EX-12.1 6 snv_exhibit121x12312017.htm EXHIBIT 12.1 Exhibit


EXHIBIT 12.1
SYNOVUS FINANCIAL CORP.
RATIO OF EARNINGS TO FIXED CHARGES
 
 
 
 
Years Ended December 31,
(dollars in thousands)
2017
 
2016
 
2015
 
2014
 
2013
Ratio 1 – Including Interest on Deposits
 
 
 
 
 
 
 
 
 
Earnings:
 
 
 
 
 
 
 
 
 
Income from continuing operations before income taxes
$
480,138

 
$
388,450

 
358,573

 
302,559

 
252,628

Fixed charges excluding preferred stock dividends and accretion
146,511

 
130,745

 
126,355

 
117,001

 
126,379

Total
626,649

 
519,195

 
484,928

 
419,560

 
379,007

Fixed Charges:
 
 
 
 
 
 
 
 
 
Interest on deposits
81,325

 
64,206

 
65,534

 
55,179

 
64,392

Interest on short-term borrowings
198

 
200

 
168

 
220

 
324

Interest on long-term debt
57,665

 
59,217

 
52,942

 
54,009

 
54,106

Portion of rents representative of the interest factor (1/3) of expense
7,323

 
7,121

 
7,711

 
7,593

 
7,557

Preferred stock dividends and accretion
10,238

 
10,238

 
10,238

 
10,238

 
40,830

Total fixed charges including preferred stock dividends and accretion
$
156,749

 
$
140,982

 
136,593

 
127,239

 
167,209

Ratio of earnings to fixed charges
4.00
x
 
3.68
x
 
3.55
x
 
3.30
x
 
2.27
x
 
 
 
 
 
 
 
 
 
 
Ratio 2 – Excluding Interest on Deposits
 
 
 
 
 
 
 
 
 
Earnings:
 
 
 
 
 
 
 
 
 
Income from continuing operations before income taxes
$
480,138

 
$
388,450

 
358,573

 
302,559

 
252,628

Fixed charges excluding preferred stock dividends and accretion
65,186

 
66,539

 
60,821

 
61,822

 
61,987

       Total
545,324

 
454,989

 
419,394

 
364,381

 
314,615

Fixed Charges:
 
 
 
 
 
 
 
 
 
Interest on short-term borrowings
198

 
200

 
168

 
220

 
324

Interest on long-term debt
57,665

 
59,217

 
52,942

 
54,009

 
54,106

Portion of rents representative of the interest factor (1/3) of expense
7,323

 
7,121

 
7,711

 
7,593

 
7,557

Preferred stock dividends and accretion
10,238

 
10,238

 
10,238

 
10,238

 
40,830

Total fixed charges including preferred stock dividends and accretion
$
75,424

 
$
76,776

 
71,059

 
72,060

 
102,817

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