Exhibit 99.2

Synovus

INCOME STATEMENT DATA

(Unaudited)

(Dollars in thousands, except per share data)		2013			2012											1st Quarter
		First     Quarter			Fourth Quarter			Third Quarter			Second Quarter			First Quarter		‘13 vs. ‘12 Change
Interest income	$		230,391			240,000			247,676			253,809			262,654		(12.3)	%
Interest expense			30,577			32,544			35,331			40,453			41,695		(26.7)
Net interest income			199,814			207,456			212,345			213,356			220,959		(9.6)
Provision for loan losses			35,696			146,526			63,572			44,222			66,049		(46.0)
Net interest income after provision for loan losses			164,118			60,930			148,773			169,134			154,910		5.9
Non-interest income:
Service charges on deposit accounts			19,521			20,883			20,404			18,684			18,231		7.1
Fiduciary and asset management fees			10,971			10,537			10,340			10,792			10,835		1.3
Brokerage revenue			7,594			7,127			6,844			6,295			6,647		14.2
Mortgage banking income			6,917			9,025			9,261			7,983			6,003		15.2
Bankcard fees			7,064			10,137			7,866			8,493			7,579		(6.8)
Investment securities gains, net			45			8,233			6,656			4,170			20,083		(99.8)
Other fee income			5,487			6,211			5,276			4,951			4,700		16.7
(Decrease) increase in fair value of private equity investments, net			(257)			1,805			(944)			7,279			93		nm
Other non-interest income			7,379			6,159			7,530			7,830			9,968		(26.0)
Total non-interest income			64,721			80,117			73,233			76,477			84,139		(23.1)
Non-interest expense:
Salaries and other personnel expense			93,917			94,901			93,177			95,173			92,622		1.4
Net occupancy and equipment expense			24,167			26,063			26,647			26,159			26,706		(9.5)
FDIC insurance and other regulatory fees			8,480			8,237			9,205			13,302			14,663		(42.2)
Foreclosed real estate expense, net			10,940			34,978			11,997			20,708			22,972		(52.4)
Losses (gains) on other loans held for sale, net			165			675			4,104			(1,058)			959		nm
Professional fees			7,095			12,037			10,074			9,929			9,267		(23.4)
Third-party services			9,929			9,540			9,429			9,900			9,137		8.7
Visa indemnification charges			37			757			833			1,734			2,979		(98.8)
Restructuring charges			4,850			1,969			1,192			1,393			858		nm
Other operating expenses			22,706			24,189			24,834			31,024			22,970		(1.1)
Total non-interest expense			182,286			213,346			191,492			208,264			203,133		(10.3)
Income before income taxes			46,553			(72,299)			30,514			37,347			35,916		29.6
Income tax expense (benefit)			16,979			(796,339)			(211)			(2,105)			(77)		nm
Net income			29,574			724,040			30,725			39,452			35,993		(17.8)
Dividends and accretion of discount on Series A Preferred Stock			14,776			14,736			14,695			14,649			14,624		1.0
Net income available to common shareholders	$		14,798			709,304			16,030			24,803			21,369		(30.8)
Basic EPS
Net income available to common shareholders			0.02			0.90			0.02			0.03			0.03		(30.8)
Diluted EPS
Net income available to common shareholders			0.02			0.78			0.02			0.03			0.02		(30.9)
Cash dividends declared per common share			0.01			0.01			0.01			0.01			0.01		-
Return on average assets *			0.46	%		11.13	%		0.47	%		0.59	%		0.53		(13.2)
Return on average common equity *			2.30			149.46			3.30			5.23			4.49		(48.8)
Average common shares outstanding - basic			787,043			786,576			786,576			786,576			786,135		0.1	%
Average common shares outstanding - diluted			910,835			911,251			910,396			909,761			908,986		0.2

nm - not meaningful

* - ratios are annualized

Synovus

BALANCE SHEET DATA		March 31, 2013		December 31, 2012		March 31, 2012
(Unaudited)
(In thousands, except share data)
ASSETS
Cash and cash equivalents	$		412,305		614,630		485,074
Interest bearing funds with Federal Reserve Bank			1,332,512		1,498,390		1,781,002
Interest earning deposits with banks			21,890		23,442		11,963
Federal funds sold and securities purchased under resale agreements			122,878		113,517		123,676
Trading account assets, at fair value			9,040		11,102		16,398
Mortgage loans held for sale, at fair value			144,232		212,663		96,837
Other loans held for sale			9,129		10,690		19,610
Investment securities available for sale, at fair value			3,049,353		2,981,112		3,713,003
Loans, net of deferred fees and costs			19,367,887		19,541,690		19,843,698
Allowance for loan losses			(351,772)		(373,405)		(507,794)
Loans, net			19,016,115		19,168,285		19,335,904
Premises and equipment, net			477,132		479,546		479,976
Goodwill			24,431		24,431		24,431
Other intangible assets, net			4,583		5,149		7,589
Other real estate			155,237		150,271		201,429
Net deferred tax asset			792,736		806,406		1,985
Other assets			641,306		660,378		765,915
Total assets	$		26,212,879		26,760,012		27,064,792
LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities:
Deposits:
Non-interest bearing deposits	$		5,152,276		5,665,527		5,535,844
Interest bearing deposits, excluding brokered deposits			14,076,285		14,298,768		15,195,149
Brokered deposits			1,332,632		1,092,749		1,406,709
Total deposits			20,561,193		21,057,044		22,137,702
Federal funds purchased and securities sold under repurchase agreements			238,223		201,243		315,857
Long-term debt			1,653,230		1,726,455		1,351,823
Other liabilities			182,127		205,839		437,647
Total liabilities			22,634,773		23,190,581		24,243,029
Shareholders’ equity:
Series A Preferred Stock, no par value (1)			960,005		957,327		949,536
Common stock, par value $1.00 (2)			793,319		792,273		792,269
Additional paid-in capital			2,174,577		2,189,874		2,226,844
Treasury stock, at cost (3)			(114,176)		(114,176)		(114,176)
Accumulated other comprehensive income (loss)			2,787		4,101		(2,195)
Accumulated deficit			(238,406)		(259,968)		(1,030,515)
Total shareholders’ equity			3,578,106		3,569,431		2,821,763
Total liabilities and shareholders’ equity	$		26,212,879		26,760,012		27,064,792

(1) Preferred shares outstanding: 967,870, at all periods presented

(2) Common shares outstanding: 787,625,592; 786,579,240; and 786,575,497 at March 31, 2013, December 31, 2012, and March 31, 2012, respectively.

(3) Treasury shares: 5,693,452, at all periods presented

Synovus

AVERAGE BALANCES AND YIELDS/RATES (1)

(Unaudited)

(Dollars in thousands)

		2013				2012
		First Quarter				Fourth Quarter			Third Quarter			Second Quarter			First Quarter
Interest Earning Assets
Taxable investment securities (2)	$		2,984,129				3,069,000			3,495,838			3,539,376			3,577,026
Yield			1.44		%		1.62			1.67			2.11			2.35
Tax-exempt investment securities (2) (4)	$		14,362				17,377			19,503			21,408			23,559
Yield (taxable equivalent)			6.34		%		6.59			6.47			6.40			6.36
Trading account assets	$		8,629				9,600			12,343			13,647			14,975
Yield			7.12		%		8.04			8.27			6.93			7.47
Commercial loans (3) (4)	$		15,464,065				15,692,588			15,691,881			15,941,719			16,144,615
Yield			4.46		%		4.48			4.63			4.67			4.76
Consumer loans (3)	$		3,997,557				3,992,986			3,940,000			3,896,941			3,866,084
Yield			4.73		%		4.77			4.80			4.87			4.95
Allowance for loan losses	$		(372,239	)			(405,237	)		(446,495	)		(498,419	)		(529,669	)
Loans, net (3)	$		19,089,383				19,280,337			19,185,386			19,340,241			19,481,030
Yield			4.61		%		4.65			4.79			4.85			4.94
Mortgage loans held for sale	$		179,507				208,839			175,199			90,499			112,040
Yield			3.80		%		3.72			4.03			4.99			4.88
Federal funds sold, due from Federal Reserve Bank, and other short-term investments	$		1,343,652				1,366,422			1,215,743			1,668,814			1,830,295
Yield			0.24		%		0.24			0.24			0.24			0.24
Federal Home Loan Bank and Federal Reserve Bank stock (5)	$		65,330				66,630			53,239			63,665			78,100
Yield			2.36		%		2.03			1.87			1.85			1.43
Total interest earning assets	$		23,684,992				24,018,205			24,157,251			24,737,650			25,117,025
Yield			3.95		%		3.99			4.09			4.14			4.22
Interest Bearing Liabilities
Interest bearing demand deposits	$		3,839,707				3,872,025			3,344,561			3,404,540			3,540,327
Rate			0.18		%		0.18			0.19			0.22			0.25
Money market accounts	$		6,135,649				6,251,374			6,751,607			6,769,037			6,755,769
Rate			0.33		%		0.33			0.33			0.42			0.49
Savings deposits	$		581,792				558,726			557,086			557,149			534,118
Rate			0.11		%		0.10			0.10			0.11			0.12
Time deposits under $100,000	$		1,581,092				1,648,554			1,763,864			1,868,348			1,967,084
Rate			0.69		%		0.74			0.85			0.97			1.08
Time deposits over $100,000	$		1,958,870				2,015,582			2,176,488			2,336,496			2,480,044
Rate			0.93		%		0.99			1.11			1.23			1.33
Brokered money market accounts	$		202,734				180,216			186,336			222,916			223,113
Rate			0.32		%		0.34			0.33			0.33			0.28
Brokered time deposits	$		1,013,461				800,434			820,908			1,036,521			1,346,868
Rate			0.99		%		1.42			1.83			1.94			1.89
Total interest bearing deposits	$		15,313,305				15,326,911			15,600,850			16,195,007			16,847,323
Rate			0.44		%		0.47			0.54			0.64			0.73
Federal funds purchased and other short-term liabilities	$		214,661				266,431			350,183			368,984			296,018
Rate			0.17		%		0.16			0.17			0.18			0.24
Long-term debt	$		1,688,580				1,740,588			1,372,741			1,326,239			1,386,324
Rate			3.26		%		3.27			4.09			4.34			3.19
Total interest bearing liabilities	$		17,216,546				17,333,930			17,323,774			17,890,230			18,529,665
Rate			0.72		%		0.75			0.81			0.91			0.90
Non-interest bearing demand deposits	$		5,232,587				5,466,312			5,560,827			5,606,352			5,397,964
Effective cost of funds			0.52		%		0.54			0.58			0.66			0.67
Net interest margin			3.43		%		3.45			3.51			3.48			3.55
Taxable equivalent adjustment	$		618				766			761			780			798

(1) Yields and rates are annualized.

(2) Excludes net unrealized gains and (losses).

(3) Average loans are shown net of unearned income. Non-performing loans are included.

(4) Reflects taxable-equivalent adjustments, using the statutory federal income tax rate of 35%, in adjusting interest on tax-exempt loans and investment securities to a taxable-equivalent basis.

(5) Included as a component of Other Assets on the balance sheet

Synovus

LOANS OUTSTANDING AND NON-PERFORMING LOANS COMPOSITION

(Unaudited)

(Dollars in thousands)

		March 31, 2013
Loan Type		Total Loans	Loans as a %     of Total Loans     Outstanding			Total     Non-performing     Loans	Non-performing Loans as a % of Total Nonperforming Loans
Multi-Family	$	857,239	4.4	%	$	3,909	0.8	%
Hotels		657,462	3.4			3,548	0.7
Office Buildings		766,965	4.0			11,183	2.2
Shopping Centers		845,846	4.4			11,313	2.2
Commercial Development		206,075	1.1			48,025	9.4
Warehouses		531,015	2.7			2,459	0.5
Other Investment Property		498,213	2.6			11,279	2.2
Total Investment Properties		4,362,815	22.5			91,716	17.9
1-4 Family Construction		122,071	0.6			3,884	0.8
1-4 Family Investment Mortgage		866,921	4.5			31,275	6.1
Residential Development		248,403	1.3			33,563	6.5
Total 1-4 Family Properties		1,237,395	6.4			68,722	13.4
Land Acquisition		762,566	3.9			167,904	32.7
Total Commercial Real Estate		6,362,776	32.9			328,342	64.0
Commercial, Financial, and Agricultural		5,221,535	27.0			73,214	14.3
Owner-Occupied Real Estate		3,825,409	19.8			42,058	8.2
Total Commercial & Industrial		9,046,944	46.7			115,272	22.5
Home Equity Lines		1,508,507	7.8			20,003	3.9
Consumer Mortgages		1,378,055	7.1			40,388	7.9
Small Business		553,056	2.8			4,903	1.0
Credit Cards		251,618	1.3			-	-
Other Retail Loans		288,483	1.5			4,319	0.8
Total Retail		3,979,719	20.4			69,613	13.6
Unearned Income		(21,552)	nm			-	nm
Total	$	19,367,887	100.0	%	$	513,227	100.0	%

LOANS OUTSTANDING BY TYPE COMPARISON

(Unaudited)

(Dollars in thousands)

		Total Loans		1Q13 vs. 4Q12			1Q13 vs. 1Q12
Loan Type		March 31, 2013	December 31, 2012	% change (1)		March 31, 2012	% change
Multi-Family	$	857,239	796,110	31.1		760,911	12.7	%
Hotels		657,462	655,263	1.4		769,000	(14.5)
Office Buildings		766,965	773,881	(3.6)		758,107	1.2
Shopping Centers		845,846	896,869	(23.1)		936,503	(9.7)
Commercial Development		206,075	226,513	(36.6)		276,157	(25.4)
Warehouses		531,015	538,157	(5.4)		482,823	10.0
Other Investment Property		498,213	489,325	7.4		463,307	7.5
Total Investment Properties		4,362,815	4,376,118	(1.2)		4,446,808	(1.9)
1-4 Family Construction		122,071	130,841	(27.2)		177,111	(31.1)
1-4 Family Investment Mortgage		866,921	865,801	0.5		955,819	(9.3)
Residential Development		248,403	282,463	(48.9)		421,226	(41.0)
Total 1-4 Family Properties		1,237,395	1,279,105	(13.2)		1,554,156	(20.4)
Land Acquisition		762,566	794,229	(16.2)		1,049,547	(27.3)
Total Commercial Real Estate		6,362,776	6,449,452	(5.5)		7,050,511	(9.8)
Commercial, Financial, and Agricultural		5,221,535	5,301,134	(6.1)		5,122,095	1.9
Owner-Occupied Real Estate		3,825,409	3,800,380	2.7		3,813,638	0.3
Total Commercial & Industrial		9,046,944	9,101,514	(2.4)		8,935,733	1.2
Home Equity Lines		1,508,507	1,542,397	(8.9)		1,595,675	(5.5)
Consumer Mortgages		1,378,055	1,394,248	(4.7)		1,390,126	(0.9)
Small Business		553,056	516,349	28.8		328,572	68.3
Credit Cards		251,618	263,561	(18.4)		264,470	(4.9)
Other Retail Loans		288,483	294,542	(8.3)		289,915	(0.5)
Total Retail		3,979,719	4,011,097	(3.2)		3,868,758	2.9
Unearned Income		(21,552)	(20,373)	nm		(11,304)	nm
Total	$	19,367,887	19,541,690	(3.6)	%	19,843,698	(2.4)	%

(1) Percentage change is annualized.

Synovus

CREDIT QUALITY DATA

(Unaudited)

(Dollars in thousands)		2013			2012								1st Quarter
		First     Quarter			Fourth   Quarter		Third     Quarter		Second     Quarter		First     Quarter		‘13 vs. ‘12     Change
Non-performing Loans	$		513,227			543,333		700,204		755,161		836,039		(38.6) %
Other Loans Held for Sale (1)			9,129			9,455		10,019		31,306		18,317		(50.2)
Other Real Estate			155,237			150,271		189,182		174,941		201,429		(22.9)
Non-performing Assets			677,592			703,059		899,405		961,408		1,055,785		(35.8)
Allowance for Loan Losses			351,772			373,405		420,404		453,325		507,794		(30.7)
Net Charge-Offs - Quarter			57,328			193,525		96,493		98,692		94,749		(39.5)
Net Charge-Offs / Average Loans - Quarter (2)			1.18	%		3.94		1.97		1.99		1.90
Non-performing Loans / Loans			2.65			2.78		3.55		3.84		4.21
Non-performing Assets / Loans, Other Loans Held for Sale & ORE			3.47			3.57		4.51		4.83		5.26
Allowance / Loans			1.82			1.91		2.13		2.30		2.56
Allowance / Non-performing Loans			68.54			68.72		60.04		60.03		60.74
Allowance / Non-performing Loans (3)			97.75			93.49		131.56		136.94		128.32
Past Due Loans over 90 days and Still Accruing	$		5,799			6,811		8,972		5,863		8,388		(30.9) %
As a Percentage of Loans Outstanding			0.03	%		0.03		0.05		0.03		0.04
Total Past Dues Loans and Still Accruing	$		88,330			104,825		108,633		91,962		144,794		(39.0)
As a Percentage of Loans Outstanding			0.46	%		0.54		0.55		0.47		0.73
Accruing troubled debt restructurings (TDRs)	$		623,900			674,527		698,847		687,396		651,239		(4.2)

(1) Represent impaired loans that are intended to be sold. Held for sale loans are carried at the lower of cost or fair value, less costs to sell.

(2) Ratio is annualized.

(3) Excludes non-performing loans for which the expected loss has been charged off.

SELECTED CAPITAL INFORMATION (1)

(Unaudited)

(Dollars in thousands)

	March 31, 2013			December 31, 2012		March 31, 2012
Tier 1 Capital	$	2,866,489			2,832,244		2,799,794
Total Risk-Based Capital		3,493,090			3,460,998		3,518,230
Tier 1 Capital Ratio		13.50	%		13.24		13.19
Tier 1 Common Equity Ratio		8.93			8.72		8.67
Total Risk-Based Capital Ratio		16.45			16.18		16.57
Tier 1 Leverage Ratio		11.27			11.00		10.41
Common Equity as a Percentage of Total Assets (2)		9.99			9.76		6.92
Tangible Common Equity as a Percentage of Tangible Assets (3)		9.89			9.66		6.81
Tangible Common Equity as a Percentage of Risk Weighted Assets (3)		12.19			12.07		8.67
Book Value Per Common Share (4) (5)		2.99			2.99		2.05
Tangible Book Value Per Common Share (3) (5)		2.96			2.95		2.01

(1) Current quarter regulatory capital information is preliminary.

(2) Common equity consists of Total Shareholders’ Equity less Cumulative Perpetual Preferred Stock.

(3) Excludes the carrying value of goodwill and other intangible assets from common equity and total assets.

(4) Book Value Per Common Share consists of Total Shareholders’ Equity less Cumulative Perpetual Preferred Stock divided by total common shares outstanding.

(5) Equity and common shares exclude impact of unexercised tangible equity units (tMEDS).