Exhibit 99.1
Non-GAAP Financial Measures
The measures entitled adjusted return on average assets; adjusted return on average common equity; return on average tangible common equity; and adjusted return on average tangible common equity are not measures recognized under GAAP and therefore are considered non-GAAP financial measures. The most comparable GAAP measures to these measures are return on average assets and return on average common equity, respectively.
Management believes that these non-GAAP financial measures provide meaningful additional information about Synovus to assist management and investors in evaluating Synovus’ operating results, financial strength, the performance of its business, and the strength of its capital position. However, these non-GAAP financial measures have inherent limitations as analytical tools and should not be considered in isolation or as a substitute for analyses of operating results or capital position as reported under GAAP. The non-GAAP financial measures should be considered as additional views of the way our financial measures are affected by significant items and other factors, and since they are not required to be uniformly applied, they may not be comparable to other similarly titled measures at other companies. Adjusted return on average assets and adjusted return on average common equity are measures used by management to evaluate operating results exclusive of items that are not indicative of ongoing operations and impact period-to-period comparisons. Return on average tangible common equity and adjusted return on average tangible common equity are measures used by management to compare Synovus’ performance with other financial institutions because it calculates the return available to common shareholders without the impact of intangible assets and their related amortization, thereby allowing management to evaluate the performance of the business consistently. The computations of these measures are set forth in the tables below.
|
| | | | | | | | | | | | |
Reconciliation of Non-GAAP Financial Measures | | | | | |
| | | | | |
(dollars in thousands) | 2Q19 | | | | |
Adjusted Return on Average Assets | | | | | |
Net income | $ | 156,184 |
| | | | | | | | | |
Add: Merger-related expense | 7,401 | | | | | | | | |
Add: Restructuring charges, net | 18 | | | | | | | | |
Add: Investment securities losses, net | 1,845 | | | | | | | | |
Subtract: Increase in fair value of private equity investments, net | (1,455 | ) | | | | | | | |
Subtract: Tax effect of adjustments | (1,951 | ) | | | | | | | |
Adjusted net income | $ | 162,042 |
| | | | | | | | | |
Net income annualized | | 626,452 |
| | | | | | | | | |
Adjusted net income annualized | | 649,949 |
| | | | | | | | | |
Total average assets | 46,679,769 | | | | | | | | | | |
Return on average assets | 1.34 | | % | | | | | | |
Adjusted return on average assets | 1.39 | | | | | | | | |
|
| | | | | | | | | | | | |
| | | | | |
Adjusted return on average common equity, return on average tangible common equity, and adjusted return on average tangible common equity | | | | | |
Net income available to common shareholders | $ | 153,034 |
| | | | | | | | | |
Add: Merger-related expense | 7,401 | | | | | | | | |
Add: Restructuring charges, net | 18 | | | | | | | | |
Add: Investment securities losses, net | 1,845 | | | | | | | | |
Subtract: Increase in fair value of private equity investments, net | (1,455 | ) | | | | | | | |
Subtract: Tax effect of adjustments | (1,951 | ) | | | | | | | |
Adjusted net income available to common shareholders | $ | 158,892 |
| | | | | | | | | |
| | | | | |
Adjusted net income available to common shareholders annualized | | 637,314 |
| | | | | | | | | |
Add: Amortization of intangibles | 7,250 | | | | | | | | |
Adjusted net income available to common shareholders excluding amortization of intangibles annualized | | 644,564 |
| | | | | | | | | |
| | | | | |
Net income available to common shareholders annualized | | 613,818 |
| | | | | | | | | |
Add: Amortization of intangibles | 7,250 | | | | | | | | |
Net income available to common shareholders excluding amortization of intangibles annualized | | 621,068 |
| | | | | | | | | |
| | | | | |
Total average shareholders' equity less preferred stock | | 4,416,705 |
| | | | | | | | | |
Subtract: Goodwill | (487,601 | ) | | | | | | | |
Subtract: Other intangible assets, net | (69,853 | ) | | | | | | | |
Total average tangible shareholders' equity less preferred stock | | 3,859,251 |
| | | | | | | | | |
Return on average common equity | 13.90 | | % | | | | | | |
Adjusted return on average common equity | 14.43 | | | | | | | | |
Return on average tangible common equity | 16.09 | | | | | | | | |
Adjusted return on average tangible common equity | 16.70 | | | | | | | | |