Atlantic Union Bankshares Reports Third Quarter Financial Results
“Atlantic Union delivered solid financial results in the quarter and the enhanced earnings power we envisioned as a result of the
“
Operating under the mantra of soundness, profitability, and growth – in that order of priority –
NET INTEREST INCOME
For the third quarter of 2024, net interest income was
The Company’s net interest margin (FTE) (1) includes the impact of acquisition accounting fair value adjustments. Net accretion income related to acquisition accounting declined by
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Loan |
|
Deposit |
|
Borrowings |
|
|
|
|||||||
|
|
Accretion |
|
Amortization |
|
Amortization |
|
Total |
||||||||
For the quarter ended |
|
$ |
15,660 |
|
$ |
(1,035 |
) |
|
$ |
(285 |
) |
|
$ |
14,340 |
||
For the quarter ended |
|
|
13,926 |
|
|
|
(913 |
) |
|
|
(288 |
) |
|
|
12,725 |
|
ASSET QUALITY
Overview
At
Nonperforming Assets
At
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
2024 |
|
2024 |
|
2024 |
|
2023 |
|
2023 |
||||||||||
Nonaccrual loans |
|
$ |
36,847 |
|
$ |
35,913 |
|
$ |
36,389 |
|
$ |
36,860 |
|
$ |
28,626 |
|||||
Foreclosed properties |
|
|
404 |
|
|
|
230 |
|
|
|
29 |
|
|
|
29 |
|
|
|
149 |
|
Total nonperforming assets |
|
$ |
37,251 |
|
|
$ |
36,143 |
|
|
$ |
36,418 |
|
|
$ |
36,889 |
|
|
$ |
28,775 |
|
The following table shows the activity in nonaccrual loans for the quarters ended (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
2024 |
|
2024 |
|
2024 |
|
2023 |
|
2023 |
||||||||||
Beginning Balance |
|
$ |
35,913 |
|
|
$ |
36,389 |
|
|
$ |
36,860 |
|
|
$ |
28,626 |
|
|
$ |
29,105 |
|
Net customer payments |
|
|
(2,219 |
) |
|
|
(6,293 |
) |
|
|
(1,583 |
) |
|
|
(2,198 |
) |
|
|
(1,947 |
) |
Additions |
|
|
5,347 |
|
|
|
6,831 |
|
|
|
5,047 |
|
|
|
10,604 |
|
|
|
1,651 |
|
Charge-offs |
|
|
(542 |
) |
|
|
(759 |
) |
|
|
(3,935 |
) |
|
|
(172 |
) |
|
|
(64 |
) |
Loans returning to accruing status |
|
|
(1,478 |
) |
|
|
(54 |
) |
|
|
— |
|
|
|
— |
|
|
|
(119 |
) |
Transfers to foreclosed property |
|
|
(174 |
) |
|
|
(201 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Ending Balance |
|
$ |
36,847 |
|
|
$ |
35,913 |
|
|
$ |
36,389 |
|
|
$ |
36,860 |
|
|
$ |
28,626 |
|
Past Due Loans
At
Allowance for Credit Losses
At
The ACL as a percentage of total LHFI was 0.97% at
Net Charge-offs
Net charge-offs were
Provision for Credit Losses
For the third quarter of 2024, the Company recorded a provision for credit losses of
NONINTEREST INCOME
Noninterest income increased
Adjusted operating noninterest income,(1) which excludes losses and gains on sale of AFS securities (pre-tax gains of
NONINTEREST EXPENSE
Noninterest expense decreased
Adjusted operating noninterest expense,(1) which excludes merger-related costs (
INCOME TAXES
The Company’s effective tax rate for the three months ended
BALANCE SHEET
At
As a result of the American National acquisition, the Company’s associated goodwill at
At
At
At
At
The following table shows the Company’s capital ratios at the quarters ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024 |
|
2024 |
|
2023 |
|
Common equity Tier 1 capital ratio (2) |
|
9.77 |
% |
9.47 |
% |
9.94 |
% |
Tier 1 capital ratio (2) |
|
10.57 |
% |
10.26 |
% |
10.88 |
% |
Total capital ratio (2) |
|
13.33 |
% |
12.99 |
% |
13.70 |
% |
Leverage ratio (Tier 1 capital to average assets) (2) |
|
9.27 |
% |
9.05 |
% |
9.62 |
% |
Common equity to total assets |
|
12.16 |
% |
11.62 |
% |
10.72 |
% |
Tangible common equity to tangible assets (1) |
|
7.29 |
% |
6.71 |
% |
6.45 |
% |
________________________________________ |
|
(1) These are financial measures not calculated in accordance with generally accepted accounting principles (“GAAP”). For a reconciliation of these non-GAAP financial measures, see the “Alternative Performance Measures (non-GAAP)” section of the Key Financial Results. |
|
(2) All ratios at |
During the third quarter of 2024, the Company declared and paid a quarterly dividend on the outstanding shares of Series A Preferred Stock of
ABOUT
Headquartered in
THIRD QUARTER 2024 EARNINGS RELEASE CONFERENCE CALL
The Company will hold a conference call and webcast for investors at
The listen-only webcast and the accompanying slides can be accessed at:
https://edge.media-server.com/mmc/p/6q92at5j.
For analysts who wish to participate in the conference call, please register at the following URL:
https://register.vevent.com/register/BI352e42e841fa454e85cc98ae24ac2697. To participate in the conference call, you must use the link to receive an audio dial-in number and an Access PIN.
A replay of the webcast, and the accompanying slides, will be available on the Company’s website for 90 days at:
https://investors.atlanticunionbank.com/.
NON-GAAP FINANCIAL MEASURES
In reporting the results as of and for the period ended
FORWARD-LOOKING STATEMENTS
This press release and statements by our management may constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are statements that include, without limitation, statements made in Mr. Asbury’s quotations, statements regarding our future ability to recognize the benefits of certain tax assets, our business, financial and operating results, including our deposit base and funding, the impact of future economic conditions, changes in economic conditions, our asset quality, our customer relationships, and statements that include other projections, predictions, expectations, or beliefs about future events or results or otherwise are not statements of historical fact. Such forward-looking statements are based on certain assumptions as of the time they are made, and are inherently subject to known and unknown risks, uncertainties, and other factors, some of which cannot be predicted or quantified, that may cause actual results, performance, or achievements to be materially different from those expressed or implied by such forward-looking statements. Forward-looking statements are often characterized by the use of qualified words (and their derivatives) such as “expect,” “believe,” “estimate,” “plan,” “project,” “anticipate,” “intend,” “will,” “may,” “view,” “opportunity,” “potential,” “continue,” “confidence,” or words of similar meaning or other statements concerning opinions or judgment of the Company and our management about future events. Although we believe that our expectations with respect to forward-looking statements are based upon reasonable assumptions within the bounds of our existing knowledge of our business and operations, there can be no assurance that actual future results, performance, or achievements of, or trends affecting, us will not differ materially from any projected future results, performance, achievements or trends expressed or implied by such forward-looking statements. Actual future results, performance, achievements or trends may differ materially from historical results or those anticipated depending on a variety of factors, including, but not limited to, the effects of or changes in:
- market interest rates and their related impacts on macroeconomic conditions, customer and client behavior, our funding costs and our loan and securities portfolios;
- inflation and its impacts on economic growth and customer and client behavior;
- adverse developments in the financial industry generally, such as bank failures, responsive measures to mitigate and manage such developments, related supervisory and regulatory actions and costs, and related impacts on customer and client behavior;
- the sufficiency of liquidity and changes in our capital positions;
-
general economic and financial market conditions, in
the United States generally and particularly in the markets in which we operate and which our loans are concentrated, including the effects of declines in real estate values, an increase in unemployment levels and slowdowns in economic growth; - the American National acquisition, including the impact of purchase accounting, any change in the assumptions used regarding the assets acquired and liabilities assumed to determine the fair value and credit marks, and the possibility that the anticipated benefits are not realized when expected or at all;
- potential adverse reactions or changes to business or employee relationships, including those resulting from the American National acquisition;
-
monetary and fiscal policies of the
U.S. government, including policies of theU.S. Department of the Treasury and theFederal Reserve ; - the quality or composition of our loan or investment portfolios and changes therein;
- demand for loan products and financial services in our market areas;
- our ability to manage our growth or implement our growth strategy;
- the effectiveness of expense reduction plans;
- the introduction of new lines of business or new products and services;
- our ability to recruit and retain key employees;
- real estate values in our lending area;
- changes in accounting principles, standards, rules, and interpretations, and the related impact on our financial statements;
- an insufficient ACL or volatility in the ACL resulting from the CECL methodology, either alone or as that may be affected by changing economic conditions, credit concentrations, inflation, changing interest rates, or other factors;
- concentrations of loans secured by real estate, particularly commercial real estate;
- the effectiveness of our credit processes and management of our credit risk;
- our ability to compete in the market for financial services and increased competition from fintech companies;
- technological risks and developments, and cyber threats, attacks, or events;
- operational, technological, cultural, regulatory, legal, credit, and other risks associated with the exploration, consummation and integration of potential future acquisitions, whether involving stock or cash considerations;
- the potential adverse effects of unusual and infrequently occurring events, such as weather-related disasters, terrorist acts, geopolitical conflicts or public health events (such as pandemics), and of governmental and societal responses thereto; these potential adverse effects may include, without limitation, adverse effects on the ability of our borrowers to satisfy their obligations to us, on the value of collateral securing loans, on the demand for our loans or our other products and services, on supply chains and methods used to distribute products and services, on incidents of cyberattack and fraud, on our liquidity or capital positions, on risks posed by reliance on third-party service providers, on other aspects of our business operations and on financial markets and economic growth;
- performance by our counterparties or vendors;
- deposit flows;
- the availability of financing and the terms thereof;
- the level of prepayments on loans and mortgage-backed securities;
- the effects of legislative or regulatory changes and requirements, including changes in federal, state or local tax laws;
- actual or potential claims, damages, and fines related to litigation or government actions, which may result in, among other things, additional costs, fines, penalties, restrictions on our business activities, reputational harm, or other adverse consequences;
- any event or development that would cause us to conclude that there was an impairment of any asset, including intangible assets, such as goodwill; and
- other factors, many of which are beyond our control.
Please also refer to such other factors as discussed throughout Part I, Item 1A. “Risk Factors” and Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our Annual Report on Form 10‑K for the year ended
ATLANTIC UNION BANKSHARES CORPORATION AND SUBSIDIARIES KEY FINANCIAL RESULTS (UNAUDITED) (Dollars in thousands, except share data) |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of & For Three Months Ended |
|
As of & For Nine Months Ended |
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||
Results of Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Interest and dividend income |
$ |
324,528 |
|
$ |
320,888 |
|
$ |
247,159 |
|
$ |
908,330 |
|
$ |
694,952 |
|
Interest expense |
|
141,596 |
|
|
136,354 |
|
|
95,218 |
|
|
393,040 |
|
|
237,483 |
|
Net interest income |
|
182,932 |
|
|
184,534 |
|
|
151,941 |
|
|
515,290 |
|
|
457,469 |
|
Provision for credit losses |
|
2,603 |
|
|
21,751 |
|
|
4,991 |
|
|
32,592 |
|
|
22,911 |
|
Net interest income after provision for credit losses |
|
180,329 |
|
|
162,783 |
|
|
146,950 |
|
|
482,698 |
|
|
434,558 |
|
Noninterest income |
|
34,286 |
|
|
23,812 |
|
|
27,094 |
|
|
83,651 |
|
|
60,918 |
|
Noninterest expenses |
|
122,582 |
|
|
150,005 |
|
|
108,508 |
|
|
377,859 |
|
|
322,442 |
|
Income before income taxes |
|
92,033 |
|
|
36,590 |
|
|
65,536 |
|
|
188,490 |
|
|
173,034 |
|
Income tax expense |
|
15,618 |
|
|
11,429 |
|
|
11,519 |
|
|
37,144 |
|
|
28,123 |
|
Net income |
|
76,415 |
|
|
25,161 |
|
|
54,017 |
|
|
151,346 |
|
|
144,911 |
|
Dividends on preferred stock |
|
2,967 |
|
|
2,967 |
|
|
2,967 |
|
|
8,901 |
|
|
8,901 |
|
Net income available to common shareholders |
$ |
73,448 |
|
$ |
22,194 |
|
$ |
51,050 |
|
$ |
142,445 |
|
$ |
136,010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest earned on earning assets (FTE) (1) |
$ |
328,427 |
|
$ |
324,702 |
|
$ |
250,903 |
|
$ |
919,766 |
|
$ |
706,150 |
|
Net interest income (FTE) (1) |
|
186,831 |
|
|
188,348 |
|
|
155,685 |
|
|
526,726 |
|
|
468,667 |
|
Total revenue (FTE) (1) |
|
221,117 |
|
|
212,160 |
|
|
182,779 |
|
|
610,377 |
|
|
529,585 |
|
Pre-tax pre-provision adjusted operating earnings (7) |
|
95,985 |
|
|
94,635 |
|
|
81,086 |
|
|
261,437 |
|
|
228,837 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Key Ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share, diluted |
$ |
0.82 |
|
$ |
0.25 |
|
$ |
0.68 |
|
$ |
1.68 |
|
$ |
1.81 |
|
Return on average assets (ROA) |
|
1.24 |
% |
|
0.41 |
% |
|
1.04 |
% |
|
0.86 |
% |
|
0.95 |
% |
Return on average equity (ROE) |
|
9.77 |
% |
|
3.35 |
% |
|
8.76 |
% |
|
6.97 |
% |
|
7.93 |
% |
Return on average tangible common equity (ROTCE) (2) (3) |
|
18.89 |
% |
|
6.99 |
% |
|
15.71 |
% |
|
13.20 |
% |
|
14.22 |
% |
Efficiency ratio |
|
56.43 |
% |
|
72.00 |
% |
|
60.61 |
% |
|
63.09 |
% |
|
62.20 |
% |
Efficiency ratio (FTE) (1) |
|
55.44 |
% |
|
70.70 |
% |
|
59.37 |
% |
|
61.91 |
% |
|
60.89 |
% |
Net interest margin |
|
3.31 |
% |
|
3.39 |
% |
|
3.27 |
% |
|
3.28 |
% |
|
3.35 |
% |
Net interest margin (FTE) (1) |
|
3.38 |
% |
|
3.46 |
% |
|
3.35 |
% |
|
3.35 |
% |
|
3.43 |
% |
Yields on earning assets (FTE) (1) |
|
5.94 |
% |
|
5.96 |
% |
|
5.39 |
% |
|
5.85 |
% |
|
5.17 |
% |
Cost of interest-bearing liabilities |
|
3.40 |
% |
|
3.33 |
% |
|
2.80 |
% |
|
3.32 |
% |
|
2.42 |
% |
Cost of deposits |
|
2.57 |
% |
|
2.46 |
% |
|
1.97 |
% |
|
2.48 |
% |
|
1.63 |
% |
Cost of funds |
|
2.56 |
% |
|
2.50 |
% |
|
2.04 |
% |
|
2.50 |
% |
|
1.74 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Measures (4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating earnings |
$ |
77,497 |
|
$ |
59,319 |
|
$ |
62,749 |
|
$ |
188,811 |
|
$ |
171,286 |
|
Adjusted operating earnings available to common shareholders |
|
74,530 |
|
|
56,352 |
|
|
59,782 |
|
|
179,910 |
|
|
162,385 |
|
Adjusted operating earnings per common share, diluted |
$ |
0.83 |
|
$ |
0.63 |
|
$ |
0.80 |
|
$ |
2.12 |
|
$ |
2.17 |
|
Adjusted operating ROA |
|
1.25 |
% |
|
0.97 |
% |
|
1.21 |
% |
|
1.07 |
% |
|
1.12 |
% |
Adjusted operating ROE |
|
9.91 |
% |
|
7.90 |
% |
|
10.17 |
% |
|
8.69 |
% |
|
9.37 |
% |
Adjusted operating ROTCE (2) (3) |
|
19.15 |
% |
|
15.85 |
% |
|
18.31 |
% |
|
16.43 |
% |
|
16.88 |
% |
Adjusted operating efficiency ratio (FTE) (1)(6) |
|
52.20 |
% |
|
52.24 |
% |
|
52.36 |
% |
|
53.55 |
% |
|
54.55 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per Share Data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share, basic |
$ |
0.82 |
|
$ |
0.25 |
|
$ |
0.68 |
|
$ |
1.68 |
|
$ |
1.81 |
|
Earnings per common share, diluted |
|
0.82 |
|
|
0.25 |
|
|
0.68 |
|
|
1.68 |
|
|
1.81 |
|
Cash dividends paid per common share |
|
0.32 |
|
|
0.32 |
|
|
0.30 |
|
|
0.96 |
|
|
0.90 |
|
Market value per share |
|
37.67 |
|
|
32.85 |
|
|
28.78 |
|
|
37.67 |
|
|
28.78 |
|
Book value per common share |
|
33.85 |
|
|
32.30 |
|
|
29.82 |
|
|
33.85 |
|
|
29.82 |
|
Tangible book value per common share (2) |
|
19.23 |
|
|
17.67 |
|
|
17.12 |
|
|
19.23 |
|
|
17.12 |
|
Price to earnings ratio, diluted |
|
11.57 |
|
|
33.03 |
|
|
10.65 |
|
|
16.81 |
|
|
11.86 |
|
Price to book value per common share ratio |
|
1.11 |
|
|
1.02 |
|
|
0.97 |
|
|
1.11 |
|
|
0.97 |
|
Price to tangible book value per common share ratio (2) |
|
1.96 |
|
|
1.86 |
|
|
1.68 |
|
|
1.96 |
|
|
1.68 |
|
Weighted average common shares outstanding, basic |
|
89,780,531 |
|
|
89,768,466 |
|
|
74,999,128 |
|
|
84,933,126 |
|
|
74,942,851 |
|
Weighted average common shares outstanding, diluted |
|
89,780,531 |
|
|
89,768,466 |
|
|
74,999,128 |
|
|
84,933,213 |
|
|
74,943,999 |
|
Common shares outstanding at end of period |
|
89,774,392 |
|
|
89,769,734 |
|
|
74,997,132 |
|
|
89,774,392 |
|
|
74,997,132 |
|
ATLANTIC UNION BANKSHARES CORPORATION AND SUBSIDIARIES KEY FINANCIAL RESULTS (UNAUDITED) (Dollars in thousands, except share data) |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of & For Three Months Ended |
|
As of & For Nine Months Ended |
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||
Capital Ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Common equity Tier 1 capital ratio (5) |
|
9.77 |
% |
|
9.47 |
% |
|
9.94 |
% |
|
9.77 |
% |
|
9.94 |
% |
Tier 1 capital ratio (5) |
|
10.57 |
% |
|
10.26 |
% |
|
10.88 |
% |
|
10.57 |
% |
|
10.88 |
% |
Total capital ratio (5) |
|
13.33 |
% |
|
12.99 |
% |
|
13.70 |
% |
|
13.33 |
% |
|
13.70 |
% |
Leverage ratio (Tier 1 capital to average assets) (5) |
|
9.27 |
% |
|
9.05 |
% |
|
9.62 |
% |
|
9.27 |
% |
|
9.62 |
% |
Common equity to total assets |
|
12.16 |
% |
|
11.62 |
% |
|
10.72 |
% |
|
12.16 |
% |
|
10.72 |
% |
Tangible common equity to tangible assets (2) |
|
7.29 |
% |
|
6.71 |
% |
|
6.45 |
% |
|
7.29 |
% |
|
6.45 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Condition |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
$ |
24,803,723 |
|
$ |
24,761,413 |
|
$ |
20,736,236 |
|
$ |
24,803,723 |
|
$ |
20,736,236 |
|
LHFI (net of deferred fees and costs) |
|
18,337,299 |
|
|
18,347,190 |
|
|
15,283,620 |
|
|
18,337,299 |
|
|
15,283,620 |
|
Securities |
|
3,533,143 |
|
|
3,491,481 |
|
|
3,032,982 |
|
|
3,533,143 |
|
|
3,032,982 |
|
Earning Assets |
|
22,180,501 |
|
|
22,067,549 |
|
|
18,491,561 |
|
|
22,180,501 |
|
|
18,491,561 |
|
|
|
1,212,710 |
|
|
1,207,484 |
|
|
925,211 |
|
|
1,212,710 |
|
|
925,211 |
|
Amortizable intangibles, net |
|
90,176 |
|
|
95,980 |
|
|
21,277 |
|
|
90,176 |
|
|
21,277 |
|
Deposits |
|
20,305,287 |
|
|
20,000,877 |
|
|
16,786,505 |
|
|
20,305,287 |
|
|
16,786,505 |
|
Borrowings |
|
852,164 |
|
|
1,206,734 |
|
|
1,020,669 |
|
|
852,164 |
|
|
1,020,669 |
|
Stockholders' equity |
|
3,182,416 |
|
|
3,043,686 |
|
|
2,388,801 |
|
|
3,182,416 |
|
|
2,388,801 |
|
Tangible common equity (2) |
|
1,713,173 |
|
|
1,573,865 |
|
|
1,275,956 |
|
|
1,713,173 |
|
|
1,275,956 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans held for investment, net of deferred fees and costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction and land development |
$ |
1,588,531 |
|
$ |
1,454,545 |
|
$ |
1,132,940 |
|
$ |
1,588,531 |
|
$ |
1,132,940 |
|
Commercial real estate - owner occupied |
|
2,401,807 |
|
|
2,397,700 |
|
|
1,975,281 |
|
|
2,401,807 |
|
|
1,975,281 |
|
Commercial real estate - non-owner occupied |
|
4,885,785 |
|
|
4,906,285 |
|
|
4,148,218 |
|
|
4,885,785 |
|
|
4,148,218 |
|
Multifamily real estate |
|
1,357,730 |
|
|
1,353,024 |
|
|
947,153 |
|
|
1,357,730 |
|
|
947,153 |
|
Commercial & Industrial |
|
3,799,872 |
|
|
3,944,723 |
|
|
3,432,319 |
|
|
3,799,872 |
|
|
3,432,319 |
|
Residential 1-4 Family - Commercial |
|
729,315 |
|
|
737,687 |
|
|
517,034 |
|
|
729,315 |
|
|
517,034 |
|
Residential 1-4 Family - Consumer |
|
1,281,914 |
|
|
1,251,033 |
|
|
1,057,294 |
|
|
1,281,914 |
|
|
1,057,294 |
|
Residential 1-4 Family - Revolving |
|
738,665 |
|
|
718,491 |
|
|
599,282 |
|
|
738,665 |
|
|
599,282 |
|
Auto |
|
354,570 |
|
|
396,776 |
|
|
534,361 |
|
|
354,570 |
|
|
534,361 |
|
Consumer |
|
109,522 |
|
|
115,541 |
|
|
126,151 |
|
|
109,522 |
|
|
126,151 |
|
Other Commercial |
|
1,089,588 |
|
|
1,071,385 |
|
|
813,587 |
|
|
1,089,588 |
|
|
813,587 |
|
Total LHFI |
$ |
18,337,299 |
|
$ |
18,347,190 |
|
$ |
15,283,620 |
|
$ |
18,337,299 |
|
$ |
15,283,620 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest checking accounts |
$ |
5,208,794 |
|
$ |
5,044,503 |
|
$ |
5,055,464 |
|
$ |
5,208,794 |
|
$ |
5,055,464 |
|
Money market accounts |
|
4,250,763 |
|
|
4,330,928 |
|
|
3,472,953 |
|
|
4,250,763 |
|
|
3,472,953 |
|
Savings accounts |
|
1,037,229 |
|
|
1,056,474 |
|
|
950,363 |
|
|
1,037,229 |
|
|
950,363 |
|
Customer time deposits of |
|
1,160,262 |
|
|
1,015,032 |
|
|
634,950 |
|
|
1,160,262 |
|
|
634,950 |
|
Other customer time deposits |
|
2,807,077 |
|
|
2,691,600 |
|
|
2,011,106 |
|
|
2,807,077 |
|
|
2,011,106 |
|
Time deposits |
|
3,967,339 |
|
|
3,706,632 |
|
|
2,646,056 |
|
|
3,967,339 |
|
|
2,646,056 |
|
Total interest-bearing customer deposits |
|
14,464,125 |
|
|
14,138,537 |
|
|
12,124,836 |
|
|
14,464,125 |
|
|
12,124,836 |
|
Brokered deposits |
|
1,418,253 |
|
|
1,335,092 |
|
|
516,720 |
|
|
1,418,253 |
|
|
516,720 |
|
Total interest-bearing deposits |
$ |
15,882,378 |
|
$ |
15,473,629 |
|
$ |
12,641,556 |
|
$ |
15,882,378 |
|
$ |
12,641,556 |
|
Demand deposits |
|
4,422,909 |
|
|
4,527,248 |
|
|
4,144,949 |
|
|
4,422,909 |
|
|
4,144,949 |
|
Total deposits |
$ |
20,305,287 |
|
$ |
20,000,877 |
|
$ |
16,786,505 |
|
$ |
20,305,287 |
|
$ |
16,786,505 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Averages |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
$ |
24,613,518 |
|
$ |
24,620,198 |
|
$ |
20,596,189 |
|
$ |
23,489,608 |
|
$ |
20,397,518 |
|
LHFI (net of deferred fees and costs) |
|
18,320,122 |
|
|
18,154,673 |
|
|
15,139,761 |
|
|
17,405,814 |
|
|
14,799,520 |
|
Loans held for sale |
|
13,485 |
|
|
12,392 |
|
|
10,649 |
|
|
11,680 |
|
|
10,330 |
|
Securities |
|
3,501,879 |
|
|
3,476,890 |
|
|
3,101,658 |
|
|
3,377,896 |
|
|
3,247,287 |
|
Earning assets |
|
21,983,946 |
|
|
21,925,128 |
|
|
18,462,505 |
|
|
21,003,082 |
|
|
18,264,957 |
|
Deposits |
|
20,174,158 |
|
|
20,033,678 |
|
|
16,795,611 |
|
|
19,122,193 |
|
|
16,499,045 |
|
Time deposits |
|
4,758,039 |
|
|
4,243,344 |
|
|
2,914,004 |
|
|
4,155,713 |
|
|
2,571,114 |
|
Interest-bearing deposits |
|
15,736,797 |
|
|
15,437,549 |
|
|
12,576,776 |
|
|
14,832,042 |
|
|
12,071,006 |
|
Borrowings |
|
855,306 |
|
|
1,043,297 |
|
|
905,170 |
|
|
970,046 |
|
|
1,032,067 |
|
Interest-bearing liabilities |
|
16,592,103 |
|
|
16,480,846 |
|
|
13,481,946 |
|
|
15,802,088 |
|
|
13,103,073 |
|
Stockholders' equity |
|
3,112,509 |
|
|
3,021,929 |
|
|
2,446,902 |
|
|
2,901,666 |
|
|
2,443,833 |
|
Tangible common equity (2) |
|
1,643,562 |
|
|
1,549,876 |
|
|
1,332,993 |
|
|
1,550,978 |
|
|
1,328,385 |
|
ATLANTIC UNION BANKSHARES CORPORATION AND SUBSIDIARIES KEY FINANCIAL RESULTS (UNAUDITED) (Dollars in thousands, except share data) |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
As of & For Three Months Ended |
|
As of & For Nine Months Ended |
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Asset Quality |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Allowance for Credit Losses (ACL) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Beginning balance, Allowance for loan and lease losses (ALLL) |
$ |
158,131 |
|
|
$ |
136,190 |
|
$ |
120,683 |
|
|
$ |
132,182 |
|
|
$ |
110,768 |
|
||
Add: Recoveries |
|
2,053 |
|
|
|
1,348 |
|
|
|
1,335 |
|
|
|
4,378 |
|
|
|
3,537 |
|
|
Less: Charge-offs |
|
2,719 |
|
|
|
3,088 |
|
|
|
1,629 |
|
|
|
11,701 |
|
|
|
9,957 |
|
|
Add: Initial Allowance - PCD American National loans |
|
— |
|
|
|
3,896 |
|
|
|
— |
|
|
|
3,896 |
|
|
|
— |
|
|
Add: Initial Provision - Non-PCD American National loans |
|
— |
|
|
|
13,229 |
|
|
|
— |
|
|
|
13,229 |
|
|
|
— |
|
|
Add: Provision for loan losses |
|
3,220 |
|
|
|
6,556 |
|
|
|
5,238 |
|
|
|
18,701 |
|
|
|
21,279 |
|
|
Ending balance, ALLL |
$ |
160,685 |
|
|
$ |
158,131 |
|
|
$ |
125,627 |
|
|
$ |
160,685 |
|
|
$ |
125,627 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Beginning balance, Reserve for unfunded commitment (RUC) |
$ |
17,557 |
|
|
$ |
15,582 |
|
|
$ |
15,548 |
|
|
$ |
16,269 |
|
|
$ |
13,675 |
|
|
Add: Initial Provision - RUC American National loans |
|
— |
|
|
|
1,353 |
|
|
|
— |
|
|
|
1,353 |
|
|
|
— |
|
|
Add: Provision for unfunded commitments |
|
(614 |
) |
|
|
622 |
|
|
|
(246 |
) |
|
|
(679 |
) |
|
|
1,627 |
|
|
Ending balance, RUC |
$ |
16,943 |
|
|
$ |
17,557 |
|
|
$ |
15,302 |
|
|
$ |
16,943 |
|
|
$ |
15,302 |
|
|
Total ACL |
$ |
177,628 |
|
|
$ |
175,688 |
|
|
$ |
140,929 |
|
|
$ |
177,628 |
|
|
$ |
140,929 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
ACL / total LHFI |
|
0.97 |
|
% |
|
0.96 |
|
% |
|
0.92 |
|
% |
|
0.97 |
|
% |
|
0.92 |
|
% |
ALLL / total LHFI |
|
0.88 |
|
% |
|
0.86 |
|
% |
|
0.82 |
|
% |
|
0.88 |
|
% |
|
0.82 |
|
% |
Net charge-offs / total average LHFI (annualized) |
|
0.01 |
|
% |
|
0.04 |
|
% |
|
0.01 |
|
% |
|
0.06 |
|
% |
|
0.06 |
|
% |
Provision for loan losses/ total average LHFI (annualized) |
|
0.07 |
|
% |
|
0.44 |
|
% |
|
0.14 |
|
% |
|
0.25 |
|
% |
|
0.19 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Nonperforming Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Construction and land development |
$ |
1,945 |
|
|
$ |
1,144 |
|
|
$ |
355 |
|
|
$ |
1,945 |
|
|
$ |
355 |
|
|
Commercial real estate - owner occupied |
|
4,781 |
|
|
|
4,651 |
|
|
|
3,882 |
|
|
|
4,781 |
|
|
|
3,882 |
|
|
Commercial real estate - non-owner occupied |
|
9,919 |
|
|
|
10,741 |
|
|
|
5,999 |
|
|
|
9,919 |
|
|
|
5,999 |
|
|
Multifamily real estate |
|
— |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Commercial & Industrial |
|
3,048 |
|
|
|
3,408 |
|
|
|
2,256 |
|
|
|
3,048 |
|
|
|
2,256 |
|
|
Residential 1-4 Family - Commercial |
|
1,727 |
|
|
|
1,783 |
|
|
|
1,833 |
|
|
|
1,727 |
|
|
|
1,833 |
|
|
Residential 1-4 Family - Consumer |
|
11,925 |
|
|
|
10,799 |
|
|
|
10,368 |
|
|
|
11,925 |
|
|
|
10,368 |
|
|
Residential 1-4 Family - Revolving |
|
2,960 |
|
|
|
3,028 |
|
|
|
3,572 |
|
|
|
2,960 |
|
|
|
3,572 |
|
|
Auto |
|
532 |
|
|
|
354 |
|
|
|
361 |
|
|
|
532 |
|
|
|
361 |
|
|
Consumer |
|
10 |
|
|
|
4 |
|
|
|
— |
|
|
|
10 |
|
|
|
— |
|
|
Nonaccrual loans |
$ |
36,847 |
|
|
$ |
35,913 |
|
|
$ |
28,626 |
|
|
$ |
36,847 |
|
|
$ |
28,626 |
|
|
Foreclosed property |
|
404 |
|
|
|
230 |
|
|
|
149 |
|
|
|
404 |
|
|
|
149 |
|
|
Total nonperforming assets (NPAs) |
$ |
37,251 |
|
|
$ |
36,143 |
|
|
$ |
28,775 |
|
|
$ |
37,251 |
|
|
$ |
28,775 |
|
|
Construction and land development |
$ |
82 |
|
|
$ |
764 |
|
|
$ |
25 |
|
|
$ |
82 |
|
|
$ |
25 |
|
|
Commercial real estate - owner occupied |
|
1,239 |
|
|
|
1,047 |
|
|
|
2,395 |
|
|
|
1,239 |
|
|
|
2,395 |
|
|
Commercial real estate - non-owner occupied |
|
1,390 |
|
|
|
1,309 |
|
|
|
2,835 |
|
|
|
1,390 |
|
|
|
2,835 |
|
|
Multifamily real estate |
|
53 |
|
|
|
141 |
|
|
|
— |
|
|
|
53 |
|
|
|
— |
|
|
Commercial & Industrial |
|
862 |
|
|
|
684 |
|
|
|
792 |
|
|
|
862 |
|
|
|
792 |
|
|
Residential 1-4 Family - Commercial |
|
801 |
|
|
|
678 |
|
|
|
817 |
|
|
|
801 |
|
|
|
817 |
|
|
Residential 1-4 Family - Consumer |
|
1,890 |
|
|
|
1,645 |
|
|
|
3,632 |
|
|
|
1,890 |
|
|
|
3,632 |
|
|
Residential 1-4 Family - Revolving |
|
1,186 |
|
|
|
1,449 |
|
|
|
1,034 |
|
|
|
1,186 |
|
|
|
1,034 |
|
|
Auto |
|
401 |
|
|
|
263 |
|
|
|
229 |
|
|
|
401 |
|
|
|
229 |
|
|
Consumer |
|
143 |
|
|
|
176 |
|
|
|
97 |
|
|
|
143 |
|
|
|
97 |
|
|
Other Commercial |
|
7,127 |
|
|
|
7,464 |
|
|
|
15 |
|
|
|
7,127 |
|
|
|
15 |
|
|
LHFI ≥ 90 days and still accruing |
$ |
15,174 |
|
|
$ |
15,620 |
|
|
$ |
11,871 |
|
|
$ |
15,174 |
|
|
$ |
11,871 |
|
|
Total NPAs and LHFI ≥ 90 days |
$ |
52,425 |
|
|
$ |
51,763 |
|
|
$ |
40,646 |
|
|
$ |
52,425 |
|
|
$ |
40,646 |
|
|
NPAs / total LHFI |
|
0.20 |
|
% |
|
0.20 |
|
% |
|
0.19 |
|
% |
|
0.20 |
|
% |
|
0.19 |
|
% |
NPAs / total assets |
|
0.15 |
|
% |
|
0.15 |
|
% |
|
0.14 |
|
% |
|
0.15 |
|
% |
|
0.14 |
|
% |
ALLL / nonaccrual loans |
|
436.09 |
|
% |
|
440.32 |
|
% |
|
438.86 |
|
% |
|
436.09 |
|
% |
|
438.86 |
|
% |
ALLL/ nonperforming assets |
|
431.36 |
|
% |
|
437.51 |
|
% |
|
436.58 |
|
% |
|
431.36 |
|
% |
|
436.58 |
|
% |
ATLANTIC UNION BANKSHARES CORPORATION AND SUBSIDIARIES KEY FINANCIAL RESULTS (UNAUDITED) (Dollars in thousands, except share data) |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of & For Three Months Ended |
|
As of & For Nine Months Ended |
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||
Past Due Detail |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Construction and land development |
$ |
1,559 |
|
$ |
1,689 |
|
$ |
— |
|
$ |
1,559 |
|
$ |
— |
|
Commercial real estate - owner occupied |
|
2,291 |
|
|
3,450 |
|
|
3,501 |
|
|
2,291 |
|
|
3,501 |
|
Commercial real estate - non-owner occupied |
|
1,085 |
|
|
1,316 |
|
|
4,573 |
|
|
1,085 |
|
|
4,573 |
|
Multifamily real estate |
|
821 |
|
|
1,694 |
|
|
— |
|
|
821 |
|
|
— |
|
Commercial & Industrial |
|
5,876 |
|
|
2,154 |
|
|
3,049 |
|
|
5,876 |
|
|
3,049 |
|
Residential 1-4 Family - Commercial |
|
656 |
|
|
873 |
|
|
744 |
|
|
656 |
|
|
744 |
|
Residential 1-4 Family - Consumer |
|
471 |
|
|
1,331 |
|
|
1,000 |
|
|
471 |
|
|
1,000 |
|
Residential 1-4 Family - Revolving |
|
3,309 |
|
|
2,518 |
|
|
2,326 |
|
|
3,309 |
|
|
2,326 |
|
Auto |
|
2,796 |
|
|
3,463 |
|
|
2,703 |
|
|
2,796 |
|
|
2,703 |
|
Consumer |
|
700 |
|
|
385 |
|
|
517 |
|
|
700 |
|
|
517 |
|
Other Commercial |
|
2 |
|
|
289 |
|
|
3,545 |
|
|
2 |
|
|
3,545 |
|
LHFI 30-59 days past due |
$ |
19,566 |
|
$ |
19,162 |
|
$ |
21,958 |
|
$ |
19,566 |
|
$ |
21,958 |
|
Construction and land development |
$ |
369 |
|
$ |
155 |
|
$ |
386 |
|
|
369 |
|
|
386 |
|
Commercial real estate - owner occupied |
|
1,306 |
|
|
72 |
|
|
1,902 |
|
|
1,306 |
|
|
1,902 |
|
Commercial real estate - non-owner occupied |
|
6,875 |
|
|
— |
|
|
797 |
|
|
6,875 |
|
|
797 |
|
Multifamily real estate |
|
135 |
|
|
632 |
|
|
150 |
|
|
135 |
|
|
150 |
|
Commercial & Industrial |
|
549 |
|
|
192 |
|
|
576 |
|
|
549 |
|
|
576 |
|
Residential 1-4 Family - Commercial |
|
736 |
|
|
689 |
|
|
67 |
|
|
736 |
|
|
67 |
|
Residential 1-4 Family - Consumer |
|
6,950 |
|
|
1,960 |
|
|
1,775 |
|
|
6,950 |
|
|
1,775 |
|
Residential 1-4 Family - Revolving |
|
2,672 |
|
|
795 |
|
|
602 |
|
|
2,672 |
|
|
602 |
|
Auto |
|
468 |
|
|
565 |
|
|
339 |
|
|
468 |
|
|
339 |
|
Consumer |
|
182 |
|
|
309 |
|
|
164 |
|
|
182 |
|
|
164 |
|
Other Commercial |
|
185 |
|
|
— |
|
|
— |
|
|
185 |
|
|
— |
|
LHFI 60-89 days past due |
$ |
20,427 |
|
$ |
5,369 |
|
$ |
6,758 |
|
$ |
20,427 |
|
$ |
6,758 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Past Due and still accruing |
$ |
55,167 |
|
$ |
40,151 |
|
$ |
40,587 |
|
$ |
55,167 |
|
$ |
40,587 |
|
Past Due and still accruing / total LHFI |
|
0.30 |
% |
|
0.22 |
% |
|
0.27 |
% |
|
0.30 |
% |
|
0.27 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Alternative Performance Measures (non-GAAP) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (FTE) (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (GAAP) |
$ |
182,932 |
|
$ |
184,534 |
|
$ |
151,941 |
|
$ |
515,290 |
|
$ |
457,469 |
|
FTE adjustment |
|
3,899 |
|
|
3,814 |
|
|
3,744 |
|
|
11,436 |
|
|
11,198 |
|
Net interest income (FTE) (non-GAAP) |
$ |
186,831 |
|
$ |
188,348 |
|
$ |
155,685 |
|
$ |
526,726 |
|
$ |
468,667 |
|
Noninterest income (GAAP) |
|
34,286 |
|
|
23,812 |
|
|
27,094 |
|
|
83,651 |
|
|
60,918 |
|
Total revenue (FTE) (non-GAAP) |
$ |
221,117 |
|
$ |
212,160 |
|
$ |
182,779 |
|
$ |
610,377 |
|
$ |
529,585 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average earning assets |
$ |
21,983,946 |
|
$ |
21,925,128 |
|
$ |
18,462,505 |
|
$ |
21,003,082 |
|
$ |
18,264,957 |
|
Net interest margin |
|
3.31 |
% |
|
3.39 |
% |
|
3.27 |
% |
|
3.28 |
% |
|
3.35 |
% |
Net interest margin (FTE) |
|
3.38 |
% |
|
3.46 |
% |
|
3.35 |
% |
|
3.35 |
% |
|
3.43 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible Assets (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending assets (GAAP) |
$ |
24,803,723 |
|
$ |
24,761,413 |
|
$ |
20,736,236 |
|
$ |
24,803,723 |
|
$ |
20,736,236 |
|
Less: Ending goodwill |
|
1,212,710 |
|
|
1,207,484 |
|
|
925,211 |
|
|
1,212,710 |
|
|
925,211 |
|
Less: Ending amortizable intangibles |
|
90,176 |
|
|
95,980 |
|
|
21,277 |
|
|
90,176 |
|
|
21,277 |
|
Ending tangible assets (non-GAAP) |
$ |
23,500,837 |
|
$ |
23,457,949 |
|
$ |
19,789,748 |
|
$ |
23,500,837 |
|
$ |
19,789,748 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible Common Equity (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending equity (GAAP) |
$ |
3,182,416 |
|
$ |
3,043,686 |
|
$ |
2,388,801 |
|
$ |
3,182,416 |
|
$ |
2,388,801 |
|
Less: Ending goodwill |
|
1,212,710 |
|
|
1,207,484 |
|
|
925,211 |
|
|
1,212,710 |
|
|
925,211 |
|
Less: Ending amortizable intangibles |
|
90,176 |
|
|
95,980 |
|
|
21,277 |
|
|
90,176 |
|
|
21,277 |
|
Less: Perpetual preferred stock |
|
166,357 |
|
|
166,357 |
|
|
166,357 |
|
|
166,357 |
|
|
166,357 |
|
Ending tangible common equity (non-GAAP) |
$ |
1,713,173 |
|
$ |
1,573,865 |
|
$ |
1,275,956 |
|
$ |
1,713,173 |
|
$ |
1,275,956 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average equity (GAAP) |
$ |
3,112,509 |
|
$ |
3,021,929 |
|
$ |
2,446,902 |
|
$ |
2,901,666 |
|
$ |
2,443,833 |
|
Less: Average goodwill |
|
1,209,590 |
|
|
1,208,588 |
|
|
925,211 |
|
|
1,114,810 |
|
|
925,211 |
|
Less: Average amortizable intangibles |
|
93,001 |
|
|
97,109 |
|
|
22,342 |
|
|
69,522 |
|
|
23,881 |
|
Less: Average perpetual preferred stock |
|
166,356 |
|
|
166,356 |
|
|
166,356 |
|
|
166,356 |
|
|
166,356 |
|
Average tangible common equity (non-GAAP) |
$ |
1,643,562 |
|
$ |
1,549,876 |
|
$ |
1,332,993 |
|
$ |
1,550,978 |
|
$ |
1,328,385 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ROTCE (2)(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common shareholders (GAAP) |
$ |
73,448 |
|
$ |
22,194 |
|
$ |
51,050 |
|
$ |
142,445 |
|
$ |
136,010 |
|
Plus: Amortization of intangibles, tax effected |
|
4,585 |
|
|
4,736 |
|
|
1,732 |
|
|
10,817 |
|
|
5,283 |
|
Net income available to common shareholders before amortization of intangibles (non-GAAP) |
$ |
78,033 |
|
$ |
26,930 |
|
$ |
52,782 |
|
$ |
153,262 |
|
$ |
141,293 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average tangible common equity (ROTCE) |
|
18.89 |
% |
|
6.99 |
% |
|
15.71 |
% |
|
13.20 |
% |
|
14.22 |
% |
ATLANTIC UNION BANKSHARES CORPORATION AND SUBSIDIARIES KEY FINANCIAL RESULTS (UNAUDITED) (Dollars in thousands, except share data) |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
As of & For Three Months Ended |
|
As of & For Nine Months Ended |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating Measures (4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income (GAAP) |
$ |
76,415 |
|
$ |
25,161 |
|
|
$ |
54,017 |
|
|
$ |
151,346 |
|
|
$ |
144,911 |
|
|
|
Plus: Merger-related costs, net of tax |
|
1,085 |
|
|
|
24,236 |
|
|
|
1,965 |
|
|
|
26,884 |
|
|
|
1,965 |
|
|
Plus: Strategic cost saving initiatives, net of tax |
|
— |
|
|
|
— |
|
|
|
6,851 |
|
|
|
— |
|
|
|
9,959 |
|
|
Plus: |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
664 |
|
|
|
— |
|
|
Plus: Legal reserve, net of tax |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,950 |
|
|
Plus: Deferred tax asset write-down |
|
— |
|
|
|
4,774 |
|
|
|
— |
|
|
|
4,774 |
|
|
|
— |
|
|
Less: Gain (loss) on sale of securities, net of tax |
|
3 |
|
|
|
(5,148 |
) |
|
|
(21,799 |
) |
|
|
(5,143 |
) |
|
|
(32,384 |
) |
|
Less: Gain on sale-leaseback transaction, net of tax |
|
— |
|
|
|
— |
|
|
|
21,883 |
|
|
|
— |
|
|
|
21,883 |
|
|
Adjusted operating earnings (non-GAAP) |
|
77,497 |
|
|
|
59,319 |
|
|
|
62,749 |
|
|
|
188,811 |
|
|
|
171,286 |
|
|
Less: Dividends on preferred stock |
|
2,967 |
|
|
|
2,967 |
|
|
|
2,967 |
|
|
|
8,901 |
|
|
|
8,901 |
|
|
Adjusted operating earnings available to common shareholders (non-GAAP) |
$ |
74,530 |
|
|
$ |
56,352 |
|
|
$ |
59,782 |
|
|
$ |
179,910 |
|
|
$ |
162,385 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating Efficiency Ratio (1)(6) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Noninterest expense (GAAP) |
$ |
122,582 |
|
|
$ |
150,005 |
|
|
$ |
108,508 |
|
|
$ |
377,859 |
|
|
$ |
322,442 |
|
|
Less: Amortization of intangible assets |
|
5,804 |
|
|
|
5,995 |
|
|
|
2,193 |
|
|
|
13,693 |
|
|
|
6,687 |
|
|
Less: Merger-related costs |
|
1,353 |
|
|
|
29,778 |
|
|
|
1,993 |
|
|
|
33,005 |
|
|
|
1,993 |
|
|
Less: |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
840 |
|
|
|
— |
|
|
Less: Strategic cost saving initiatives |
|
— |
|
|
|
— |
|
|
|
8,672 |
|
|
|
— |
|
|
|
12,607 |
|
|
Less: Legal reserve |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,000 |
|
|
Adjusted operating noninterest expense (non-GAAP) |
$ |
115,425 |
|
|
$ |
114,232 |
|
|
$ |
95,650 |
|
|
$ |
330,321 |
|
|
$ |
296,155 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Noninterest income (GAAP) |
$ |
34,286 |
|
|
$ |
23,812 |
|
|
$ |
27,094 |
|
|
$ |
83,651 |
|
|
$ |
60,918 |
|
|
Less: Gain (loss) on sale of securities |
|
4 |
|
|
|
(6,516 |
) |
|
|
(27,594 |
) |
|
|
(6,510 |
) |
|
|
(40,992 |
) |
|
Less: Gain on sale-leaseback transaction |
|
— |
|
|
|
— |
|
|
|
27,700 |
|
|
|
— |
|
|
|
27,700 |
|
|
Adjusted operating noninterest income (non-GAAP) |
$ |
34,282 |
|
|
$ |
30,328 |
|
|
$ |
26,988 |
|
|
$ |
90,161 |
|
|
$ |
74,210 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net interest income (FTE) (non-GAAP) (1) |
$ |
186,831 |
|
|
$ |
188,348 |
|
|
$ |
155,685 |
|
|
$ |
526,726 |
|
|
$ |
468,667 |
|
|
Adjusted operating noninterest income (non-GAAP) |
|
34,282 |
|
|
|
30,328 |
|
|
|
26,988 |
|
|
|
90,161 |
|
|
|
74,210 |
|
|
Total adjusted revenue (FTE) (non-GAAP) (1) |
$ |
221,113 |
|
|
$ |
218,676 |
|
|
$ |
182,673 |
|
|
$ |
616,887 |
|
|
$ |
542,877 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Efficiency ratio |
|
56.43 |
|
% |
|
72.00 |
|
% |
|
60.61 |
|
% |
|
63.09 |
|
% |
|
62.20 |
|
% |
Efficiency ratio (FTE) (1) |
|
55.44 |
|
% |
|
70.70 |
|
% |
|
59.37 |
|
% |
|
61.91 |
|
% |
|
60.89 |
|
% |
Adjusted operating efficiency ratio (FTE) (1)(6) |
|
52.20 |
|
% |
|
52.24 |
|
% |
|
52.36 |
|
% |
|
53.55 |
|
% |
|
54.55 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating ROA & ROE (4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Adjusted operating earnings (non-GAAP) |
$ |
77,497 |
|
|
$ |
59,319 |
|
|
$ |
62,749 |
|
|
$ |
188,811 |
|
|
$ |
171,286 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Average assets (GAAP) |
$ |
24,613,518 |
|
|
$ |
24,620,198 |
|
|
$ |
20,596,189 |
|
|
$ |
23,489,608 |
|
|
$ |
20,397,518 |
|
|
Return on average assets (ROA) (GAAP) |
|
1.24 |
|
% |
|
0.41 |
|
% |
|
1.04 |
|
% |
|
0.86 |
|
% |
|
0.95 |
|
% |
Adjusted operating return on average assets (ROA) (non-GAAP) |
|
1.25 |
|
% |
|
0.97 |
|
% |
|
1.21 |
|
% |
|
1.07 |
|
% |
|
1.12 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Average equity (GAAP) |
$ |
3,112,509 |
|
|
$ |
3,021,929 |
|
|
$ |
2,446,902 |
|
|
$ |
2,901,666 |
|
|
$ |
2,443,833 |
|
|
Return on average equity (ROE) (GAAP) |
|
9.77 |
|
% |
|
3.35 |
|
% |
|
8.76 |
|
% |
|
6.97 |
|
% |
|
7.93 |
|
% |
Adjusted operating return on average equity (ROE) (non-GAAP) |
|
9.91 |
|
% |
|
7.90 |
|
% |
|
10.17 |
|
% |
|
8.69 |
|
% |
|
9.37 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating ROTCE (2)(3)(4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Adjusted operating earnings available to common shareholders (non-GAAP) |
$ |
74,530 |
|
|
$ |
56,352 |
|
|
$ |
59,782 |
|
|
$ |
179,910 |
|
|
$ |
162,385 |
|
|
Plus: Amortization of intangibles, tax effected |
|
4,585 |
|
|
|
4,736 |
|
|
|
1,732 |
|
|
|
10,817 |
|
|
|
5,283 |
|
|
Adjusted operating earnings available to common shareholders before amortization of intangibles (non-GAAP) |
$ |
79,115 |
|
|
$ |
61,088 |
|
|
$ |
61,514 |
|
|
$ |
190,727 |
|
|
$ |
167,668 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Average tangible common equity (non-GAAP) |
$ |
1,643,562 |
|
|
$ |
1,549,876 |
|
|
$ |
1,332,993 |
|
|
$ |
1,550,978 |
|
|
$ |
1,328,385 |
|
|
Adjusted operating return on average tangible common equity (non-GAAP) |
|
19.15 |
|
% |
|
15.85 |
|
% |
|
18.31 |
|
% |
|
16.43 |
|
% |
|
16.88 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Pre-tax pre-provision adjusted operating earnings (7) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income (GAAP) |
$ |
76,415 |
|
|
$ |
25,161 |
|
|
$ |
54,017 |
|
|
$ |
151,346 |
|
|
$ |
144,911 |
|
|
Plus: Provision for credit losses |
|
2,603 |
|
|
|
21,751 |
|
|
|
4,991 |
|
|
|
32,592 |
|
|
|
22,911 |
|
|
Plus: Income tax expense |
|
15,618 |
|
|
|
11,429 |
|
|
|
11,519 |
|
|
|
37,144 |
|
|
|
28,123 |
|
|
Plus: Merger-related costs |
|
1,353 |
|
|
|
29,778 |
|
|
|
1,993 |
|
|
|
33,005 |
|
|
|
1,993 |
|
|
Plus: Strategic cost saving initiatives |
|
— |
|
|
|
— |
|
|
|
8,672 |
|
|
|
— |
|
|
|
12,607 |
|
|
Plus: |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
840 |
|
|
|
— |
|
|
Plus: Legal reserve |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,000 |
|
|
Less: Gain (loss) on sale of securities, net of tax |
|
4 |
|
|
|
(6,516 |
) |
|
|
(27,594 |
) |
|
|
(6,510 |
) |
|
|
(40,992 |
) |
|
Less: Gain on sale-leaseback transaction |
|
— |
|
|
|
— |
|
|
|
27,700 |
|
|
|
— |
|
|
|
27,700 |
|
|
Pre-tax pre-provision adjusted operating earnings (non-GAAP) |
$ |
95,985 |
|
|
$ |
94,635 |
|
|
$ |
81,086 |
|
|
$ |
261,437 |
|
|
$ |
228,837 |
|
|
Less: Dividends on preferred stock |
|
2,967 |
|
|
|
2,967 |
|
|
|
2,967 |
|
|
|
8,901 |
|
|
|
8,901 |
|
|
Pre-tax pre-provision adjusted operating earnings available to common shareholders (non-GAAP) |
$ |
93,018 |
|
|
$ |
91,668 |
|
|
$ |
78,119 |
|
|
$ |
252,536 |
|
|
$ |
219,936 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Weighted average common shares outstanding, diluted |
|
89,780,531 |
|
|
|
89,768,466 |
|
|
|
74,999,128 |
|
|
|
84,933,213 |
|
|
|
74,943,999 |
|
|
Pre-tax pre-provision earnings per common share, diluted |
$ |
1.04 |
|
|
$ |
1.02 |
|
|
$ |
1.04 |
|
|
$ |
2.97 |
|
|
$ |
2.93 |
|
|
ATLANTIC UNION BANKSHARES CORPORATION AND SUBSIDIARIES KEY FINANCIAL RESULTS (UNAUDITED) (Dollars in thousands, except share data) |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of & For Three Months Ended |
|
As of & For Nine Months Ended |
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||
Mortgage Origination Held for Sale Volume |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Refinance Volume |
$ |
4,285 |
|
$ |
4,234 |
|
$ |
2,239 |
|
$ |
14,157 |
|
$ |
9,767 |
|
Purchase Volume |
|
56,634 |
|
|
48,487 |
|
|
35,815 |
|
|
136,889 |
|
|
100,175 |
|
Total Mortgage loan originations held for sale |
$ |
60,919 |
|
$ |
52,721 |
|
$ |
38,054 |
|
$ |
151,046 |
|
$ |
109,942 |
|
% of originations held for sale that are refinances |
|
7.0 |
% |
|
8.0 |
% |
|
5.9 |
% |
|
9.4 |
% |
|
8.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wealth |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets under management |
$ |
6,826,123 |
|
$ |
6,487,087 |
|
$ |
4,675,523 |
|
$ |
6,826,123 |
|
$ |
4,675,523 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End of period full-time equivalent employees |
|
2,122 |
|
|
2,083 |
|
|
1,788 |
|
|
2,122 |
|
|
1,788 |
|
Number of full-service branches |
|
129 |
|
|
129 |
|
|
109 |
|
|
129 |
|
|
109 |
|
Number of automatic transaction machines (ATMs) |
|
149 |
|
|
149 |
|
|
123 |
|
|
149 |
|
|
123 |
|
|
__________________________________ |
(1) |
These are non-GAAP financial measures. The Company believes net interest income (FTE), total revenue (FTE), and total adjusted revenue (FTE), which are used in computing net interest margin (FTE), efficiency ratio (FTE) and adjusted operating efficiency ratio (FTE), provide valuable additional insight into the net interest margin and the efficiency ratio by adjusting for differences in tax treatment of interest income sources. The entire FTE adjustment is attributable to interest income on earning assets, which is used in computing the yield on earning assets. Interest expense and the related cost of interest-bearing liabilities and cost of funds ratios are not affected by the FTE components. |
(2) |
These are non-GAAP financial measures. Tangible assets and tangible common equity are used in the calculation of certain profitability, capital, and per share ratios. The Company believes tangible assets, tangible common equity and the related ratios are meaningful measures of capital adequacy because they provide a meaningful base for period-to-period and company-to-company comparisons, which the Company believes will assist investors in assessing the capital of the Company and its ability to absorb potential losses. The Company believes tangible common equity is an important indication of its ability to grow organically and through business combinations as well as its ability to pay dividends and to engage in various capital management strategies. |
(3) |
These are non-GAAP financial measures. The Company believes that ROTCE is a meaningful supplement to GAAP financial measures and is useful to investors because it measures the performance of a business consistently across time without regard to whether components of the business were acquired or developed internally. |
(4) |
These are non-GAAP financial measures. Adjusted operating measures exclude, as applicable, merger-related costs, strategic cost saving initiatives (principally composed of severance charges related to headcount reductions and charges for exiting leases), |
(5) |
All ratios at |
(6) |
The adjusted operating efficiency ratio (FTE) excludes, as applicable, the amortization of intangible assets, merger-related costs, |
(7) |
These are non-GAAP financial measures. Pre-tax pre-provision adjusted earnings excludes, as applicable, the provision for credit losses, which can fluctuate significantly from period-to-period under the CECL methodology, income tax expense, merger-related costs, strategic cost saving initiatives (principally composed of severance charges related to headcount reductions and charges for exiting leases), |
ATLANTIC UNION BANKSHARES CORPORATION AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (Dollars in thousands, except share data) |
|||||||||||
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
||||||
|
2024 |
|
2023 |
|
2023 |
||||||
ASSETS |
(unaudited) |
|
(audited) |
|
(unaudited) |
||||||
Cash and cash equivalents: |
|
|
|
|
|
|
|
|
|||
Cash and due from banks |
$ |
232,222 |
|
|
$ |
196,754 |
|
|
$ |
233,526 |
|
Interest-bearing deposits in other banks |
|
291,163 |
|
|
|
167,601 |
|
|
|
159,718 |
|
Federal funds sold |
|
4,685 |
|
|
|
13,776 |
|
|
|
5,701 |
|
Total cash and cash equivalents |
|
528,070 |
|
|
|
378,131 |
|
|
|
398,945 |
|
Securities available for sale, at fair value |
|
2,608,182 |
|
|
|
2,231,261 |
|
|
|
2,084,928 |
|
Securities held to maturity, at carrying value |
|
807,080 |
|
|
|
837,378 |
|
|
|
843,269 |
|
Restricted stock, at cost |
|
117,881 |
|
|
|
115,472 |
|
|
|
104,785 |
|
Loans held for sale |
|
11,078 |
|
|
|
6,710 |
|
|
|
6,608 |
|
Loans held for investment, net of deferred fees and costs |
|
18,337,299 |
|
|
|
15,635,043 |
|
|
|
15,283,620 |
|
Less: allowance for loan and lease losses |
|
160,685 |
|
|
|
132,182 |
|
|
|
125,627 |
|
Total loans held for investment, net |
|
18,176,614 |
|
|
|
15,502,861 |
|
|
|
15,157,993 |
|
Premises and equipment, net |
|
115,093 |
|
|
|
90,959 |
|
|
|
94,510 |
|
|
|
1,212,710 |
|
|
|
925,211 |
|
|
|
925,211 |
|
Amortizable intangibles, net |
|
90,176 |
|
|
|
19,183 |
|
|
|
21,277 |
|
Bank owned life insurance |
|
489,759 |
|
|
|
452,565 |
|
|
|
449,452 |
|
Other assets |
|
647,080 |
|
|
|
606,466 |
|
|
|
649,258 |
|
Total assets |
$ |
24,803,723 |
|
|
$ |
21,166,197 |
|
|
$ |
20,736,236 |
|
LIABILITIES |
|
|
|
|
|
|
|
|
|||
Noninterest-bearing demand deposits |
$ |
4,422,909 |
|
|
$ |
3,963,181 |
|
|
$ |
4,144,949 |
|
Interest-bearing deposits |
|
15,882,378 |
|
|
|
12,854,948 |
|
|
|
12,641,556 |
|
Total deposits |
|
20,305,287 |
|
|
|
16,818,129 |
|
|
|
16,786,505 |
|
Securities sold under agreements to repurchase |
|
59,227 |
|
|
|
110,833 |
|
|
|
134,936 |
|
Other short-term borrowings |
|
375,000 |
|
|
|
810,000 |
|
|
|
495,000 |
|
Long-term borrowings |
|
417,937 |
|
|
|
391,025 |
|
|
|
390,733 |
|
Other liabilities |
|
463,856 |
|
|
|
479,883 |
|
|
|
540,261 |
|
Total liabilities |
|
21,621,307 |
|
|
|
18,609,870 |
|
|
|
18,347,435 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|||
STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|||
Preferred stock, |
|
173 |
|
|
|
173 |
|
|
|
173 |
|
Common stock, |
|
118,494 |
|
|
|
99,147 |
|
|
|
99,120 |
|
Additional paid-in capital |
|
2,277,024 |
|
|
|
1,782,286 |
|
|
|
1,779,281 |
|
Retained earnings |
|
1,079,032 |
|
|
|
1,018,070 |
|
|
|
988,133 |
|
Accumulated other comprehensive loss |
|
(292,307 |
) |
|
|
(343,349 |
) |
|
|
(477,906 |
) |
Total stockholders' equity |
|
3,182,416 |
|
|
|
2,556,327 |
|
|
|
2,388,801 |
|
Total liabilities and stockholders' equity |
$ |
24,803,723 |
|
|
$ |
21,166,197 |
|
|
$ |
20,736,236 |
|
|
|
|
|
|
|
|
|
|
|||
Common shares outstanding |
|
89,774,392 |
|
|
|
75,023,327 |
|
|
|
74,997,132 |
|
Common shares authorized |
|
200,000,000 |
|
|
|
200,000,000 |
|
|
|
200,000,000 |
|
Preferred shares outstanding |
|
17,250 |
|
|
|
17,250 |
|
|
|
17,250 |
|
Preferred shares authorized |
|
500,000 |
|
|
|
500,000 |
|
|
|
500,000 |
|
ATLANTIC UNION BANKSHARES CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) (Dollars in thousands, except share data) |
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
2024 |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||||
Interest and dividend income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest and fees on loans |
$ |
291,089 |
|
$ |
285,198 |
|
|
$ |
221,380 |
|
|
$ |
810,886 |
|
|
$ |
616,544 |
|
|
Interest on deposits in other banks |
|
1,060 |
|
|
|
2,637 |
|
|
|
1,309 |
|
|
|
4,977 |
|
|
|
3,815 |
|
Interest and dividends on securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Taxable |
|
24,247 |
|
|
|
24,886 |
|
|
|
16,055 |
|
|
|
68,012 |
|
|
|
48,373 |
|
Nontaxable |
|
8,132 |
|
|
|
8,167 |
|
|
|
8,415 |
|
|
|
24,455 |
|
|
|
26,220 |
|
Total interest and dividend income |
|
324,528 |
|
|
|
320,888 |
|
|
|
247,159 |
|
|
|
908,330 |
|
|
|
694,952 |
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest on deposits |
|
130,216 |
|
|
|
122,504 |
|
|
|
83,590 |
|
|
|
354,584 |
|
|
|
200,690 |
|
Interest on short-term borrowings |
|
5,698 |
|
|
|
8,190 |
|
|
|
6,499 |
|
|
|
22,049 |
|
|
|
22,106 |
|
Interest on long-term borrowings |
|
5,682 |
|
|
|
5,660 |
|
|
|
5,129 |
|
|
|
16,407 |
|
|
|
14,687 |
|
Total interest expense |
|
141,596 |
|
|
|
136,354 |
|
|
|
95,218 |
|
|
|
393,040 |
|
|
|
237,483 |
|
Net interest income |
|
182,932 |
|
|
|
184,534 |
|
|
|
151,941 |
|
|
|
515,290 |
|
|
|
457,469 |
|
Provision for credit losses |
|
2,603 |
|
|
|
21,751 |
|
|
|
4,991 |
|
|
|
32,592 |
|
|
|
22,911 |
|
Net interest income after provision for credit losses |
|
180,329 |
|
|
|
162,783 |
|
|
|
146,950 |
|
|
|
482,698 |
|
|
|
434,558 |
|
Noninterest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Service charges on deposit accounts |
|
9,792 |
|
|
|
9,086 |
|
|
|
8,557 |
|
|
|
27,447 |
|
|
|
24,577 |
|
Other service charges, commissions and fees |
|
2,002 |
|
|
|
1,967 |
|
|
|
2,632 |
|
|
|
5,700 |
|
|
|
6,071 |
|
Interchange fees |
|
3,371 |
|
|
|
3,126 |
|
|
|
2,314 |
|
|
|
8,791 |
|
|
|
7,098 |
|
Fiduciary and asset management fees |
|
6,858 |
|
|
|
6,907 |
|
|
|
4,549 |
|
|
|
18,603 |
|
|
|
13,169 |
|
Mortgage banking income |
|
1,214 |
|
|
|
1,193 |
|
|
|
666 |
|
|
|
3,274 |
|
|
|
1,969 |
|
Gain (loss) on sale of securities |
|
4 |
|
|
|
(6,516 |
) |
|
|
(27,594 |
) |
|
|
(6,510 |
) |
|
|
(40,992 |
) |
Bank owned life insurance income |
|
5,037 |
|
|
|
3,791 |
|
|
|
2,973 |
|
|
|
12,074 |
|
|
|
8,671 |
|
Loan-related interest rate swap fees |
|
1,503 |
|
|
|
1,634 |
|
|
|
2,695 |
|
|
|
4,353 |
|
|
|
6,450 |
|
Other operating income |
|
4,505 |
|
|
|
2,624 |
|
|
|
30,302 |
|
|
|
9,919 |
|
|
|
33,905 |
|
Total noninterest income |
|
34,286 |
|
|
|
23,812 |
|
|
|
27,094 |
|
|
|
83,651 |
|
|
|
60,918 |
|
Noninterest expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Salaries and benefits |
|
69,454 |
|
|
|
68,531 |
|
|
|
57,449 |
|
|
|
199,867 |
|
|
|
179,996 |
|
Occupancy expenses |
|
7,806 |
|
|
|
7,836 |
|
|
|
6,053 |
|
|
|
22,267 |
|
|
|
18,503 |
|
Furniture and equipment expenses |
|
3,685 |
|
|
|
3,805 |
|
|
|
3,449 |
|
|
|
10,799 |
|
|
|
10,765 |
|
Technology and data processing |
|
9,737 |
|
|
|
10,274 |
|
|
|
7,923 |
|
|
|
28,138 |
|
|
|
24,631 |
|
Professional services |
|
3,994 |
|
|
|
4,377 |
|
|
|
3,291 |
|
|
|
11,452 |
|
|
|
11,138 |
|
Marketing and advertising expense |
|
3,308 |
|
|
|
2,983 |
|
|
|
2,219 |
|
|
|
8,609 |
|
|
|
7,387 |
|
|
|
5,282 |
|
|
|
4,675 |
|
|
|
4,258 |
|
|
|
15,099 |
|
|
|
12,231 |
|
Franchise and other taxes |
|
5,256 |
|
|
|
5,013 |
|
|
|
4,510 |
|
|
|
14,770 |
|
|
|
13,508 |
|
Loan-related expenses |
|
1,445 |
|
|
|
1,275 |
|
|
|
1,388 |
|
|
|
4,043 |
|
|
|
4,560 |
|
Amortization of intangible assets |
|
5,804 |
|
|
|
5,995 |
|
|
|
2,193 |
|
|
|
13,693 |
|
|
|
6,687 |
|
Merger-related costs |
|
1,353 |
|
|
|
29,778 |
|
|
|
1,993 |
|
|
|
33,005 |
|
|
|
1,993 |
|
Other expenses |
|
5,458 |
|
|
|
5,463 |
|
|
|
13,782 |
|
|
|
16,117 |
|
|
|
31,043 |
|
Total noninterest expenses |
|
122,582 |
|
|
|
150,005 |
|
|
|
108,508 |
|
|
|
377,859 |
|
|
|
322,442 |
|
Income before income taxes |
|
92,033 |
|
|
|
36,590 |
|
|
|
65,536 |
|
|
|
188,490 |
|
|
|
173,034 |
|
Income tax expense |
|
15,618 |
|
|
|
11,429 |
|
|
|
11,519 |
|
|
|
37,144 |
|
|
|
28,123 |
|
Net Income |
$ |
76,415 |
|
|
$ |
25,161 |
|
|
$ |
54,017 |
|
|
$ |
151,346 |
|
|
$ |
144,911 |
|
Dividends on preferred stock |
|
2,967 |
|
|
|
2,967 |
|
|
|
2,967 |
|
|
|
8,901 |
|
|
|
8,901 |
|
Net income available to common shareholders |
$ |
73,448 |
|
|
$ |
22,194 |
|
|
$ |
51,050 |
|
|
$ |
142,445 |
|
|
$ |
136,010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic earnings per common share |
$ |
0.82 |
|
|
$ |
0.25 |
|
|
$ |
0.68 |
|
|
$ |
1.68 |
|
|
$ |
1.81 |
|
Diluted earnings per common share |
$ |
0.82 |
|
|
$ |
0.25 |
|
|
$ |
0.68 |
|
|
$ |
1.68 |
|
|
$ |
1.81 |
|
ATLANTIC UNION BANKSHARES CORPORATION AND SUBSIDIARIES AVERAGE BALANCES, INCOME AND EXPENSES, YIELDS AND RATES (TAXABLE EQUIVALENT BASIS) (UNAUDITED) (Dollars in thousands) |
|||||||||||||||||||||
|
For the Quarter Ended |
||||||||||||||||||||
|
|
|
|
||||||||||||||||||
Average
|
|
Interest
|
|
Yield /
|
|
Average
|
|
Interest
|
|
Yield /
|
|||||||||||
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Taxable |
$ |
2,248,207 |
|
|
$ |
24,247 |
|
4.29 |
% |
|
$ |
2,221,486 |
|
|
$ |
24,886 |
|
4.51 |
% |
||
Tax-exempt |
|
1,253,672 |
|
|
|
10,293 |
|
|
3.27 |
% |
|
|
1,255,404 |
|
|
|
10,338 |
|
|
3.31 |
% |
Total securities |
|
3,501,879 |
|
|
|
34,540 |
|
|
3.92 |
% |
|
|
3,476,890 |
|
|
|
35,224 |
|
|
4.07 |
% |
LHFI, net of deferred fees and costs (3)(4) |
|
18,320,122 |
|
|
|
292,469 |
|
|
6.35 |
% |
|
|
18,154,673 |
|
|
|
286,391 |
|
|
6.34 |
% |
Other earning assets |
|
161,945 |
|
|
|
1,418 |
|
|
3.48 |
% |
|
|
293,565 |
|
|
|
3,087 |
|
|
4.23 |
% |
Total earning assets |
|
21,983,946 |
|
|
$ |
328,427 |
|
|
5.94 |
% |
|
|
21,925,128 |
|
|
$ |
324,702 |
|
|
5.96 |
% |
Allowance for loan and lease losses |
|
(159,023 |
) |
|
|
|
|
|
|
|
(157,204 |
) |
|
|
|
|
|
||||
Total non-earning assets |
|
2,788,595 |
|
|
|
|
|
|
|
|
2,852,274 |
|
|
|
|
|
|
||||
Total assets |
$ |
24,613,518 |
|
|
|
|
|
|
|
$ |
24,620,198 |
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Liabilities and Stockholders' Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest-bearing deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Transaction and money market accounts |
$ |
9,932,247 |
|
|
$ |
74,996 |
|
|
3.00 |
% |
|
$ |
10,117,794 |
|
|
$ |
74,833 |
|
|
2.97 |
% |
Regular savings |
|
1,046,511 |
|
|
|
579 |
|
|
0.22 |
% |
|
|
1,076,411 |
|
|
|
555 |
|
|
0.21 |
% |
Time deposits (5) |
|
4,758,039 |
|
|
|
54,641 |
|
|
4.57 |
% |
|
|
4,243,344 |
|
|
|
47,116 |
|
|
4.47 |
% |
Total interest-bearing deposits |
|
15,736,797 |
|
|
|
130,216 |
|
|
3.29 |
% |
|
|
15,437,549 |
|
|
|
122,504 |
|
|
3.19 |
% |
Other borrowings (6) |
|
855,306 |
|
|
|
11,380 |
|
|
5.29 |
% |
|
|
1,043,297 |
|
|
|
13,850 |
|
|
5.34 |
% |
Total interest-bearing liabilities |
$ |
16,592,103 |
|
|
$ |
141,596 |
|
|
3.40 |
% |
|
$ |
16,480,846 |
|
|
$ |
136,354 |
|
|
3.33 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Noninterest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Demand deposits |
|
4,437,361 |
|
|
|
|
|
|
|
|
4,596,129 |
|
|
|
|
|
|
||||
Other liabilities |
|
471,545 |
|
|
|
|
|
|
|
|
521,294 |
|
|
|
|
|
|
||||
Total liabilities |
|
21,501,009 |
|
|
|
|
|
|
|
|
21,598,269 |
|
|
|
|
|
|
||||
Stockholders' equity |
|
3,112,509 |
|
|
|
|
|
|
|
|
3,021,929 |
|
|
|
|
|
|
||||
Total liabilities and stockholders' equity |
$ |
24,613,518 |
|
|
|
|
|
|
|
$ |
24,620,198 |
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net interest income (FTE) |
|
|
|
$ |
186,831 |
|
|
|
|
|
|
|
$ |
188,348 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest rate spread |
|
|
|
|
|
|
2.54 |
% |
|
|
|
|
|
|
|
2.63 |
% |
||||
Cost of funds |
|
|
|
|
|
|
2.56 |
% |
|
|
|
|
|
|
|
2.50 |
% |
||||
Net interest margin (FTE) |
|
|
|
|
|
|
3.38 |
% |
|
|
|
|
|
|
|
3.46 |
% |
______________________ | |
(1) |
Income and yields are reported on a taxable equivalent basis using the statutory federal corporate tax rate of 21%. |
(2) |
Rates and yields are annualized and calculated from rounded amounts in thousands, which appear above. |
(3) |
Nonaccrual loans are included in average loans outstanding. |
(4) |
Interest income on loans includes |
(5) |
Interest expense on time deposits includes |
(6) |
Interest expense on borrowings includes |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241021233359/en/
Executive Vice President / Chief Financial Officer
Source: