|
|
|
|
Accruing TDRs Aging by Portfolio Class
|
|||||||||||||
|
March 31, 2017
|
||||||||||||
(in thousands)
|
Current
|
|
30-89 Days Past Due
|
|
90+ Days Past Due
|
|
Total
|
|
|||||
Investment properties
|
$
|
28,227
|
|
|
—
|
|
|
—
|
|
|
28,227
|
|
|
1-4 family properties
|
15,964
|
|
|
—
|
|
|
—
|
|
|
15,964
|
|
|
|
Land and development
|
24,392
|
|
|
62
|
|
|
—
|
|
|
24,454
|
|
|
|
Total commercial real estate
|
68,583
|
|
|
62
|
|
|
—
|
|
|
68,645
|
|
|
|
Commercial, financial and agricultural
|
37,189
|
|
|
797
|
|
|
—
|
|
|
37,986
|
|
|
|
Owner-occupied
|
34,832
|
|
|
422
|
|
|
—
|
|
|
35,254
|
|
|
|
Total commercial and industrial
|
72,021
|
|
|
1,219
|
|
|
—
|
|
|
73,240
|
|
|
|
Home equity lines
|
7,182
|
|
|
31
|
|
|
—
|
|
|
7,213
|
|
|
|
Consumer mortgages
|
18,213
|
|
|
290
|
|
|
—
|
|
|
18,503
|
|
|
|
Credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Other consumer loans
|
4,787
|
|
|
33
|
|
|
—
|
|
|
4,820
|
|
|
|
Total consumer
|
30,182
|
|
|
354
|
|
|
—
|
|
|
30,536
|
|
|
|
Total accruing TDRs
|
$
|
170,786
|
|
|
1,635
|
|
|
—
|
|
|
172,421
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
December 31, 2016
|
||||||||||||
(in thousands)
|
Current
|
|
30-89 Days Past Due
|
|
90+ Days Past Due
|
|
Total
|
|
|||||
Investment properties
|
$
|
30,182
|
|
|
133
|
|
|
—
|
|
|
30,315
|
|
|
1-4 family properties
|
22,694
|
|
|
—
|
|
|
—
|
|
|
22,694
|
|
|
|
Land and development
|
26,015
|
|
|
10
|
|
|
—
|
|
|
26,025
|
|
|
|
Total commercial real estate
|
78,891
|
|
|
143
|
|
|
—
|
|
|
79,034
|
|
|
|
Commercial, financial and agricultural
|
31,443
|
|
|
798
|
|
|
—
|
|
|
32,241
|
|
|
|
Owner-occupied
|
52,333
|
|
|
—
|
|
|
—
|
|
|
52,333
|
|
|
|
Total commercial and industrial
|
83,776
|
|
|
798
|
|
|
—
|
|
|
84,574
|
|
|
|
Home equity lines
|
7,526
|
|
|
412
|
|
|
—
|
|
|
7,938
|
|
|
|
Consumer mortgages
|
18,518
|
|
|
572
|
|
|
—
|
|
|
19,090
|
|
|
|
Credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Other consumer loans
|
5,013
|
|
|
127
|
|
|
—
|
|
|
5,140
|
|
|
|
Total consumer
|
31,057
|
|
|
1,111
|
|
|
—
|
|
|
32,168
|
|
|
|
Total accruing TDRs
|
$
|
193,724
|
|
|
2,052
|
|
|
—
|
|
|
195,776
|
|
|
|
|
|
|
|
|
|
|
|
Capital Ratios
|
|
|
|
|||
(dollars in thousands)
|
March 31, 2017
|
|
December 31, 2016
|
|||
Tier 1 capital
|
|
|
|
|||
Synovus Financial Corp.
|
$
|
2,758,794
|
|
|
2,685,880
|
|
Synovus Bank
|
3,188,536
|
|
|
3,187,583
|
||
Common equity Tier 1 capital (transitional)
|
|
|
|
|||
Synovus Financial Corp.
|
2,672,648
|
|
|
2,654,287
|
||
Synovus Bank
|
3,188,536
|
|
|
3,187,583
|
||
Total risk-based capital
|
|
|
|
|||
Synovus Financial Corp.
|
3,274,612
|
|
|
3,201,268
|
|
|
Synovus Bank
|
3,444,281
|
|
|
3,441,563
|
|
|
Tier 1 capital ratio
|
|
|
|
|||
Synovus Financial Corp.
|
10.18
|
%
|
|
10.07
|
|
|
Synovus Bank
|
11.78
|
|
|
11.97
|
|
|
Common equity Tier 1 ratio (transitional)
|
|
|
|
|||
Synovus Financial Corp.
|
9.86
|
|
|
9.96
|
|
|
Synovus Bank
|
11.78
|
|
|
11.97
|
|
|
Total risk-based capital to risk-weighted assets ratio
|
|
|
|
|||
Synovus Financial Corp.
|
12.08
|
|
|
12.01
|
|
|
Synovus Bank
|
12.73
|
|
|
12.93
|
|
|
Leverage ratio
|
|
|
|
|||
Synovus Financial Corp.
|
9.13
|
|
|
8.99
|
|
|
Synovus Bank
|
10.58
|
|
|
10.68
|
|
|
Tangible common equity to tangible assets ratio
(1)
|
|
|
|
|||
Synovus Financial Corp.
|
9.04
|
|
|
9.09
|
|
|
|
|
|
|
Average Balances, Interest, and Yields
|
2017
|
|
2016
|
||||||||||||||
(dollars in thousands) (yields and rates annualized)
|
First Quarter
|
|
Fourth Quarter
|
|
Third Quarter
|
|
Second Quarter
|
|
First Quarter
|
||||||||
Interest Earning Assets:
|
|
|
|
|
|
|
|
|
|
||||||||
Taxable investment securities
(1)
|
$
|
3,841,556
|
|
|
3,643,510
|
|
|
3,544,933
|
|
|
3,529,030
|
|
|
3,537,131
|
|
||
Yield
|
2.06
|
%
|
|
1.92
|
|
|
1.83
|
|
|
1.89
|
|
|
1.91
|
|
|||
Tax-exempt investment securities
(1)(3)
|
$
|
2,730
|
|
|
2,824
|
|
|
2,943
|
|
|
3,491
|
|
|
4,091
|
|
||
Yield (taxable equivalent)
(3)
|
5.81
|
%
|
|
5.82
|
|
|
5.96
|
|
|
6.08
|
|
|
6.37
|
|
|||
Trading account assets
|
$
|
6,443
|
|
|
6,799
|
|
|
5,493
|
|
|
3,803
|
|
|
5,216
|
|
||
Yield
|
1.72
|
%
|
|
2.63
|
|
|
0.93
|
|
|
1.27
|
|
|
1.65
|
|
|||
Commercial loans
(2)(3)
|
$
|
19,043,384
|
|
|
18,812,659
|
|
|
18,419,484
|
|
|
18,433,638
|
|
|
18,253,169
|
|
||
Yield
|
4.16
|
%
|
|
4.05
|
|
|
4.03
|
|
|
4.04
|
|
|
4.03
|
|
|||
Consumer loans
(2)
|
$
|
4,992,683
|
|
|
4,911,149
|
|
|
4,720,082
|
|
|
4,497,147
|
|
|
4,334,817
|
|
||
Yield
|
4.40
|
%
|
|
4.27
|
|
|
4.30
|
|
|
4.32
|
|
|
4.37
|
|
|||
Allowance for loan losses
|
$
|
(253,927
|
)
|
|
(253,713
|
)
|
|
(255,675
|
)
|
|
(251,101
|
)
|
|
(258,097
|
)
|
||
Loans, net
(2)
|
$
|
23,782,140
|
|
|
23,470,095
|
|
|
22,883,891
|
|
|
22,679,684
|
|
|
22,329,889
|
|
||
Yield
|
4.25
|
%
|
|
4.14
|
|
|
4.14
|
|
|
4.15
|
|
|
4.15
|
|
|||
Mortgage loans held for sale
|
$
|
46,554
|
|
|
77,652
|
|
|
87,524
|
|
|
72,477
|
|
|
63,339
|
|
||
Yield
|
4.01
|
%
|
|
3.51
|
|
|
3.32
|
|
|
3.59
|
|
|
3.72
|
|
|||
Federal funds sold, due from Federal Reserve Bank, and other short-term investments
|
$
|
654,322
|
|
|
982,355
|
|
|
998,565
|
|
|
907,614
|
|
|
885,938
|
|
||
Yield
|
0.77
|
%
|
|
0.49
|
|
|
0.48
|
|
|
0.47
|
|
|
0.47
|
|
|||
Federal Home Loan Bank and Federal Reserve Bank Stock
(4)
|
$
|
170,844
|
|
|
121,079
|
|
|
70,570
|
|
|
77,571
|
|
|
80,679
|
|
||
Yield
|
3.42
|
%
|
|
3.75
|
|
|
4.99
|
|
|
5.15
|
|
|
3.82
|
|
|||
Total interest earning assets
|
$
|
28,504,589
|
|
|
28,304,314
|
|
|
27,593,919
|
|
|
27,273,670
|
|
|
26,906,283
|
|
||
Yield
|
3.88
|
%
|
|
3.73
|
|
|
3.71
|
|
|
3.73
|
|
|
3.73
|
|
|||
Interest Bearing Liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||
Interest bearing demand deposits
|
$
|
4,784,329
|
|
|
4,488,135
|
|
|
4,274,117
|
|
|
4,233,310
|
|
|
4,198,738
|
|
||
Rate
|
0.19
|
%
|
|
0.16
|
|
|
0.16
|
|
|
0.18
|
|
|
0.17
|
|
|||
Money Market accounts, excluding brokered deposits
|
$
|
7,424,627
|
|
|
7,359,067
|
|
|
7,227,030
|
|
|
7,082,759
|
|
|
7,095,778
|
|
||
Rate
|
0.31
|
%
|
|
0.29
|
|
|
0.29
|
|
|
0.31
|
|
|
0.32
|
|
|||
Savings deposits
|
$
|
909,660
|
|
|
908,725
|
|
|
797,961
|
|
|
746,225
|
|
|
722,172
|
|
||
Rate
|
0.11
|
%
|
|
0.12
|
|
|
0.07
|
|
|
0.06
|
|
|
0.07
|
|
|||
Time deposits under $100,000
|
$
|
1,215,593
|
|
|
1,229,809
|
|
|
1,248,294
|
|
|
1,262,280
|
|
|
1,279,811
|
|
||
Rate
|
0.64
|
%
|
|
0.64
|
|
|
0.64
|
|
|
0.64
|
|
|
0.65
|
|
|||
Time deposits over $100,000
|
$
|
2,029,713
|
|
|
2,014,564
|
|
|
2,030,242
|
|
|
2,016,116
|
|
|
2,006,302
|
|
||
Rate
|
0.92
|
%
|
|
0.90
|
|
|
0.88
|
|
|
0.89
|
|
|
0.89
|
|
|||
Non-maturing brokered deposits
|
$
|
619,627
|
|
|
638,779
|
|
|
634,596
|
|
|
451,398
|
|
|
315,006
|
|
||
Rate
|
0.41
|
%
|
|
0.31
|
|
|
0.29
|
|
|
0.39
|
|
|
0.48
|
|
|||
Brokered time deposits
|
$
|
761,159
|
|
|
742,153
|
|
|
775,143
|
|
|
885,603
|
|
|
780,233
|
|
||
Rate
|
0.92
|
%
|
|
0.90
|
|
|
0.88
|
|
|
0.85
|
|
|
0.83
|
|
|||
Total interest bearing deposits
|
$
|
17,744,708
|
|
|
17,381,232
|
|
|
16,987,383
|
|
|
16,677,691
|
|
|
16,398,040
|
|
||
Rate
|
0.39
|
%
|
|
0.37
|
|
|
0.37
|
|
|
0.39
|
|
|
0.39
|
|
|||
Federal funds purchased and securities sold under repurchase agreements
|
$
|
176,854
|
|
|
219,429
|
|
|
247,378
|
|
|
221,276
|
|
|
$
|
177,921
|
|
|
Rate
|
0.09
|
%
|
|
0.08
|
|
|
0.09
|
|
|
0.09
|
|
|
0.10
|
|
|||
Long-term debt
|
$
|
2,184,072
|
|
|
2,190,716
|
|
|
2,114,193
|
|
|
2,279,043
|
|
|
2,361,973
|
|
||
Rate
|
2.83
|
%
|
|
2.65
|
|
|
2.71
|
|
|
2.55
|
|
|
2.55
|
|
|||
Total interest bearing liabilities
|
$
|
20,105,634
|
|
|
19,791,377
|
|
|
19,348,954
|
|
|
19,178,010
|
|
|
18,937,934
|
|
Rate
|
0.65
|
%
|
|
0.62
|
|
|
0.63
|
|
|
0.65
|
%
|
|
0.66
|
|
|||
Non-interest bearing demand deposits
|
$
|
7,174,146
|
|
|
7,280,033
|
|
|
$
|
7,042,908
|
|
|
6,930,336
|
|
|
6,812,223
|
|
|
Effective cost of funds
|
0.46
|
%
|
|
0.44
|
|
|
0.44
|
|
|
0.46
|
%
|
|
0.46
|
|
|||
Net interest margin
|
3.42
|
%
|
|
3.29
|
|
|
3.27
|
|
|
3.27
|
%
|
|
3.27
|
|
|||
Taxable equivalent adjustment
(3)
|
$
|
309
|
|
|
322
|
|
|
$
|
330
|
|
|
329
|
|
|
305
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income and Rate/Volume Analysis
|
||||||||||||||||||||||||||||||
|
Three Months Ended March 31,
|
|
2017 Compared to 2016
|
|||||||||||||||||||||||||||
|
Average Balances
|
|
Interest
|
|
Annualized Yield/Rate
|
|
Change due to
|
|
Increase (Decrease)
|
|||||||||||||||||||||
(dollars in thousands)
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
Volume
|
|
Rate
|
|
||||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Interest earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Taxable investment securities
|
$
|
3,841,556
|
|
|
3,537,131
|
|
|
$
|
19,807
|
|
|
16,930
|
|
|
2.06
|
%
|
|
1.91
|
|
|
$
|
1,434
|
|
|
1,443
|
|
|
$
|
2,877
|
|
Tax-exempt investment securities
(2)
|
2,730
|
|
|
4,091
|
|
|
40
|
|
|
65
|
|
|
5.81
|
|
|
6.37
|
|
|
(21
|
)
|
|
(4
|
)
|
|
(25
|
)
|
||||
Total investment securities
|
3,844,286
|
|
|
3,541,222
|
|
|
19,847
|
|
|
16,995
|
|
|
2.07
|
|
|
1.92
|
|
|
1,413
|
|
|
1,439
|
|
|
2,852
|
|
||||
Trading account assets
|
6,443
|
|
|
5,216
|
|
|
28
|
|
|
22
|
|
|
1.72
|
|
|
1.65
|
|
|
5
|
|
|
1
|
|
|
6
|
|
||||
Taxable loans, net
(1)
|
23,962,562
|
|
|
22,518,309
|
|
|
248,800
|
|
|
229,393
|
|
|
4.21
|
|
|
4.04
|
|
|
14,601
|
|
|
4,806
|
|
|
19,407
|
|
||||
Tax-exempt loans, net
(1)(2)
|
73,505
|
|
|
69,677
|
|
|
843
|
|
|
806
|
|
|
4.65
|
|
|
4.65
|
|
|
44
|
|
|
(7
|
)
|
|
37
|
|
||||
Allowance for loan losses
|
(253,927
|
)
|
|
(258,097
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Loans, net
|
23,782,140
|
|
|
22,329,889
|
|
|
249,643
|
|
|
230,199
|
|
|
4.25
|
|
|
4.15
|
|
|
14,645
|
|
|
4,799
|
|
|
19,444
|
|
||||
Mortgage loans held for sale
|
46,554
|
|
|
63,339
|
|
|
467
|
|
|
588
|
|
|
4.01
|
|
|
3.72
|
|
|
(154
|
)
|
|
33
|
|
|
(121
|
)
|
||||
Federal funds sold, due from Federal Reserve Bank, and other short-term investments
|
654,322
|
|
|
885,938
|
|
|
1,263
|
|
|
1,054
|
|
|
0.77
|
|
|
0.47
|
|
|
(269
|
)
|
|
478
|
|
|
209
|
|
||||
Federal Home Loan Bank and Federal Reserve Bank stock
|
170,844
|
|
|
80,679
|
|
|
1,462
|
|
|
770
|
|
|
3.42
|
|
|
3.82
|
|
|
849
|
|
|
(157
|
)
|
|
692
|
|
||||
Total interest earning assets
|
$
|
28,504,589
|
|
|
26,906,283
|
|
|
$
|
272,710
|
|
|
249,628
|
|
|
3.88
|
%
|
|
3.73
|
|
|
$
|
16,489
|
|
|
6,593
|
|
|
$
|
23,082
|
|
Cash and due from banks
|
401,845
|
|
|
408,486
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Premises and equipment, net
|
416,346
|
|
|
444,558
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other real estate
|
22,156
|
|
|
43,608
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other assets
(3)
|
1,097,153
|
|
|
1,121,173
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total assets
|
$
|
30,442,089
|
|
|
28,924,108
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Liabilities and Shareholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Interest-bearing demand deposits
|
$
|
4,784,329
|
|
|
4,198,738
|
|
|
$
|
2,251
|
|
|
1,810
|
|
|
0.19
|
%
|
|
0.17
|
%
|
|
$
|
246
|
|
|
195
|
|
|
$
|
441
|
|
Money market accounts
|
8,044,254
|
|
|
7,410,784
|
|
|
6,238
|
|
|
5,972
|
|
|
0.31
|
|
|
0.32
|
|
|
500
|
|
|
(234
|
)
|
|
266
|
|
||||
Savings deposits
|
909,660
|
|
|
722,172
|
|
|
249
|
|
|
126
|
|
|
0.11
|
|
|
0.07
|
|
|
32
|
|
|
91
|
|
|
123
|
|
||||
Time deposits
|
4,006,465
|
|
|
4,066,346
|
|
|
8,220
|
|
|
8,106
|
|
|
0.83
|
|
|
0.68
|
|
|
(100
|
)
|
|
214
|
|
|
114
|
|
||||
Federal funds purchased and securities sold under repurchase agreements
|
176,854
|
|
|
177,921
|
|
|
38
|
|
|
45
|
|
|
0.09
|
|
|
0.10
|
|
|
—
|
|
|
(7
|
)
|
|
(7
|
)
|
||||
Long-term debt
|
2,184,072
|
|
|
2,361,973
|
|
|
15,478
|
|
|
15,070
|
|
|
2.83
|
|
|
2.55
|
|
|
(1,118
|
)
|
|
1,526
|
|
|
408
|
|
||||
Total interest-bearing liabilities
|
$
|
20,105,634
|
|
|
18,937,934
|
|
|
$
|
32,474
|
|
|
31,129
|
|
|
0.65
|
|
|
0.66
|
|
|
$
|
(440
|
)
|
|
1,785
|
|
|
$
|
1,345
|
|
Non-interest bearing deposits
|
7,174,146
|
|
|
6,812,223
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other liabilities
|
218,666
|
|
|
207,454
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Shareholders' equity
|
2,943,643
|
|
|
2,966,497
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total liabilities and equity
|
$
|
30,442,089
|
|
|
28,924,108
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest rate spread:
|
|
|
|
|
|
|
|
|
3.23
|
|
|
3.07
|
|
|
|
|
|
|
|
|||||||||||
Net interest income - FTE/margin
(4)
|
|
|
|
|
240,236
|
|
|
218,499
|
|
|
3.42
|
%
|
|
3.27
|
|
|
$
|
16,929
|
|
|
4,808
|
|
|
$
|
21,737
|
|
||||
Taxable equivalent adjustment
|
|
|
|
|
309
|
|
|
305
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net interest income, actual
|
|
|
|
|
$
|
239,927
|
|
|
218,194
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated % Change in Net Interest Income as Compared to Unchanged Rates (for the next twelve months)
|
|||
Change in Short-term Interest Rates (in basis points)
|
|
March 31, 2017
|
|
December 31, 2016
|
|
+200
|
|
4.2%
|
|
4.6%
|
|
+100
|
|
2.4%
|
|
2.2%
|
|
Flat
|
|
—%
|
|
—%
|
|
-25
|
|
-1.3%
|
|
-2.3%
|
|
|
|
|
|
|
|
|
As of March 31, 2017
|
||
Change in Short-term Interest Rates (in basis points)
|
|
Base Scenario
|
|
15% Increase in Average Repricing Beta
|
+200
|
|
4.2%
|
|
2.4%
|
+100
|
|
2.4%
|
|
1.5%
|
|
|
|
|
|
|
|
Estimated Change in EVE
|
||
Immediate Change in Interest Rates (in basis points)
|
|
March 31, 2017
|
|
December 31, 2016
|
+200
|
|
-0.3%
|
|
2.8%
|
+100
|
|
1.4%
|
|
3.2%
|
-25
|
|
-2.1%
|
|
-3.3%
|
|
|
|
|
|
•
|
ASU 2017-08,
Receivables-Nonrefundable Fees and Other Costs: Premium Amortization on Purchased Callable Debt Securities
|
•
|
ASU 2017-05,
Other Income-Gains and Losses from the Derecognition of Nonfinancial Assets, Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets
|
•
|
ASU 2017-04,
Intangibles-Goodwill and Other, Simplifying the Test for Goodwill Impairment
|
•
|
ASU 2017-01,
Business Combinations-Clarifying the Definition of a Business
|
•
|
ASU 2016-18,
Statement of Cash Flows-Restricted Cash
|
•
|
ASU 2016-15,
Statement of Cash Flows-Classification of Certain Cash Receipts and Cash Payments
|
•
|
ASU 2016-13,
Financial Instruments-Credit Losses (CECL)
|
•
|
ASU 2016-02,
Leases
|
•
|
ASU 2016-01,
Financial Instruments-Overall: Recognition and Measurement of Financial Assets and Financial Liabilities
|
•
|
ASU 2014-09,
Revenue from Contracts with Customers
|
Reconciliation of Non-GAAP Financial Measures
|
Three Months Ended
|
|
Year Ended
|
||||||
(in thousands, except per share data)
|
March 31, 2017
|
|
March 31, 2016
|
|
December 31, 2016
|
||||
Adjusted non-interest income
|
|
|
|
|
|
||||
Total non-interest income
|
$
|
71,839
|
|
|
63,147
|
|
|
273,194
|
|
Subtract: Investment securities gains, net
|
(7,668
|
)
|
|
(67
|
)
|
|
(6,011
|
)
|
|
Add: Decrease in fair value of private equity investments, net
|
1,814
|
|
|
391
|
|
|
1,026
|
|
|
Adjusted non-interest income
|
$
|
65,985
|
|
|
63,471
|
|
|
268,209
|
|
|
|
|
|
|
|
||||
Adjusted non-interest expense
|
|
|
|
|
|
||||
Total non-interest expense
|
$
|
197,388
|
|
|
188,233
|
|
|
|
|
Subtract: Restructuring charges, net
|
(6,511
|
)
|
|
(1,140
|
)
|
|
|
||
Subtract: Fair value adjustment to Visa derivative
|
—
|
|
|
(360
|
)
|
|
|
||
Subtract: Litigation settlement expenses
|
—
|
|
|
(2,700
|
)
|
|
|
||
Subtract: Loss on early extinguishment of debt, net
|
—
|
|
|
(4,735
|
)
|
|
|
||
Subtract: Amortization of intangibles
|
(183
|
)
|
|
(121
|
)
|
|
|
||
Subtract: Merger-related expense
|
(86
|
)
|
|
—
|
|
|
|
||
Adjusted non-interest expense
|
$
|
190,608
|
|
|
179,177
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Non-GAAP Financial Measures, continued
|
Three Months Ended
|
||||||
(in thousands, except per share data)
|
March 31, 2017
|
|
March 31, 2016
|
||||
Adjusted efficiency ratio
|
|
|
|
||||
Adjusted non-interest expense
|
$
|
190,608
|
|
|
179,177
|
|
|
Net interest income
|
239,927
|
|
|
218,193
|
|
||
Add: Tax equivalent adjustment
|
309
|
|
|
305
|
|
||
Total non-interest income
|
71,839
|
|
|
63,147
|
|
||
Subtract: Investment securities gains, net
|
(7,668
|
)
|
|
(67
|
)
|
||
Total revenues
|
304,407
|
|
|
281,578
|
|
||
Add: Decrease in fair value of private equity investments, net
|
1,814
|
|
|
391
|
|
||
Total adjusted revenues
|
$
|
306,221
|
|
|
281,969
|
|
|
Efficiency ratio
|
64.84
|
%
|
|
66.85
|
|
||
Adjusted efficiency ratio
|
62.25
|
%
|
|
63.54
|
|
||
|
|
|
|
||||
Adjusted net income available to common shareholders
|
|
|
|
||||
Adjusted net income per common share, diluted
|
|
|
|
||||
Net income available to common shareholders
|
$
|
69,298
|
|
|
49,972
|
|
|
Add: Litigation settlement expenses
|
—
|
|
|
2,700
|
|
||
Add: Restructuring charges, net
|
6,511
|
|
|
1,140
|
|
||
Add: Merger-related expense
|
86
|
|
|
—
|
|
||
Add: Fair value adjustment to Visa derivative
|
—
|
|
|
360
|
|
||
Add: Loss on early extinguishment of debt, net
|
—
|
|
|
4,735
|
|
||
Add: Decrease in fair value of private equity investments, net
|
1,814
|
|
|
391
|
|
||
Subtract: Investment securities gains, net
|
(7,668
|
)
|
|
(67
|
)
|
||
Subtract: Tax effect of adjustments
|
(267
|
)
|
|
(3,389
|
)
|
||
Adjusted net income available to common shareholders
|
$
|
69,774
|
|
|
$
|
55,842
|
|
Weighted average common shares outstanding - diluted
|
123,059
|
|
|
127,857
|
|
||
Net income per common share, diluted
|
$
|
0.56
|
|
|
0.39
|
||
Adjusted net income per common share, diluted
|
$
|
0.57
|
|
|
0.44
|
||
|
|
|
|
Reconciliation of Non-GAAP Financial Measures, continued
|
|
||||||||
(dollars in thousands)
|
March 31, 2017
|
|
December 31, 2016
|
|
March 31, 2016
|
||||
Average core deposits and average core transaction deposits
|
|
|
|
|
|
||||
Average total deposits
|
$
|
24,918,855
|
|
|
24,661,265
|
|
|
23,210,263
|
|
Subtract: Average brokered deposits
|
(1,380,787
|
)
|
|
(1,380,931
|
)
|
|
(1,095,239
|
)
|
|
Average core deposits
|
23,538,068
|
|
|
23,280,334
|
|
|
22,115,024
|
|
|
Subtract: Average total SCM deposits
|
(2,238,324
|
)
|
|
(2,356,567
|
)
|
|
(2,440,749
|
)
|
|
Subtract: Average time deposits excluding SCM deposits
|
(3,151,888
|
)
|
|
(3,147,620
|
)
|
|
(3,137,379
|
)
|
|
Average core transaction deposits
|
$
|
18,147,856
|
|
|
17,776,147
|
|
|
16,536,896
|
|
|
|
|
|
|
|
||||
Return on average tangible common equity
|
|
|
|
|
|
||||
Total average shareholders' equity
|
$
|
2,943,643
|
|
|
2,912,687
|
|
|
2,966,497
|
|
Subtract: Average Series C Preferred Stock
|
(125,980
|
)
|
|
(125,980
|
)
|
|
(125,980
|
)
|
|
Average common equity
|
2,817,663
|
|
|
2,786,707
|
|
|
2,840,517
|
|
|
Subtract: Average goodwill
|
(59,649
|
)
|
|
(55,144
|
)
|
|
(24,431
|
)
|
|
Subtract: Average other intangible assets, net
|
(13,177
|
)
|
|
(233
|
)
|
|
(367
|
)
|
|
Average tangible common equity
|
2,744,837
|
|
|
2,731,330
|
|
|
2,815,719
|
|
|
Net income available to common shareholders annualized
|
281,043
|
|
|
262,526
|
|
|
200,983
|
|
|
Add: Amortization of intangibles, annualized and after-tax
|
469
|
|
|
1,003
|
|
|
307
|
|
|
Adjusted net income available to common shareholders annualized
|
$
|
281,512
|
|
|
263,529
|
|
|
201,290
|
|
Return on average common equity
|
9.97
|
%
|
|
9.42
|
|
|
7.08
|
|
|
Return on average tangible common equity
|
10.26
|
%
|
|
9.65
|
|
|
7.15
|
|
|
Tangible common equity to tangible assets ratio
|
|
|
|
|
|
||||
Total assets
|
$
|
30,679,589
|
|
|
30,104,002
|
|
|
29,171,257
|
|
Subtract: Goodwill
|
(57,010
|
)
|
|
(59,678
|
)
|
|
(24,431
|
)
|
|
Subtract: Other intangible assets, net
|
(12,137
|
)
|
|
(13,223
|
)
|
|
(277
|
)
|
|
Tangible assets
|
$
|
30,610,442
|
|
|
30,031,101
|
|
|
29,146,549
|
|
Total shareholders' equity
|
$
|
2,962,127
|
|
|
2,927,924
|
|
|
2,953,268
|
|
Subtract: Goodwill
|
(57,010
|
)
|
|
(59,678
|
)
|
|
(24,431
|
)
|
|
Subtract: Other intangible assets, net
|
(12,137
|
)
|
|
(13,223
|
)
|
|
(277
|
)
|
|
Subtract: Series C Preferred Stock, no par value
|
(125,980
|
)
|
|
(125,980
|
)
|
|
(125,980
|
)
|
|
Tangible common equity
|
$
|
2,767,000
|
|
|
2,729,043
|
|
|
2,802,580
|
|
Total shareholders' equity to total assets ratio
|
9.66
|
%
|
|
9.73
|
|
|
10.12
|
|
|
Tangible common equity to tangible assets ratio
|
9.04
|
%
|
|
9.09
|
|
|
9.62
|
|
|
Common equity Tier 1 (CET1) ratio (fully phased-in)
|
|
|
|
|
|
||||
Common equity Tier 1 (CET1)
|
$
|
2,672,648
|
|
|
|
|
|
||
Subtract: Adjustment related to capital components
|
(39,834
|
)
|
|
|
|
|
|||
CET1 (fully phased-in)
|
2,632,814
|
|
|
|
|
|
|||
Total risk-weighted assets
|
27,101,110
|
|
|
|
|
|
|||
Total risk-weighted assets (fully phased-in)
|
27,337,983
|
|
|
|
|
|
|||
Common equity Tier 1 (CET1) ratio
|
9.86
|
%
|
|
|
|
|
|||
Common equity Tier 1 (CET1) ratio (fully phased-in)
|
9.63
|
%
|
|
|
|
|
|||
|
|
|
|
|
|
Share Repurchases
|
|
Total Number of Shares Repurchased
|
|
Average Price Paid per Share
(1)
|
|
Total Number
of Shares Repurchased as
Part of
Publicly Announced
Plans or Programs
|
|
Maximum Approximate
Dollar Value
of Shares
that May Yet Be
Purchased Under the
Plans or Programs
|
||||||
|
|
|
|
|
||||||||||
January 2017
|
|
36,000
|
|
|
$
|
42.15
|
|
|
36,000
|
|
|
$
|
198,482,482
|
|
February 2017
|
|
324,000
|
|
|
42.05
|
|
|
324,000
|
|
|
184,856,772
|
|
||
March 2017
|
|
—
|
|
|
—
|
|
|
—
|
|
|
184,856,772
|
|
||
Total
|
|
360,000
|
|
|
$
|
42.06
|
|
|
360,000
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit
Number
|
|
Description
|
|
|
|
||
3.1
|
|
|
Amended and Restated Articles of Incorporation of Synovus, as amended, incorporated by reference to Exhibit 3.1 of Synovus’ Quarterly Report on Form 10-Q for the quarter ended June 30, 2010, as filed with the SEC on August 9, 2010.
|
|
|
||
3.2
|
|
|
Articles of Amendment to the Amended and Restated Articles of Incorporation of Synovus with respect to the Series C Preferred Stock, incorporated by reference to Exhibit 3.1 to Synovus' Current Report on Form 8-K dated July 25, 2013, as filed with the SEC on July 25, 2013.
|
|
|
|
|
3.3
|
|
|
Articles of Amendment to the Amended and Restated Articles of Incorporation of Synovus, incorporated by reference to Exhibit 3.1 to Synovus' Current Report on Form 8-K dated April 29, 2014, as filed with the SEC on April 29, 2014.
|
|
|
|
|
3.4
|
|
|
Articles of Amendment to the Amended and Restated Articles of Incorporation of Synovus, incorporated by reference to Exhibit 3.1 to Synovus' Current Report on Form 8-K dated May 19, 2014, as filed with the SEC on May 19, 2014.
|
|
|
|
|
3.5
|
|
|
Bylaws, as amended, of Synovus, incorporated by reference to Exhibit 3.1 of Synovus' Current Report on Form 8-K dated November 8, 2010, as filed with the SEC on November 9, 2010.
|
|
|
||
10.1
|
|
|
Summary of Board of Directors Compensation.
|
|
|
|
|
10.2
|
|
|
Framework Agreement, dated April 17, 2017, by and among Cabela's Incorporated, World's Foremost Bank, Synovus Bank, Capital One Bank (USA), National Association and, solely for purposes of the recitals thereto and Section 5.18, Section 8.2 and Article IX thereof, Capital One, National Association, incorporated by reference to Exhibit 2.1 to Synovus' Current Report on Form 8-K dated April 17, 2017, as filed with the SEC on April 17, 2017.*
|
|
|
|
|
10.3
|
|
|
Asset and Deposit Purchase Agreement, dated as of April 17, 2017, by and among Cabela's Incorporated, World's Foremost Bank and Synovus Bank, incorporated by reference to Exhibit 2.2 to Synovus' Current Report on Form 8-K dated April 17, 2017, as filed with the SEC on April 17, 2017.
|
|
|
|
|
10.4
|
|
|
Asset Purchase Agreement, dated as of April 17, 2017, by and between Capital One Bank (USA), National Association and Synovus Bank, incorporated by reference to Exhibit 2.3 to Synovus' Current Report on Form 8-K dated April 17, 207, as filed with the SEC on April 17, 2017.
|
|
|
|
|
12.1
|
|
|
Ratio of Earnings to Fixed Charges.
|
|
|
|
|
31.1
|
|
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
31.2
|
|
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
32
|
|
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
101
|
|
|
Interactive Data File
|
|
|
|
|
|
|
* Schedules have been omitted pursuant to Item 601(b)(2) of Regulation S-K under the Securities Act of 1933, as amended. A copy of any omitted schedule will be furnished supplementally to the Securities and Exchange Commission upon request.
|
|
|
|
|
|
SYNOVUS FINANCIAL CORP.
|
||
|
|
|
|
May 5, 2017
|
By:
|
|
/s/ Kevin S. Blair
|
Date
|
|
|
Kevin S. Blair
|
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
|
(Duly Authorized Officer and Principal Financial Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
---|
DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
---|
No information found
No Customers Found
Suppliers
Price
Yield
Owner | Position | Direct Shares | Indirect Shares |
---|