Exhibit 99.2

Synovus												4 of 9
	INCOME STATEMENT
	(In thousands, except per share data)		2006		2005								1st Quarter
			First		Fourth		Third		Second		First		'06 vs. '05
			Quarter		Quarter		Quarter		Quarter		Quarter		Change
	Interest Income (Taxable Equivalent)	$	440,977		420,898		388,076		360,763		332,927		32.5	%
	Interest Expense		177,057		159,237		141,587		122,110		104,444		69.5
	Net Interest Income (Taxable Equivalent)		263,920		261,661		246,489		238,653		228,483		15.5
	Tax Equivalent Adjustment		1,484		1,566		1,664		1,588		1,621		(8.5)
	Net Interest Income		262,436		260,095		244,825		237,065		226,862		15.7
	Provision for Loan Losses		19,549		20,787		19,639		22,823		19,283		1.4
	Net Interest Income After Provision		242,887		239,308		225,186		214,242		207,579		17.0
	Non-Interest Income:
	Electronic Payment Processing Services		220,472		223,844		223,123		215,784		205,163		7.5
	Merchant Services		63,949		67,409		74,208		68,696		27,105		nm
	Other Transaction Processing Services Revenue		45,125		45,544		44,030		45,324		48,514		(6.7)
	Service Charges on Deposits		26,891		28,738		28,748		28,175		27,127		(0.9)
	Fiduciary and Asset Management Fees		11,713		11,544		11,167		11,138		11,037		6.1
	Brokerage and Investment Banking Revenue		6,947		6,616		5,801		5,807		6,263		10.9
	Mortgage Banking Income		5,873		7,078		8,276		7,430		5,898		(0.4)
	Bankcard Fees		10,357		10,692		9,563		9,291		8,092		28.0
	Securities Gains (Losses)		(73)		(135)		-		327		271		nm
	Other Fee Income		8,950		9,377		8,217		7,834		7,486		19.6
	Other Non-Interest Income		9,171		6,689		12,599		7,325		8,984		2.1
	Non-Interest Income before Reimbursable Items		409,375		417,396		425,732		407,131		355,940		15.0
	Reimbursable Items		82,500		84,306		79,644		79,161		69,170		19.3
	Total Non-Interest Income		491,875		501,702		505,376		486,292		425,110		15.7
	Non-Interest Expense:
	Personnel Expense		227,758		224,251		213,695		208,596		189,829		20.0
	Occupancy & Equipment Expense		97,700		93,965		98,772		88,839		86,634		12.8
	Other Non-Interest Expense		105,836		110,608		113,300		110,015		92,607		14.3
	Non-Interest Expense before Reimbursable Items		431,294		428,824		425,767		407,450		369,070		16.9
	Reimbursable Items		82,500		84,306		79,644		79,161		69,170		19.3
	Total Non-Interest Expense		513,794		513,130		505,411		486,611		438,240		17.2
	Minority Interest in Consolidated Subsidiaries		9,740		9,571		9,306		9,672		8,832		10.3
	Income Before Taxes		211,228		218,309		215,845		204,251		185,617		13.8
	Income Tax Expense		76,722		81,049		81,853		75,791		68,883		11.4
	Net Income	$	134,506		137,260		133,992		128,460		116,734		15.2
	Basic Earnings Per Share	$	0.43		0.44		0.43		0.41		0.38		14.1
	Diluted Earnings Per Share		0.43		0.44		0.43		0.41		0.37		14.4
	Dividends Declared Per Share		0.20		0.18		0.18		0.18		0.18		6.8
	Return on Assets		1.96	%	2.00	%	2.01	%	1.98	%	1.86	%	10	bp
	Return on Equity		17.88		18.74		18.77		18.70		17.52		36
	Average Shares Outstanding - Basic		313,639		312,298		311,842		311,154		310,622		1.0	%
	Average Shares Outstanding - Diluted		316,208		315,280		315,336		314,691		313,900		0.7
bp - change is measured as difference in basis points.
nm - not meaningful

Synovus													5 of 9
Financial Services Segment
	INCOME STATEMENT
	(In thousands)		2006		2005								1st Quarter
			First		Fourth		Third		Second		First		'06 vs. '05
			Quarter		Quarter		Quarter		Quarter		Quarter		Change
	Interest Income (Taxable Equivalent)	$	440,969		420,892		388,067		360,789		332,927		32.5	%
	Interest Expense		178,544		160,509		142,582		122,768		105,188		69.7
	Net Interest Income (Taxable Equivalent)		262,425		260,383		245,485		238,021		227,739		15.2
	Tax Equivalent Adjustment		1,476		1,558		1,655		1,585		1,614		(8.6)
	Net Interest Income		260,949		258,825		243,830		236,436		226,125		15.4
	Provision for Loan Losses		19,549		20,787		19,639		22,823		19,283		1.4
	Net Interest Income After Provision		241,400		238,038		224,191		213,613		206,842		16.7
	Non-Interest Income:
	Service Charges on Deposits		26,891		28,738		28,748		28,175		27,127		(0.9)
	Fiduciary and Asset Management Fees		11,910		11,728		11,357		11,324		11,044		7.8
	Brokerage and Investment Banking Revenue		6,947		6,616		5,801		5,807		6,263		10.9
	Mortgage Banking Income		5,873		7,078		8,276		7,430		5,898		(0.4)
	Bankcard Fees		10,357		10,692		9,563		9,291		8,092		28.0
	Securities Gains (Losses)		(73)		(135)		-		327		271		nm
	Other Fee Income		8,950		9,377		8,216		7,834		7,487		19.5
	Other Non-Interest Income		12,209		10,884		15,259		10,457		8,389		45.5
	Total Non-Interest Income		83,064		84,978		87,220		80,645		74,571		11.4
	Non-Interest Expense:
	Personnel Expense		107,449		95,670		93,084		90,721		90,747		18.4
	Occupancy & Equipment Expense		23,498		24,577		22,713		21,712		21,547		9.1
	Other Non-Interest Expense		47,999		49,768		45,356		45,320		45,541		5.4
	Total Non-Interest Expense		178,946		170,015		161,153		157,753		157,835		13.4
	Income Before Taxes		145,518		153,001		150,258		136,505		123,578		17.8
	Income Tax Expense		51,757		55,949		55,079		49,060		44,203		17.1
	Net Income	$	93,761		97,052		95,179		87,445		79,375		18.1
	Return on Assets		1.43	%	1.47	%	1.49	%	1.41	%	1.33	%	10	bp
	Return on Equity		17.17		18.30		18.34		17.41		16.19		98
bp - change is measured as difference in basis points.
nm - not meaningful

Synovus					6 of 9
	BALANCE SHEET		March 31, 2006	December 31, 2005	March 31, 2005
	(In thousands, except share data)
	ASSETS
	Cash and due from banks	$	780,787	880,886	722,306
	Interest earning deposits with banks		6,608	2,980	4,274
	Federal funds sold and securities purchased
	under resale agreements		295,677	68,922	136,227
	Trading account assets		37,048	27,322	-
	Mortgage loans held for sale		172,975	143,144	127,664
	Investment securities available for sale		3,110,547	2,958,320	2,725,561
	Loans, net of unearned income		22,418,848	21,392,347	20,056,295
	Allowance for loan losses		(300,866)	(289,612)	(273,724)
	Loans, net		22,117,982	21,102,735	19,782,571
	Premises and equipment, net		691,231	669,425	651,830
	Contract acquisition costs and computer software, net		415,980	431,849	459,023
	Goodwill, net		459,254	458,382	459,505
	Other intangible assets, net		42,795	44,867	51,486
	Other assets (1)		1,037,079	831,840	731,938
	Total assets	$	29,167,963	27,620,672	25,852,385
	LIABILITIES AND SHAREHOLDERS' EQUITY
	Liabilities:
	Deposits:
	Non-interest bearing retail and commercial deposits	$	3,621,639	3,700,750	3,380,497
	Interest bearing retail and commercial deposits		15,769,106	14,798,845	13,123,360
	Total retail and commercial deposits		19,390,745	18,499,595	16,503,857
	Brokered time deposits		2,411,201	2,284,770	2,610,415
	Total deposits		21,801,946	20,784,365	19,114,272
	Federal funds purchased and securities sold
	under repurchase agreements		1,635,759	1,158,669	1,425,819
	Long-term debt		1,731,118	1,933,638	1,915,140
	Other liabilities		591,506	597,698	523,264
	Total liabilities		25,760,330	24,474,370	22,978,495
	Minority interest in consolidated subsidiaries		205,552	196,973	175,019
	Shareholders' equity:
	Common stock, par value $1.00 a share (2)		325,366	318,301	316,682
	Surplus		869,402	686,447	648,715
	Treasury stock (3)		(113,944)	(113,944)	(113,944)
	Unearned compensation		-	(3,126)	(3,369)
	Accumulated other comprehensive income (loss)		(43,190)	(29,536)	(11,586)
	Retained earnings		2,164,447	2,091,187	1,862,373
	Total shareholders' equity		3,202,081	2,949,329	2,698,871
	Total liabilities and shareholders' equity	$	29,167,963	27,620,672	25,852,385

(1)	On March 24, 2006, Synovus completed the acquisition of Riverside Bancshares, Inc. Included in other assets at March 31, 2006 is the excess of the purchase price over the recorded net assets of this entity at the date of acquisition. Such amount is approximately $120 million. Synovus has not yet completed the allocation of the purchase price of this entity to the respective assets acquired and liabilities assumed. It is expected that such purchase price allocation will be completed in the second quarter and result in the majority of the excess purchase price being recorded as goodwill. For regulatory capital purposes, the entire excess over purchase price is assumed to be goodwill.
(2)	Common shares outstanding: 319,703,971; 312,639,737; and 311,020,558 at March 31, 2006, December 31, 2005, and March 31, 2005, respectively.
(3)	Treasury shares: 5,661,538 at March 31, 2006, December 31, 2005, and March 31, 2005.

Synovus								7 of 9
AVERAGE BALANCES AND YIELDS/RATES
(Dollars in thousands)
			2006		2005
			First		Fourth	Third	Second	First
			Quarter		Quarter	Quarter	Quarter	Quarter
Interest Earning Assets
Taxable Investment Securities		$	2,823,306		2,713,238	2,611,048	2,556,964	2,553,423
	Yield		4.08	%	3.87	3.75	3.78	3.74
Tax-Exempt Investment Securities		$	201,432		208,265	215,096	220,109	223,812
	Yield		6.86	%	6.90	7.08	6.87	6.93
Trading Account Assets		$	37,659		26,006	19,143	-	-
	Yield		7.42	%	6.97	3.84	-	-
Commercial Loans		$	18,377,498		17,881,828	17,342,794	17,090,893	16,618,766
	Yield		7.58	%	7.25	6.83	6.47	6.15
Consumer Loans		$	835,520		845,251	840,746	833,071	846,743
	Yield		7.89	%	7.87	7.83	7.37	7.42
Mortgage Loans		$	1,039,741		1,036,041	1,015,396	1,022,169	1,026,532
	Yield		6.67	%	6.44	6.31	6.47	6.09
Credit Card Loans		$	260,251		257,691	253,985	249,491	246,523
	Yield		10.81	%	10.19	10.07	10.03	10.41
Home Equity Loans		$	1,188,153		1,167,361	1,149,255	1,100,010	1,037,214
	Yield		7.30	%	6.85	6.32	5.92	5.56
Allowance for Loan Losses		$	(294,817)		(286,846)	(281,505)	(278,734)	(270,853)
Loans, Net		$	21,406,345		20,901,326	20,320,671	20,016,900	19,504,925
	Yield		7.67	%	7.35	6.95	6.61	6.31
Mortgage Loans Held for Sale		$	117,085		121,665	137,116	108,929	87,538
	Yield		6.61	%	6.48	6.54	6.41	6.15
Federal Funds Sold and Time Deposits
with Banks		$	118,772		119,606	135,735	133,399	119,853
	Yield		4.42	%	4.26	3.55	3.10	2.45
Total Interest Earning Assets		$	24,704,601		24,090,106	23,438,809	23,036,301	22,489,551
	Yield		7.23	%	6.94	6.58	6.28	5.99
Interest Bearing Liabilities
Interest Bearing Demand Deposits		$	3,004,244		2,989,754	2,939,524	2,990,725	2,980,346
	Rate		1.63	%	1.39	1.25	1.12	0.96
Money Market Accounts		$	5,800,154		5,619,551	5,421,961	4,968,113	4,754,130
	Rate		3.55	%	3.13	2.75	2.31	1.90
Savings Deposits		$	535,475		534,533	561,550	568,279	556,629
	Rate		0.47	%	0.40	0.38	0.35	0.27
Time Deposits Under $100,000		$	2,501,504		2,408,591	2,318,085	2,249,590	2,197,788
	Rate		3.55	%	3.28	2.99	2.71	2.47
Time Deposits Over $100,000 (less brokered
time deposits)		$	3,067,094		2,864,382	2,700,297	2,534,846	2,392,957
	Rate		4.01	%	3.67	3.35	3.04	2.77
Total Interest Bearing Core Deposits			14,908,471		14,416,811	13,941,417	13,311,553	12,881,850
	Rate		3.15	%	2.80	2.50	2.16	1.87
Brokered Time Deposits		$	2,364,383		2,443,105	2,611,091	2,689,079	2,487,264
	Rate		4.24	%	3.89	3.52	3.21	2.94
Total Interest Bearing Deposits		$	17,272,854		16,859,916	16,552,508	16,000,632	15,369,114
	Rate		3.30	%	2.96	2.66	2.34	2.05
Federal Funds Purchased and Other
Short-Term Borrowings		$	1,530,099		939,008	687,055	1,255,755	1,541,396
	Rate		4.28	%	3.72	3.03	2.75	2.34
Long-Term Debt		$	1,774,804		2,184,538	2,302,328	1,981,235	1,877,158
	Rate		4.62	%	4.44	4.34	4.01	3.84
Total Interest Bearing Liabilities		$	20,577,757		19,983,462	19,541,891	19,237,622	18,787,668
	Rate		3.48	%	3.16	2.87	2.54	2.25
Non-Interest Bearing Demand Deposits		$	3,443,867		3,509,219	3,423,622	3,429,813	3,267,679
Shareholders' Equity		$	3,050,256		2,906,223	2,832,059	2,755,510	2,701,585
Total Assets		$	27,792,577		27,164,366	26,505,937	26,102,816	25,392,540
Net Interest Margin			4.32	%	4.32	4.18	4.15	4.11

Synovus								8 of 9
	LOANS OUTSTANDING AND NONPERFORMING LOANS COMPOSITION
	(Dollars in thousands)
			March 31, 2006
				Loans as a % of Total Loans Outstanding			Total Nonperforming Loans	Nonperforming Loans as a % of Total Nonperforming Loans
	Loan Type		Total Loans
	Commercial Real Estate
	Multi-Family	$	539,205	2.4	%	$	1,806	2.3	%
	Hotels		709,233	3.2			-	-
	Office Buildings		807,641	3.6			6,081	7.6
	Shopping Centers		680,357	3.0			-	-
	Commercial Development		919,137	4.1			478	0.6
	Other Investment Property		384,026	1.7			651	0.8
	Total Investment Properties		4,039,599	18.0			9,016	11.3
	1-4 Family Construction		1,833,482	8.2			3,902	4.9
	1-4 Family Perm / Mini-Perm		1,128,674	5.0			4,815	6.0
	Residential Development		1,656,852	7.4			1,946	2.4
	Total 1-4 Family Properties		4,619,008	20.6			10,663	13.3
	Land Acquisition		1,076,114	4.8			403	0.5
	Total Investment-Related Real Estate		9,734,721	43.4			20,082	25.1
	Owner-Occupied		2,818,262	12.6			10,511	13.1
	Other Property		1,184,053	5.3			5,348	6.7
	Total Commercial Real Estate		13,737,036	61.3			35,941	44.9
	Commercial & Industrial		5,344,921	23.8			36,247	45.3
	Consumer		3,385,383	15.1			7,873	9.8
	Unearned Income		(48,492)	(0.2)			-	-
	Total	$	22,418,848	100.0	%	$	80,061	100.0	%

LOANS OUTSTANDING BY TYPE COMPARISON
(Dollars in thousands)
		Total Loans		1Q06 vs. 4Q05 % change (1)(2)				1Q06 vs. 1Q05 % change (2)
Loan Type		March 31, 2006	December 31, 2005				March 31, 2005
Commercial Real Estate
Multi-Family	$	539,205	527,710	8.8	%	$	534,523	0.9	%
Hotels		709,233	680,301	17.2			838,300	(15.4)
Office Buildings		807,641	747,493	32.6			788,163	2.5
Shopping Centers		680,357	656,949	14.5			642,263	5.9
Commercial Development		919,137	867,217	24.3			719,782	27.7
Other Investment Property		384,026	372,911	12.1			300,153	27.9
Total Investment Properties		4,039,599	3,852,581	19.7			3,823,184	5.7
1-4 Family Construction		1,833,482	1,552,338	73.5			1,312,608	39.7
1-4 Family Perm / Mini-Perm		1,128,674	1,095,155	12.4			1,067,093	5.8
Residential Development		1,656,852	1,496,436	43.5			1,160,685	42.7
Total 1-4 Family Properties		4,619,008	4,143,929	46.5			3,540,386	30.5
Land Acquisition		1,076,114	1,049,041	10.5			935,517	15.0
Total Investment-Related Real Estate		9,734,721	9,045,551	30.9			8,299,087	17.3
Owner-Occupied		2,818,262	2,699,431	17.9			2,313,729	21.8
Other Property		1,184,053	1,115,094	25.1			1,164,962	1.6
Total Commercial Real Estate		13,737,036	12,860,076	27.7			11,777,778	16.6
Commercial & Industrial		5,344,921	5,231,150	8.8			5,143,010	4.2
Consumer		3,385,383	3,349,208	4.4			3,178,563	6.0
Unearned Income		(48,492)	(48,087)	3.4			(43,057)	12.6
Total	$	22,418,848	21,392,347	19.5	%	$	20,056,295	11.8	%

(1)	Percentage change is annualized.
(2)	The percentage change comparison to prior periods is impacted by the acquisition of Riverside Bancshares, Inc. (Riverside), which was completed on March 24, 2006. Riverside contributed approximately $482 million in total loans. Excluding the impact of Riverside, the sequential quarter growth is 10.3%, while the year-over-year growth is 9.4%.

Synovus							9 of 9
CREDIT QUALITY DATA
(Dollars in thousands)		2006	2005				1st Quarter
		First	Fourth	Third	Second	First	'06 vs. '05
		Quarter	Quarter	Quarter	Quarter	Quarter	Change
Nonperforming Loans	$	80,061	82,175	85,571	79,511	77,308	3.6	%
Other Real Estate		20,357	16,500	16,951	24,325	26,658	(23.6)
Nonperforming Assets		100,418	98,675	102,522	103,836	103,966	(3.4)
Allowance for Loan Losses		300,866	289,612	283,557	277,527	273,724	9.9
Net Charge-Offs - Quarter		14,388	14,732	13,608	19,020	11,305	27.3
Net Charge-Offs - YTD		14,388	58,665	43,933	30,325	11,305	27.3
Net Charge-Offs / Average Loans - Quarter		0.27	0.28	0.26	0.37	0.23
Net Charge-Offs / Average Loans - YTD		0.27	0.29	0.29	0.30	0.23
Nonperforming Loans / Loans & ORE		0.36	0.38	0.41	0.39	0.39
Nonperforming Assets / Loans & ORE		0.45	0.46	0.49	0.51	0.52
Allowance / Loans		1.34	1.35	1.36	1.36	1.36
Allowance / Nonperforming Loans		375.79	352.43	331.37	349.04	354.07
Allowance / Nonperforming Assets		299.61	293.50	276.58	267.27	263.28
Past Due Loans over 90 days		17,376	16,023	16,013	17,163	14,376
As a Percentage of Loans Outstanding		0.08	0.07	0.08	0.08	0.07
Total Past Dues		114,744	93,807	103,005	120,224	122,229
As a Percentage of Loans Outstanding		0.51	0.44	0.49	0.59	0.61

REGULATORY CAPITAL RATIOS (1)
(Dollars in thousands)
			March 31, 2006	December 31, 2005	March 31, 2005
Tier 1 Capital		$	2,829,501	2,660,704	2,400,384
Total Risk-Based Capital			3,880,367	3,700,315	2,974,108
Tier 1 Capital Ratio			10.30	10.23	9.84
Total Risk-Based Capital Ratio			14.12	14.23	12.19
Leverage Ratio			10.42	9.99	9.65
(1)	March 31, 2006 information is preliminary. As noted in footnote (1) to the accompanying Balance Sheet, the purchase price allocation related to the acquisition of Riverside Bancshares, Inc. has not been completed. For purposes of the March 31, 2006 regulatory capital calculations, we have assumed that $120 million of the total purchase price will be allocated to intangibles which will be disallowed for regulatory capital purposes
.