EX-12.1 2 snv-06302018xex121.htm EXHIBIT 12.1 Exhibit


EXHIBIT 12.1
SYNOVUS FINANCIAL CORP.
RATIO OF EARNINGS TO FIXED CHARGES
 

 
Six Months
Ended June 30, 2018
 
Years Ended December 31,
(dollars in thousands)
 
2017
 
2016
 
2015
 
2014
 
2013
 
Ratio 1 – Including interest on deposits
 
 
 
 
 
 
 
 
 
 
 
 
Earnings:
 
 
 
 
 
 
 
 
 
 
 
 
Income before income taxes
$
275,494

 
$
480,138

 
$
388,450

 
$
358,573

 
$
302,559

 
$
252,628

 
Fixed charges excluding preferred stock dividends and accretion
88,313

 
146,511

 
130,745

 
126,355

 
117,001

 
126,379

 
Total
$
363,807

 
$
626,649

 
$
519,195

 
$
484,928

 
$
419,560

 
$
379,007

 
Fixed charges:
 
 
 
 
 
 
 
 
 
 
 
 
Interest on deposits
$
58,975

 
$
81,325

 
$
64,206

 
$
65,534

 
$
55,179

 
$
64,392

 
Interest on short-term borrowings
310

 
198

 
200

 
168

 
220

 
324

 
Interest on long-term debt
24,822

 
57,665

 
59,217

 
52,942

 
54,009

 
54,106

 
Portion of rents representative of the interest factor (1/3) of expense
4,207

 
7,323

 
7,121

 
7,711

 
7,593

 
7,557

 
Preferred stock dividends and accretion
5,119

 
10,238

 
10,238

 
10,238

 
10,238

 
40,830

 
Total fixed charges including preferred stock dividends and accretion
$
93,433

 
$
156,749

 
$
140,982

 
$
136,593

 
$
127,239

 
$
167,209

 
Ratio of earnings to fixed charges
3.89
x
 
4.00
x
 
3.68
x
 
3.55
x
 
3.30
x
 
2.27x

 
Ratio 2 – Excluding interest on deposits
 
 
 
 
 
 
 
 
 
 
 
 
Earnings:
 
 
 
 
 
 
 
 
 
 
 
 
Income before income taxes
$
275,494

 
$
480,138

 
$
388,450

 
$
358,573

 
$
302,559

 
$
252,628

 
Fixed charges excluding preferred stock dividends and accretion
29,339

 
65,186

 
66,539

 
60,821

 
61,822

 
61,987

 
Total
$
304,833

 
$
545,324

 
$
454,989

 
$
419,394

 
$
364,381

 
$
314,615

 
Fixed charges:
 
 
 
 
 
 
 
 
 
 
 
 
Interest on short-term borrowings
$
310

 
$
198

 
$
200

 
$
168

 
$
220

 
$
324

 
Interest on long-term debt
24,822

 
57,665

 
59,217

 
52,942

 
54,009

 
54,106

 
Portion of rents representative of the interest factor (1/3) of expense
4,207

 
7,323

 
7,121

 
7,711

 
7,593

 
7,557

 
Preferred stock dividends and accretion
5,119

 
10,238

 
10,238

 
10,238

 
10,238

 
40,830

 
Total fixed charges including preferred stock dividends and accretion
$
34,458

 
$
75,424

 
$
76,776

 
$
71,059

 
$
72,060

 
$
102,817

 
Ratio of earnings to fixed charges
8.85
x
 
7.23
x
 
5.93
x
 
5.90
x
 
5.06
x
 
3.06x