Atlantic Union Bankshares Reports Second Quarter Financial Results

RICHMOND, Va.--(BUSINESS WIRE)-- Atlantic Union Bankshares Corporation (the “Company” or “Atlantic Union”) (NYSE: AUB) reported net income available to common shareholders of $16.8 million and both basic and diluted earnings per common share of $0.12, for the second quarter of 2025 and adjusted operating earnings available to common shareholders(1) of $135.1 million and adjusted diluted operating earnings per common share(1) of $0.95 for the second quarter of 2025.

In the second quarter of 2025, the Company’s adjusted operating earnings(1) included the following main pre-tax adjustments:

  • $78.9 million in merger-related costs associated with the Sandy Spring Bancorp, Inc. (“Sandy Spring”) acquisition
  • $100.9 million in current expected credit losses (“CECL”) Day 1 initial provision expense related to the Sandy Spring acquisition, comprised of the initial provision expense on purchased non-credit deteriorated (“non-PCD”) loans, which represents the CECL “double count” of the non-PCD loan credit mark, and the additional provision for unfunded commitments
  • $15.7 million gain on sale of $2.0 billion of commercial real estate (“CRE”) loans acquired in the Sandy Spring acquisition, which were previously identified, marked to fair value, and classified as held for sale as of the April 1, 2025 acquisition date
  • $14.3 million gain on sale of our equity interest in Cary Street Partners LLC (“CSP”)

Merger with Sandy Spring and Full Physical Settlement of the Forward Sale Agreements

On April 1, 2025, the Company completed its acquisition of Sandy Spring and its results of operations are included in the Company’s consolidated results since the date of acquisition. Therefore, the Company’s second quarter and first half of 2025 results reflect increased levels of average balances, net interest income, and expense compared to its prior quarter and first half of 2024 results. After purchase accounting fair value adjustments, the acquisition added $13.0 billion of total assets, including $8.6 billion of loans held for investment (“LHFI”), $1.9 billion of loans held for sale, primarily consisting of the CRE loans sold during the quarter subsequent to the acquisition discussed below, as well as $12.2 billion of total liabilities, primarily consisting of $11.2 billion in deposits. The Company recorded preliminary goodwill of $496.9 million and core deposit intangibles and other intangibles of $290.7 million related to the acquisition.

In connection with the acquisition, the Company recorded an initial allowance for credit losses (“ACL”) of $129.2 million that consisted of an allowance for loan and lease losses (“ALLL”) of $117.8 million, which included a $28.3 million reserve on acquired loans that experienced a more-than insignificant amount of credit deterioration since origination (“PCD” loans), and a reserve for unfunded commitments (“RUC”) discussed below. The Company also recorded a $89.5 million reserve on non-PCD loans established through provision expense, which represents the CECL “double count” of the non-PCD credit mark, and a $11.4 million RUC through the provision for credit losses.

Also on April 1, 2025, the Company physically settled in full the previously disclosed forward sale agreements between the Company and Morgan Stanley & Co. LLC, as forward purchaser, by delivering 11,338,028 shares of the Company’s common stock to the forward purchaser. The Company received net proceeds from such sale of shares of the Company’s common stock and full physical settlement of the forward sale agreements, before expenses, of approximately $385.0 million.

CRE Loan Sale

On June 26, 2025, the Company completed the sale of approximately $2.0 billion of performing CRE loans acquired in the Sandy Spring acquisition, which the Company marked to fair value at $1.8 billion and classified as held for sale as of the April 1, 2025 acquisition date. The CRE loan sale transaction generated a $15.7 million pre-tax gain during the second quarter of 2025. Under the terms of the loan purchase agreement, the Company sold the loans without recourse and retained customer-facing servicing responsibilities.

“With the closing of the Sandy Spring acquisition on April 1, 2025, our second quarter results provide an initial view into the operating earnings power of our combined franchise,” said John C. Asbury, president and chief executive officer of Atlantic Union. “While merger-related costs created a noisy quarter, our operating results demonstrate that we are off to a great start with the acquisition.

It was also a productive quarter as we physically settled in full the previously announced forward sale of common equity and received net proceeds, before expenses, of $385.0 million, closed on the planned sale of approximately $2.0 billion of CRE loans acquired from Sandy Spring, and sold our equity interest in Cary Street Partners resulting in a pre-tax gain of $14.3 million. The CRE loan sale was an important step in executing on our strategy related to the Sandy Spring acquisition and our team achieved better-than-expected pricing on the sale, which resulted in a pre-tax gain on sale of $15.7 million.

Atlantic Union is a story of transformation from a Virginia community bank to the largest regional bank headquartered in the lower Mid-Atlantic, with operations throughout Virginia, Maryland, and a growing presence in North Carolina. Operating under the mantra of soundness, profitability, and growth – in that order of priority – Atlantic Union remains committed to generating sustainable, profitable growth and building long-term value for our shareholders.”

NET INTEREST INCOME

For the second quarter of 2025, net interest income was $321.4 million, an increase of $137.2 million from $184.2 million in the first quarter of 2025. Net interest income - fully taxable equivalent (“FTE”)(1) was $325.7 million in the second quarter of 2025, an increase of $137.8 million from $187.9 million in the first quarter of 2025. The increases from the prior quarter in both net interest income and net interest income (FTE)(1) are due primarily to a $12.0 billion increase in average interest earning assets due primarily to the addition of Sandy Spring acquired loans and the impact of loan accretion income related to acquisition accounting, as well as organic loan growth, partially offset by a $8.9 billion increase in average interest bearing liabilities due primarily to the addition of Sandy Spring acquired deposits and borrowings and the associated net amortization related to acquisition accounting.

For the second quarter of 2025, the Company’s net interest margin increased 40 basis points to 3.78% and the net interest margin (FTE)(1) increased 38 basis points to 3.83%, compared to the first quarter of 2025, primarily driven by the net accretion of purchase accounting adjustments on loans, deposits, and long-term borrowings related to the Sandy Spring acquisition. Earning asset yields for the second quarter of 2025 increased 37 basis points to 6.05%, compared to the first quarter of 2025, due to higher yields on loans, primarily as a result of higher accretion income due to the Sandy Spring acquisition. Cost of funds decreased by 1 basis point to 2.22% for the second quarter of 2025, compared to the first quarter of 2025, primarily due to a lower cost of deposits, which includes the acquisition related accretion, partially offset by higher borrowing costs, primarily due to increased long-term subordinated debt as a result of the Sandy Spring acquisition.

The Company’s net interest margin (FTE)(1) includes the impact of acquisition accounting fair value adjustments. Net accretion income related to acquisition accounting was $45.4 million for the quarter ended June 30, 2025 compared to $12.6 million for the quarter ended March 31, 2025, with the increase due to the Sandy Spring acquisition. The impact of accretion and amortization for the periods presented are reflected in the following table (dollars in thousands):

 

 

 

 

Deposit

 

 

 

 

 

 

 

 

Loan

 

Accretion

 

Borrowings

 

 

 

 

 

Accretion

 

(Amortization)

 

Amortization

 

Total

For the quarter ended March 31, 2025

 

$

13,286

 

$

(415

)

 

$

(287

)

 

$

12,584

For the quarter ended June 30, 2025

 

 

45,744

 

 

1,884

 

 

 

(2,256

)

 

 

45,372

ASSET QUALITY

Overview

At June 30, 2025, nonperforming assets (“NPAs”) as a percentage of total LHFI was 0.60%, an increase of 22 basis points from the prior quarter and included nonaccrual loans of $162.6 million. The increase in NPAs as a percentage of LHFI was primarily due to PCD loans acquired from Sandy Spring, primarily in the construction and land development, commercial real estate non-owner occupied, residential 1-4 family consumer and revolving, and commercial real estate owner occupied portfolios, which were nonperforming at the time of acquisition and were recorded at their amortized cost basis, which reflects their acquisition date fair value plus the initial allowance for expected credit losses recognized at acquisition, in accordance with ASC 326, Financial Instruments – Credit Losses. Accruing past due loans as a percentage of total LHFI totaled 28 basis points at June 30, 2025, an increase of 1 basis point from March 31, 2025, and an increase of 6 basis points from June 30, 2024. Net charge-offs were 0.01% of total average LHFI (annualized) for the second quarter of 2025, a decrease of 4 basis points compared to March 31, 2025, and a decrease of 3 basis points compared to June 30, 2024. The ACL totaled $342.4 million at June 30, 2025, a $133.3 million increase from the prior quarter, primarily reflecting the impacts of the Sandy Spring acquisition.

Nonperforming Assets

At June 30, 2025, NPAs totaled $163.4 million, compared to $69.4 million as of March 31, 2025. The increase in NPAs was primarily due to PCD loans acquired in the Sandy Spring acquisition, which included $49.4 million of acquired construction and land development loans, $27.1 million of acquired commercial real estate non-owner occupied loans, $10.3 million of acquired residential 1-4 family consumer and revolving loans, $3.1 million of acquired commercial real estate owner occupied loans, and the remainder due to other acquired Sandy Spring loans. The following table shows a summary of NPA balances at the quarters ended (dollars in thousands):

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

 

2025

 

2025

 

2024

 

2024

 

2024

Nonaccrual loans

 

$

162,615

 

$

69,015

 

$

57,969

 

$

36,847

 

$

35,913

Foreclosed properties

 

 

774

 

 

404

 

 

404

 

 

404

 

 

230

Total nonperforming assets

 

$

163,389

 

$

69,419

 

$

58,373

 

$

37,251

 

$

36,143

The following table shows the activity in nonaccrual loans for the quarters ended (dollars in thousands):

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

 

2025

 

2025

 

2024

 

2024

 

2024

Beginning Balance

 

$

69,015

 

 

$

57,969

 

 

$

36,847

 

 

$

35,913

 

 

$

36,389

 

Net customer payments

 

 

(4,595

)

 

 

(898

)

 

 

(11,491

)

 

 

(2,219

)

 

 

(6,293

)

Additions

 

 

98,975

 

 

 

13,197

 

 

 

34,446

 

 

 

5,347

 

 

 

6,831

 

Charge-offs

 

 

(780

)

 

 

(1,253

)

 

 

(1,231

)

 

 

(542

)

 

 

(759

)

Loans returning to accruing status

 

 

 

 

 

 

 

 

(602

)

 

 

(1,478

)

 

 

(54

)

Transfers to foreclosed property

 

 

 

 

 

 

 

 

 

 

 

(174

)

 

 

(201

)

Ending Balance

 

$

162,615

 

 

$

69,015

 

 

$

57,969

 

 

$

36,847

 

 

$

35,913

 

Past Due Loans

At June 30, 2025, past due loans still accruing interest totaled $77.7 million or 0.28% of total LHFI, compared to $50.0 million or 0.27% of total LHFI at March 31, 2025, and $40.2 million or 0.22% of total LHFI at June 30, 2024. The increase in past due loan levels at June 30, 2025 from March 31, 2025 was primarily within the construction and land development, commercial and industrial, commercial real estate owner occupied, and residential 1-4 family – commercial portfolios. Of the total past due loans still accruing interest, $39.8 million or 0.15% of total LHFI were past due 90 days or more at June 30, 2025, compared to $6.8 million or 0.04% of total LHFI at March 31, 2025, and $15.6 million or 0.09% of total LHFI at June 30, 2024.

Allowance for Credit Losses

At June 30, 2025, the ACL was $342.4 million, an increase of $133.3 million from the prior quarter, and included an ALLL of $315.6 million and an RUC of $26.8 million. At April 1, 2025, the initial ACL related to the Sandy Spring acquisition was $129.2 million, consisting of an ALLL of $117.8 million and RUC of $11.4 million. The ALLL included an $89.5 million reserve on acquired non-PCD loans established through provision expense, which represents the CECL “double count” of the non-PCD credit mark, and a $28.3 million reserve on PCD loans. Outside of the initial ACL related to the Sandy Spring acquisition, the ACL at June 30, 2025 increased $4.1 million from March 31, 2025, primarily reflecting the impacts of loan growth and deteriorating macroeconomic forecasts.

The ACL as a percentage of total LHFI was 1.25% at June 30, 2025, compared to 1.13% at March 31, 2025. The ALLL as a percentage of total LHFI was 1.15% at June 30, 2025, compared to 1.05% at March 31, 2025.

Net Charge-offs

Net charge-offs were $666,000 or 0.01% of total average LHFI on an annualized basis for the second quarter of 2025, compared to $2.3 million or 0.05% (annualized) for the first quarter of 2025, and $1.7 million or 0.04% (annualized) for the second quarter of 2024.

Provision for Credit Losses

For the second quarter of 2025, the Company recorded a provision for credit losses of $105.7 million, compared to $17.6 million in the prior quarter, and $21.8 million in the second quarter of 2024. Included in the provision for credit losses for the second quarter of 2025 was $89.5 million of Day 1 initial provision expense on non-PCD loans and $11.4 million on unfunded commitments, each acquired from Sandy Spring. Included in the provision for credit losses for the second quarter of 2024 was $13.2 million of Day 1 initial provision expense on non-PCD loans and $1.4 million on unfunded commitments, each acquired from American National. Outside of the Day 1 initial provision expense recorded on non-PCD loans and unfunded commitments acquired from Sandy Spring and American National, the provision for credit losses decreased compared to the prior quarter and the prior year, primarily reflecting the impact of the overall build in the allowance for loan losses due to the uncertainty in the economic outlook in the prior quarter and prior year, as well as lower net charge-offs in the second quarter of 2025.

NONINTEREST INCOME

Noninterest income increased $52.3 million to $81.5 million for the second quarter of 2025 from $29.2 million in the prior quarter, primarily driven by the $15.7 million gain on the CRE loan sale, a $14.3 million gain on the sale of our equity interest in CSP, and the full quarter impact of the Sandy Spring acquisition that closed on April 1, 2025.

Adjusted operating noninterest income(1) which excludes the gain on CRE loan sale ($15.7 million in the second quarter), gain on sale of our equity interest in CSP ($14.3 million in the second quarter), and gains and losses on sale of securities (gains of $16,000 in the second quarter and losses of $102,000 in the first quarter), increased $22.2 million to $51.5 million, compared to $29.3 million in the prior quarter. This increase was primarily due to the impact of the Sandy Spring acquisition, which drove the majority of the $11.0 million increase in fiduciary and asset management fees, due to assets under management increasing approximately 110% from the prior quarter, the $2.5 million increase in service charges on deposit accounts, and the $830,000 increase in interchange fees. In addition to the impact of the Sandy Spring acquisition, the bank owned life insurance income increase of $3.8 million includes death benefits of $2.4 million received in the second quarter and the mortgage banking income increase of $1.8 million includes the impact of the Sandy Spring’s mortgage business, as well as a seasonal increase in mortgage loan origination volumes. Other operating income increased $2.4 million, primarily due to an increase in equity method investment income.

NONINTEREST EXPENSE

Noninterest expense increased $145.5 million to $279.7 million for the second quarter of 2025 from $134.2 million in the prior quarter, primarily driven by a $74.0 million increase in merger-related costs, as well as other increases in noninterest expense due to the full quarter impact of the Sandy Spring acquisition.

Adjusted operating noninterest expense(1) which excludes merger-related costs ($78.9 million in the second quarter and $4.9 million in the first quarter) and amortization of intangible assets ($18.4 million in the second quarter and $5.4 million in the first quarter) increased $58.6 million to $182.4 million, compared to $123.8 million in the prior quarter. This increase was primarily due to the impact of the Sandy Spring acquisition, which drove the majority of the $34.5 million increase in salaries and benefits, the $7.1 million increase in technology and data processing, the $4.2 million increase in occupancy expenses, the $3.4 million increase in FDIC assessment premiums and other insurance, the $3.1 million increase in professional services, the $3.1 million increase in other expenses, primarily due to increases in communication expense and teammate training and travel costs, and the $2.4 million increase in furniture and equipment expenses.

INCOME TAXES

During the second quarter of 2025, the Company’s estimated annual effective tax rate (“AETR”) increased to 21.7% from approximately 19.0% in the first quarter of 2025, reflecting the impact of the Sandy Spring acquisition as Sandy Spring operated in a higher state tax jurisdiction, which now impacts a larger proportion of the Company’s consolidated pre-tax income. The updated AETR was applied to the year-to-date pre-tax income calculation during the second quarter of 2025, impacting the Company’s income tax expense for the quarter ended June 30, 2025.

The Company’s effective tax rate for the three months ended June 30, 2025 and March 31, 2025 was (13.2%) and 19.0%, respectively. The negative effective tax rate for the quarter ended June 30, 2025 reflects the impact of a $8.0 million income tax benefit recorded this quarter related to the Company re-evaluating its state deferred tax asset, as a result of the Sandy Spring acquisition.

BALANCE SHEET

At June 30, 2025, the Company’s consolidated balance sheet includes the impact of the Sandy Spring acquisition, which closed April 1, 2025, as discussed above. ASC 805, Business Combinations, allows for a measurement period of twelve months beyond the acquisition date to finalize the fair value measurements of an acquired company’s net assets as additional information existing as of the acquisition date becomes available. If applicable, any future measurement period adjustments will be recorded through goodwill upon identification. Below is a summary of the related impact of the Sandy Spring acquisition as of the acquisition date:

  • The fair value of assets acquired totaled $13.0 billion and included LHFI of $8.6 billion with an initial loan discount of $789.7 million, loans held for sale of $1.9 billion, and total investments of $1.3 billion.
  • The fair value of the liabilities assumed totaled $12.2 billion and included total deposits of $11.2 billion with an initial deposit mark related to time deposits of $243.4 million and total borrowings of $833.0 million.
  • Core deposit intangibles and other intangibles recorded totaled $290.7 million.
  • Preliminary goodwill recorded totaled $496.9 million.

On June 26, 2025, the Company completed the sale of approximately $2.0 billion of performing CRE loans acquired in the Sandy Spring acquisition, which the Company marked to fair value at $1.84 billion and classified as held for sale as of the April 1, 2025 acquisition date. The Company received net proceeds from the sale of the CRE loans, before expenses, of approximately $1.87 billion, which increased the Company’s cash balance at June 30, 2025, and a portion of such proceeds were used to repay the Company’s short-term Federal Home Loan Bank advances and brokered CDs that matured during the second quarter of 2025.

At June 30, 2025, total assets were $37.3 billion, an increase of $12.7 billion from March 31, 2025, and $12.5 billion or approximately 50.6% from June 30, 2024. The increases in total assets from the prior quarter and prior year were primarily driven by growth in LHFI and the available for sale (“AFS”) securities portfolio, primarily due to the Sandy Spring acquisition. At June 30, 2025, cash and cash equivalents were $1.6 billion, an increase of $1.2 billion from March 31, 2025, and $1.1 billion from June 30, 2024, primarily reflecting the impact from the CRE loan sale proceeds.

At June 30, 2025, LHFI totaled $27.3 billion, an increase of $8.9 billion from March 31, 2025, and an increase of $9.0 billion or 49.0% from June 30, 2024. LHFI increased from the prior quarter and prior year primarily due to the Sandy Spring acquisition, as well as organic loan growth.

At June 30, 2025, total investments were $4.8 billion, an increase of $1.4 billion from March 31, 2025, and an increase of $1.3 billion or 36.8% from June 30, 2024. The increases compared to the prior quarter and prior year were primarily due to the Sandy Spring acquisition. AFS securities totaled $3.8 billion at June 30, 2025, $2.5 billion at March 31, 2025, and $2.6 billion at June 30, 2024. As part of the Sandy Spring acquisition, the Company restructured $485.2 million of securities acquired from Sandy Spring and reinvested the proceeds into higher yielding securities. Total net unrealized losses on the AFS securities portfolio were $372.8 million at June 30, 2025, compared to $382.0 million at March 31, 2025, and $420.7 million at June 30, 2024. Held to maturity securities are carried at cost and totaled $827.1 million at June 30, 2025, $821.1 million at March 31, 2025, and $810.5 million at June 30, 2024 and had net unrealized losses of $49.2 million at June 30, 2025, $48.6 million at March 31, 2025, and $44.0 million at June 30, 2024.

At June 30, 2025, total deposits were $31.0 billion, an increase of $10.5 billion from the prior quarter, and an increase of $11.0 billion or 54.9% from June 30, 2024. The increases in total deposits from the prior quarter and prior year were primarily due to increases in interest-bearing customer deposits and demand deposits, primarily related to the addition of the Sandy Spring acquired deposits.

At June 30, 2025, total borrowings were $892.8 million, an increase of $417.1 million from March 31, 2025 primarily driven by the acquisition of long-term subordinated debt issued by Sandy Spring, and a decrease of $314.0 million or 26.0% from June 30, 2024. The increase in borrowings from the prior quarter was primarily due to the Sandy Spring acquisition, while the decrease from the same period in the prior year was primarily due to repayment of short-term Federal Home Loan Bank advances.

The following table shows the Company’s capital ratios at the quarters ended:

 

 

June 30,

 

March 31,

 

June 30,

 

 

 

2025

 

2025

 

2024

 

Common equity Tier 1 capital ratio (2)

 

9.77

%

10.07

%

9.47

%

Tier 1 capital ratio (2)

 

10.32

%

10.87

%

10.26

%

Total capital ratio (2)

 

13.73

%

13.88

%

12.99

%

Leverage ratio (Tier 1 capital to average assets) (2)

 

8.65

%

9.45

%

9.05

%

Common equity to total assets

 

12.51

%

12.26

%

11.62

%

Tangible common equity to tangible assets (1)

 

7.39

%

7.39

%

6.71

%

_______________________

(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 June 30, 2025 are estimates and subject to change pending the Company’s filing of its FR Y9-C. All other periods are presented as filed.

During the second quarter of 2025, the Company declared and paid a quarterly dividend on the outstanding shares of Series A Preferred Stock of $171.88 per share (equivalent to $0.43 per outstanding depositary share), consistent with the first quarter of 2025 and the second quarter of 2024. During the second quarter of 2025, the Company also declared and paid cash dividends of $0.34 per common share, consistent with the first quarter of 2025 and a $0.02 increase or approximately 6.3% from the second quarter of 2024.

On April 1, 2025, the Company physically settled in full the previously disclosed forward sale agreements between the Company and Morgan Stanley & Co. LLC, as forward purchaser, by delivering 11,338,028 shares of the Company’s common stock to the forward purchaser. The Company received net proceeds from such sale of shares of the Company’s common stock and full physical settlement of the forward sale agreements, before expenses, of approximately $385.0 million.

ABOUT ATLANTIC UNION BANKSHARES CORPORATION

Headquartered in Richmond, Virginia, Atlantic Union Bankshares Corporation (NYSE: AUB) is the holding company for Atlantic Union Bank. Atlantic Union Bank has branches and ATMs located in Virginia, Maryland and North Carolina. Certain non-bank financial services affiliates of Atlantic Union Bank include: Atlantic Union Equipment Finance, Inc., which provides equipment financing; Atlantic Union Financial Consultants, LLC, which provides brokerage services; and Union Insurance Group, LLC, which offers various lines of insurance products.

SECOND QUARTER 2025 EARNINGS RELEASE CONFERENCE CALL

The Company will hold a conference call and webcast for investors at 9:00 a.m. Eastern Time on Thursday, July 24, 2025, during which management will review our financial results for the second quarter 2025 and provide an update on our recent activities.

The listen-only webcast and the accompanying slides can be accessed at:

https://edge.media-server.com/mmc/p/qhq3zxe7.

For analysts who wish to participate in the conference call, please register at the following URL:

https://register-conf.media-server.com/register/BI5ce9a0a26dc048d7a667f6dd94226844. 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 June 30, 2025, we have provided supplemental performance measures determined by methods other than in accordance with GAAP. These non-GAAP financial measures are a supplement to GAAP, which we use to prepare our financial statements, and should not be considered in isolation or as a substitute for comparable measures calculated in accordance with GAAP. In addition, our non-GAAP financial measures may not be comparable to non-GAAP financial measures of other companies. We use the non-GAAP financial measures discussed herein in our analysis of our performance. Management believes that these non-GAAP financial measures provide additional understanding of ongoing operations, enhance the comparability of our results of operations with prior periods and show the effects of significant gains and charges in the periods presented without the impact of items or events that may obscure trends in our underlying performance. For a reconciliation of these measures to their most directly comparable GAAP measures and additional information about these non-GAAP financial measures, see “Alternative Performance Measures (non-GAAP)” in the tables within the section “Key Financial Results.”

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 the recently completed acquisition of Sandy Spring, including expectations with regard to the benefits of the Sandy Spring acquisition; statements regarding our business, financial and operating results, including our deposit base and funding; the impact of changes in economic conditions, anticipated changes in the interest rate environment and the related impacts on our net interest margin, changes in economic, fiscal or trade policy and the potential impacts on our business, loan demand and economic conditions; in our markets and nationally; management’s beliefs regarding our liquidity, capital resources, asset quality, CRE loan portfolio and 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,” “seek to,” “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;
  • economic conditions, including inflation and recessionary conditions and their related impacts on economic growth and customer and client behavior;
  • U.S. and global trade policies and tensions, including change in, or the imposition of, tariffs and/or trade barriers and the economic impacts, volatility and uncertainty resulting therefrom, and geopolitical instability;
  • volatility in the financial services sector, including failures or rumors of failures of other depository institutions, along with actions taken by governmental agencies to address such turmoil, and the effects on the ability of depository institutions, including us, to attract and retain depositors and to borrow or raise capital;
  • legislative or regulatory changes and requirements, including as part of the regulatory reform agenda of the Trump administration, including changes in federal, state or local tax laws and changes impacting the rulemaking, supervision, examination and enforcement priorities of the federal banking agencies;
  • the sufficiency of liquidity and changes in our capital position;
  • 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, U.S. fiscal debt, budget, and tax matters, and slowdowns in economic growth;
  • the diversion of management’s attention from ongoing business operations and opportunities due to our recent acquisition of Sandy Spring;
  • the impact of purchase accounting with respect to the Sandy Spring acquisition, or any change in the assumptions used regarding the assets acquired and liabilities assumed to determine the fair value and credit marks;
  • the possibility that the anticipated benefits of our acquisition activity, including our acquisitions of Sandy Spring and American National, including anticipated cost savings and strategic gains, are not realized when expected or at all, including as a result of the strength of the economy, competitive factors in the areas where we do business, or as a result of other unexpected factors or events, or with respect to our acquisition of Sandy Spring, as a result of the impact of, or problems arising from, the integration of the two companies;
  • the integration of the business and operations of Sandy Spring may take longer or be more costly than anticipated;
  • potential adverse reactions or changes to business or employee relationships, including those resulting from our acquisitions of Sandy Spring and American National;
  • our ability to identify, recruit and retain key employees;
  • monetary, fiscal and regulatory policies of the U.S. government, including policies of the U.S. Department of the Treasury and the Federal Reserve;
  • the quality or composition of our loan or investment portfolios and changes in these portfolios;
  • 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;
  • 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 CRE;
  • 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 consideration;
  • 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;
  • 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 December 31, 2024, and related disclosures in other filings, which have been filed with the U.S. Securities and Exchange Commission (“SEC”) and are available on the SEC’s website at www.sec.gov. All risk factors and uncertainties described herein and therein should be considered in evaluating forward-looking statements, and all the forward-looking statements are expressly qualified by the cautionary statements contained or referred to herein and therein. The actual results or developments anticipated may not be realized or, even if substantially realized, they may not have the expected consequences to or effects on the Company or our businesses or operations. Readers are cautioned not to rely too heavily on forward-looking statements. Forward-looking statements speak only as of the date they are made. We do not intend or assume any obligation to update, revise or clarify any forward-looking statements that may be made from time to time by or on behalf of the Company, whether as a result of new information, future events or otherwise, except as required by law.

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 Six Months Ended

 

 

6/30/25

 

3/31/25

 

6/30/24

 

6/30/25

 

6/30/24

 

Results of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income

$

510,372

 

 

$

305,836

 

$

320,888

 

$

816,208

 

$

583,802

 

Interest expense

 

189,001

 

 

 

121,672

 

 

136,354

 

 

310,672

 

 

251,444

 

Net interest income

 

321,371

 

 

 

184,164

 

 

184,534

 

 

505,536

 

 

332,358

 

Provision for credit losses

 

105,707

 

 

 

17,638

 

 

21,751

 

 

123,345

 

 

29,989

 

Net interest income after provision for credit losses

 

215,664

 

 

 

166,526

 

 

162,783

 

 

382,191

 

 

302,369

 

Noninterest income

 

81,522

 

 

 

29,163

 

 

23,812

 

 

110,685

 

 

49,365

 

Noninterest expenses

 

279,698

 

 

 

134,184

 

 

150,005

 

 

413,882

 

 

255,279

 

Income before income taxes

 

17,488

 

 

 

61,505

 

 

36,590

 

 

78,994

 

 

96,455

 

Income tax (benefit) expense

 

(2,303

)

 

 

11,687

 

 

11,429

 

 

9,384

 

 

21,525

 

Net income

 

19,791

 

 

 

49,818

 

 

25,161

 

 

69,610

 

 

74,930

 

Dividends on preferred stock

 

2,967

 

 

 

2,967

 

 

2,967

 

 

5,934

 

 

5,934

 

Net income available to common shareholders

$

16,824

 

 

$

46,851

 

$

22,194

 

$

63,676

 

$

68,996

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest earned on earning assets (FTE) (1)

$

514,734

 

 

$

309,593

 

$

324,702

 

$

824,328

 

$

591,339

 

Net interest income (FTE) (1)

 

325,733

 

 

 

187,921

 

 

188,348

 

 

513,656

 

 

339,895

 

Total revenue (FTE) (1)

 

407,255

 

 

 

217,084

 

 

212,160

 

 

624,341

 

 

389,260

 

Pre-tax pre-provision adjusted operating earnings (7)

 

172,059

 

 

 

84,185

 

 

94,635

 

 

256,246

 

 

165,449

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Key Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share, diluted

$

0.12

 

 

$

0.52

 

$

0.25

 

$

0.55

 

$

0.84

 

Return on average assets (ROA)

 

0.21

 

%

 

0.82

%

 

0.41

%

 

0.45

%

 

0.66

%

Return on average equity (ROE)

 

1.67

 

%

 

6.35

%

 

3.35

%

 

3.53

%

 

5.39

%

Return on average tangible common equity (ROTCE) (2) (3)

 

4.99

 

%

 

12.04

%

 

6.99

%

 

7.83

%

 

10.06

%

Efficiency ratio

 

69.42

 

%

 

62.90

%

 

72.00

%

 

67.16

%

 

66.88

%

Efficiency ratio (FTE) (1)

 

68.68

 

%

 

61.81

%

 

70.70

%

 

66.29

%

 

65.58

%

Net interest margin

 

3.78

 

%

 

3.38

%

 

3.39

%

 

3.62

%

 

3.26

%

Net interest margin (FTE) (1)

 

3.83

 

%

 

3.45

%

 

3.46

%

 

3.68

%

 

3.33

%

Yields on earning assets (FTE) (1)

 

6.05

 

%

 

5.68

%

 

5.96

%

 

5.91

%

 

5.80

%

Cost of interest-bearing liabilities

 

2.97

 

%

 

2.97

%

 

3.33

%

 

2.97

%

 

3.28

%

Cost of deposits

 

2.20

 

%

 

2.29

%

 

2.46

%

 

2.24

%

 

2.43

%

Cost of funds

 

2.22

 

%

 

2.23

%

 

2.50

%

 

2.23

%

 

2.47

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Measures (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted operating earnings

$

138,112

 

 

$

54,542

 

$

70,839

 

$

192,653

 

$

122,832

 

Adjusted operating earnings available to common shareholders

 

135,145

 

 

 

51,575

 

 

67,872

 

 

186,719

 

 

116,898

 

Adjusted operating earnings per common share, diluted

$

0.95

 

 

$

0.57

 

$

0.76

 

$

1.61

 

$

1.42

 

Adjusted operating ROA

 

1.46

 

%

 

0.90

%

 

1.16

%

 

1.24

%

 

1.08

%

Adjusted operating ROE

 

11.63

 

%

 

6.95

%

 

9.43

%

 

9.77

%

 

8.84

%

Adjusted operating ROTCE (2) (3)

 

23.79

 

%

 

13.15

%

 

18.84

%

 

19.50

%

 

16.46

%

Adjusted operating efficiency ratio (FTE) (1)(6)

 

48.34

 

%

 

57.02

%

 

52.24

%

 

51.52

%

 

54.30

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share, basic

$

0.12

 

 

$

0.53

 

$

0.25

 

$

0.55

 

$

0.84

 

Earnings per common share, diluted

 

0.12

 

 

 

0.52

 

 

0.25

 

 

0.55

 

 

0.84

 

Cash dividends paid per common share

 

0.34

 

 

 

0.34

 

 

0.32

 

 

0.68

 

 

0.64

 

Market value per share

 

31.28

 

 

 

31.14

 

 

32.85

 

 

31.28

 

 

32.85

 

Book value per common share(8)

 

32.93

 

 

 

33.79

 

 

32.30

 

 

32.93

 

 

32.30

 

Tangible book value per common share (2)(8)

 

18.38

 

 

 

19.32

 

 

17.67

 

 

18.38

 

 

17.67

 

Price to earnings ratio, diluted

 

65.70

 

 

 

14.76

 

 

33.04

 

 

28.27

 

 

19.53

 

Price to book value per common share ratio (8)

 

0.95

 

 

 

0.92

 

 

1.02

 

 

0.95

 

 

1.02

 

Price to tangible book value per common share ratio (2)(8)

 

1.70

 

 

 

1.61

 

 

1.86

 

 

1.70

 

 

1.86

 

Unvested shares of restricted stock awards(8)

 

916,294

 

 

 

806,420

 

 

691,111

 

 

916,294

 

 

691,111

 

Weighted average common shares outstanding, basic

 

141,680,472

 

 

 

89,222,296

 

 

89,768,466

 

 

115,596,296

 

 

82,482,790

 

Weighted average common shares outstanding, diluted

 

141,738,325

 

 

 

90,072,795

 

 

89,768,466

 

 

116,056,670

 

 

82,482,921

 

Common shares outstanding at end of period

 

141,694,720

 

 

 

89,340,541

 

 

89,769,734

 

 

141,694,720

 

 

89,769,734

 

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 Six Months Ended

 

 

6/30/25

 

3/31/25

 

6/30/24

 

6/30/25

 

6/30/24

 

Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common equity Tier 1 capital ratio (5)

 

9.77

%

 

10.07

%

 

9.47

%

 

9.77

%

 

9.47

%

Tier 1 capital ratio (5)

 

10.32

%

 

10.87

%

 

10.26

%

 

10.32

%

 

10.26

%

Total capital ratio (5)

 

13.73

%

 

13.88

%

 

12.99

%

 

13.73

%

 

12.99

%

Leverage ratio (Tier 1 capital to average assets) (5)

 

8.65

%

 

9.45

%

 

9.05

%

 

8.65

%

 

9.05

%

Common equity to total assets

 

12.51

%

 

12.26

%

 

11.62

%

 

12.51

%

 

11.62

%

Tangible common equity to tangible assets (2)

 

7.39

%

 

7.39

%

 

6.71

%

 

7.39

%

 

6.71

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Condition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

$

37,289,371

 

$

24,632,611

 

$

24,761,413

 

$

37,289,371

 

$

24,761,413

 

LHFI (net of deferred fees and costs)

 

27,328,333

 

 

18,427,689

 

 

18,347,190

 

 

27,328,333

 

 

18,347,190

 

Securities

 

4,777,022

 

 

3,405,206

 

 

3,491,481

 

 

4,777,022

 

 

3,491,481

 

Earning Assets

 

33,392,111

 

 

22,085,559

 

 

22,067,549

 

 

33,392,111

 

 

22,067,549

 

Goodwill

 

1,710,912

 

 

1,214,053

 

 

1,207,484

 

 

1,710,912

 

 

1,207,484

 

Amortizable intangibles, net

 

351,381

 

 

79,165

 

 

95,980

 

 

351,381

 

 

95,980

 

Deposits

 

30,972,175

 

 

20,502,874

 

 

20,000,877

 

 

30,972,175

 

 

20,000,877

 

Borrowings

 

892,767

 

 

475,685

 

 

1,206,734

 

 

892,767

 

 

1,206,734

 

Stockholders' equity

 

4,832,639

 

 

3,185,216

 

 

3,043,686

 

 

4,832,639

 

 

3,043,686

 

Tangible common equity (2)

 

2,603,989

 

 

1,725,641

 

 

1,573,865

 

 

2,603,989

 

 

1,573,865

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for investment, net of deferred fees and costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

$

2,444,151

 

$

1,305,969

 

$

1,454,545

 

$

2,444,151

 

$

1,454,545

 

Commercial real estate - owner occupied

 

3,940,371

 

 

2,363,509

 

 

2,397,700

 

 

3,940,371

 

 

2,397,700

 

Commercial real estate - non-owner occupied

 

6,912,692

 

 

5,072,694

 

 

4,906,285

 

 

6,912,692

 

 

4,906,285

 

Multifamily real estate

 

2,083,559

 

 

1,531,547

 

 

1,353,024

 

 

2,083,559

 

 

1,353,024

 

Commercial & Industrial

 

5,141,691

 

 

3,819,415

 

 

3,944,723

 

 

5,141,691

 

 

3,944,723

 

Residential 1-4 Family - Commercial

 

1,131,288

 

 

738,388

 

 

737,687

 

 

1,131,288

 

 

737,687

 

Residential 1-4 Family - Consumer

 

2,746,046

 

 

1,286,526

 

 

1,251,033

 

 

2,746,046

 

 

1,251,033

 

Residential 1-4 Family - Revolving

 

1,154,085

 

 

778,527

 

 

718,491

 

 

1,154,085

 

 

718,491

 

Auto

 

245,554

 

 

279,517

 

 

396,776

 

 

245,554

 

 

396,776

 

Consumer

 

119,526

 

 

101,334

 

 

115,541

 

 

119,526

 

 

115,541

 

Other Commercial

 

1,409,370

 

 

1,150,263

 

 

1,071,385

 

 

1,409,370

 

 

1,071,385

 

Total LHFI

$

27,328,333

 

$

18,427,689

 

$

18,347,190

 

$

27,328,333

 

$

18,347,190

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest checking accounts

$

6,909,250

 

$

5,336,264

 

$

5,044,503

 

$

6,909,250

 

$

5,044,503

 

Money market accounts

 

7,242,686

 

 

4,602,260

 

 

4,330,928

 

 

7,242,686

 

 

4,330,928

 

Savings accounts

 

2,865,159

 

 

1,033,315

 

 

1,056,474

 

 

2,865,159

 

 

1,056,474

 

Customer time deposits of $250,000 and over

 

1,614,102

 

 

1,141,311

 

 

1,015,032

 

 

1,614,102

 

 

1,015,032

 

Other customer time deposits

 

4,138,277

 

 

2,810,070

 

 

2,691,600

 

 

4,138,277

 

 

2,691,600

 

Time deposits

 

5,752,379

 

 

3,951,381

 

 

3,706,632

 

 

5,752,379

 

 

3,706,632

 

Total interest-bearing customer deposits

 

22,769,474

 

 

14,923,220

 

 

14,138,537

 

 

22,769,474

 

 

14,138,537

 

Brokered deposits

 

1,163,580

 

 

1,108,481

 

 

1,335,092

 

 

1,163,580

 

 

1,335,092

 

Total interest-bearing deposits

$

23,933,054

 

$

16,031,701

 

$

15,473,629

 

$

23,933,054

 

$

15,473,629

 

Demand deposits

 

7,039,121

 

 

4,471,173

 

 

4,527,248

 

 

7,039,121

 

 

4,527,248

 

Total deposits

$

30,972,175

 

$

20,502,874

 

$

20,000,877

 

$

30,972,175

 

$

20,000,877

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Averages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

$

37,939,232

 

$

24,678,974

 

$

24,620,198

 

$

31,345,735

 

$

22,921,478

 

LHFI (net of deferred fees and costs)

 

27,094,551

 

 

18,428,710

 

 

18,154,673

 

 

22,785,570

 

 

16,943,636

 

Loans held for sale

 

1,777,882

 

 

8,172

 

 

12,392

 

 

897,916

 

 

10,767

 

Securities

 

4,721,736

 

 

3,387,627

 

 

3,476,890

 

 

4,058,367

 

 

3,315,223

 

Earning assets

 

34,121,715

 

 

22,108,618

 

 

21,925,128

 

 

28,148,353

 

 

20,507,261

 

Deposits

 

31,243,383

 

 

20,466,081

 

 

20,033,678

 

 

25,884,505

 

 

18,590,430

 

Time deposits

 

6,553,018

 

 

4,715,648

 

 

4,243,344

 

 

5,639,409

 

 

3,851,241

 

Interest-bearing deposits

 

24,150,220

 

 

16,062,478

 

 

15,437,549

 

 

20,128,691

 

 

14,374,693

 

Borrowings

 

1,331,793

 

 

525,889

 

 

1,043,297

 

 

931,066

 

 

1,028,047

 

Interest-bearing liabilities

 

25,482,013

 

 

16,588,367

 

 

16,480,846

 

 

21,059,757

 

 

15,402,740

 

Stockholders' equity

 

4,761,630

 

 

3,183,846

 

 

3,021,929

 

 

3,977,098

 

 

2,795,086

 

Tangible common equity (2)

 

2,524,128

 

 

1,721,647

 

 

1,549,876

 

 

2,125,105

 

 

1,504,178

 

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 Six Months Ended

 

 

6/30/25

 

3/31/25

 

6/30/24

 

6/30/25

 

6/30/24

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Credit Losses (ACL)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance, Allowance for loan and lease losses (ALLL)

$

193,796

 

$

178,644

 

$

136,190

 

$

178,644

 

$

132,182

 

 

Add: Recoveries

 

1,913

 

 

607

 

 

1,348

 

 

2,520

 

 

2,325

 

 

Less: Charge-offs

 

2,579

 

 

2,885

 

 

3,088

 

 

5,464

 

 

8,982

 

 

Add: Initial Allowance - Purchased Credit Deteriorated (PCD) loans

 

28,265

 

 

 

 

3,896

 

 

28,265

 

 

3,896

 

 

Add: Initial Provision - Non-PCD loans

 

89,538

 

 

 

 

13,229

 

 

89,538

 

 

13,229

 

 

Add: Provision for loan losses

 

4,641

 

 

17,430

 

 

6,556

 

 

22,071

 

 

15,481

 

 

Ending balance, ALLL

$

315,574

 

$

193,796

 

$

158,131

 

$

315,574

 

$

158,131

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance, Reserve for unfunded commitment (RUC)

$

15,249

 

$

15,041

 

$

15,582

 

$

15,041

 

$

16,269

 

 

Add: Initial Provision - RUC acquired loans

 

11,425

 

 

 

 

1,353

 

 

11,425

 

 

1,353

 

 

Add: Provision for unfunded commitments

 

104

 

 

208

 

 

622

 

 

312

 

 

(65

)

 

Ending balance, RUC

$

26,778

 

$

15,249

 

$

17,557

 

$

26,778

 

$

17,557

 

 

Total ACL

$

342,352

 

$

209,045

 

$

175,688

 

$

342,352

 

$

175,688

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACL / total LHFI

 

1.25

%

 

1.13

%

 

0.96

%

 

1.25

%

 

0.96

 

%

ALLL / total LHFI

 

1.15

%

 

1.05

%

 

0.86

%

 

1.15

%

 

0.86

 

%

Net charge-offs / total average LHFI (annualized)

 

0.01

%

 

0.05

%

 

0.04

%

 

0.03

%

 

0.08

 

%

Provision for loan losses/ total average LHFI (annualized)

 

1.39

%

 

0.38

%

 

0.44

%

 

0.99

%

 

0.34

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

$

50,904

 

$

2,794

 

$

1,144

 

$

50,904

 

$

1,144

 

 

Commercial real estate - owner occupied

 

6,116

 

 

2,932

 

 

4,651

 

 

6,116

 

 

4,651

 

 

Commercial real estate - non-owner occupied

 

28,413

 

 

1,159

 

 

10,741

 

 

28,413

 

 

10,741

 

 

Multifamily real estate

 

1,589

 

 

124

 

 

1

 

 

1,589

 

 

1

 

 

Commercial & Industrial

 

44,897

 

 

43,106

 

 

3,408

 

 

44,897

 

 

3,408

 

 

Residential 1-4 Family - Commercial

 

2,700

 

 

1,610

 

 

1,783

 

 

2,700

 

 

1,783

 

 

Residential 1-4 Family - Consumer

 

20,689

 

 

12,942

 

 

10,799

 

 

20,689

 

 

10,799

 

 

Residential 1-4 Family - Revolving

 

5,346

 

 

3,593

 

 

3,028

 

 

5,346

 

 

3,028

 

 

Auto

 

526

 

 

641

 

 

354

 

 

526

 

 

354

 

 

Consumer

 

20

 

 

16

 

 

4

 

 

20

 

 

4

 

 

Other Commercial

 

1,415

 

 

98

 

 

 

 

1,415

 

 

 

 

Nonaccrual loans

$

162,615

 

$

69,015

 

$

35,913

 

$

162,615

 

$

35,913

 

 

Foreclosed property

 

774

 

 

404

 

 

230

 

 

774

 

 

230

 

 

Total nonperforming assets (NPAs)

$

163,389

 

$

69,419

 

$

36,143

 

$

163,389

 

$

36,143

 

 

Construction and land development

$

22,807

 

$

 

$

764

 

$

22,807

 

$

764

 

 

Commercial real estate - owner occupied

 

1,817

 

 

714

 

 

1,047

 

 

1,817

 

 

1,047

 

 

Commercial real estate - non-owner occupied

 

2,764

 

 

 

 

1,309

 

 

2,764

 

 

1,309

 

 

Multifamily real estate

 

 

 

 

 

141

 

 

 

 

141

 

 

Commercial & Industrial

 

2,657

 

 

1,075

 

 

684

 

 

2,657

 

 

684

 

 

Residential 1-4 Family - Commercial

 

5,561

 

 

1,091

 

 

678

 

 

5,561

 

 

678

 

 

Residential 1-4 Family - Consumer

 

1,487

 

 

1,193

 

 

1,645

 

 

1,487

 

 

1,645

 

 

Residential 1-4 Family - Revolving

 

2,460

 

 

2,397

 

 

1,449

 

 

2,460

 

 

1,449

 

 

Auto

 

150

 

 

196

 

 

263

 

 

150

 

 

263

 

 

Consumer

 

79

 

 

94

 

 

176

 

 

79

 

 

176

 

 

Other Commercial

 

30

 

 

22

 

 

7,464

 

 

30

 

 

7,464

 

 

LHFI ≥ 90 days and still accruing

$

39,812

 

$

6,782

 

$

15,620

 

$

39,812

 

$

15,620

 

 

Total NPAs and LHFI ≥ 90 days

$

203,201

 

$

76,201

 

$

51,763

 

$

203,201

 

$

51,763

 

 

NPAs / total LHFI

 

0.60

%

 

0.38

%

 

0.20

%

 

0.60

%

 

0.20

 

%

NPAs / total assets

 

0.44

%

 

0.28

%

 

0.15

%

 

0.44

%

 

0.15

 

%

ALLL / nonaccrual loans

 

194.06

%

 

280.80

%

 

440.32

%

 

194.06

%

 

440.32

 

%

ALLL/ nonperforming assets

 

193.14

%

 

279.17

%

 

437.51

%

 

193.14

%

 

437.51

 

%

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 Six Months Ended

 

 

6/30/25

 

3/31/25

 

6/30/24

 

6/30/25

 

6/30/24

 

Past Due Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

$

447

 

$

458

 

$

1,689

 

$

447

 

$

1,689

 

Commercial real estate - owner occupied

 

3,933

 

 

1,455

 

 

3,450

 

 

3,933

 

 

3,450

 

Commercial real estate - non-owner occupied

 

1,295

 

 

3,760

 

 

1,316

 

 

1,295

 

 

1,316

 

Multifamily real estate

 

410

 

 

1,353

 

 

1,694

 

 

410

 

 

1,694

 

Commercial & Industrial

 

4,606

 

 

4,192

 

 

2,154

 

 

4,606

 

 

2,154

 

Residential 1-4 Family - Commercial

 

3,186

 

 

1,029

 

 

873

 

 

3,186

 

 

873

 

Residential 1-4 Family - Consumer

 

2,125

 

 

11,005

 

 

1,331

 

 

2,125

 

 

1,331

 

Residential 1-4 Family - Revolving

 

4,270

 

 

2,533

 

 

2,518

 

 

4,270

 

 

2,518

 

Auto

 

3,735

 

 

3,662

 

 

3,463

 

 

3,735

 

 

3,463

 

Consumer

 

274

 

 

479

 

 

385

 

 

274

 

 

385

 

Other Commercial

 

19

 

 

6,875

 

 

289

 

 

19

 

 

289

 

LHFI 30-59 days past due

$

24,300

 

$

36,801

 

$

19,162

 

$

24,300

 

$

19,162

 

Construction and land development

$

189

 

$

35

 

$

155

 

 

189

 

 

155

 

Commercial real estate - owner occupied

 

537

 

 

971

 

 

72

 

 

537

 

 

72

 

Commercial real estate - non-owner occupied

 

147

 

 

 

 

 

 

147

 

 

 

Multifamily real estate

 

727

 

 

981

 

 

632

 

 

727

 

 

632

 

Commercial & Industrial

 

2,278

 

 

838

 

 

192

 

 

2,278

 

 

192

 

Residential 1-4 Family - Commercial

 

552

 

 

19

 

 

689

 

 

552

 

 

689

 

Residential 1-4 Family - Consumer

 

4,559

 

 

348

 

 

1,960

 

 

4,559

 

 

1,960

 

Residential 1-4 Family - Revolving

 

2,094

 

 

1,137

 

 

795

 

 

2,094

 

 

795

 

Auto

 

718

 

 

539

 

 

565

 

 

718

 

 

565

 

Consumer

 

387

 

 

384

 

 

309

 

 

387

 

 

309

 

Other Commercial

 

1,440

 

 

1,123

 

 

 

 

1,440

 

 

 

LHFI 60-89 days past due

$

13,628

 

$

6,375

 

$

5,369

 

$

13,628

 

$

5,369

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Past Due and still accruing

$

77,740

 

$

49,958

 

$

40,151

 

$

77,740

 

$

40,151

 

Past Due and still accruing / total LHFI

 

0.28

%

 

0.27

%

 

0.22

%

 

0.28

%

 

0.22

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alternative Performance Measures (non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (FTE) (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (GAAP)

$

321,371

 

$

184,164

 

$

184,534

 

$

505,536

 

$

332,358

 

FTE adjustment

 

4,362

 

 

3,757

 

 

3,814

 

 

8,120

 

 

7,537

 

Net interest income (FTE) (non-GAAP)

$

325,733

 

$

187,921

 

$

188,348

 

$

513,656

 

$

339,895

 

Noninterest income (GAAP)

 

81,522

 

 

29,163

 

 

23,812

 

 

110,685

 

 

49,365

 

Total revenue (FTE) (non-GAAP)

$

407,255

 

$

217,084

 

$

212,160

 

$

624,341

 

$

389,260

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average earning assets

$

34,121,715

 

$

22,108,618

 

$

21,925,128

 

$

28,148,353

 

$

20,507,261

 

Net interest margin

 

3.78

%

 

3.38

%

 

3.39

%

 

3.62

%

 

3.26

%

Net interest margin (FTE)

 

3.83

%

 

3.45

%

 

3.46

%

 

3.68

%

 

3.33

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Assets (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending assets (GAAP)

$

37,289,371

 

$

24,632,611

 

$

24,761,413

 

$

37,289,371

 

$

24,761,413

 

Less: Ending goodwill

 

1,710,912

 

 

1,214,053

 

 

1,207,484

 

 

1,710,912

 

 

1,207,484

 

Less: Ending amortizable intangibles

 

351,381

 

 

79,165

 

 

95,980

 

 

351,381

 

 

95,980

 

Ending tangible assets (non-GAAP)

$

35,227,078

 

$

23,339,393

 

$

23,457,949

 

$

35,227,078

 

$

23,457,949

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Common Equity (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending equity (GAAP)

$

4,832,639

 

$

3,185,216

 

$

3,043,686

 

$

4,832,639

 

$

3,043,686

 

Less: Ending goodwill

 

1,710,912

 

 

1,214,053

 

 

1,207,484

 

 

1,710,912

 

 

1,207,484

 

Less: Ending amortizable intangibles

 

351,381

 

 

79,165

 

 

95,980

 

 

351,381

 

 

95,980

 

Less: Perpetual preferred stock

 

166,357

 

 

166,357

 

 

166,357

 

 

166,357

 

 

166,357

 

Ending tangible common equity (non-GAAP)

$

2,603,989

 

$

1,725,641

 

$

1,573,865

 

$

2,603,989

 

$

1,573,865

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average equity (GAAP)

$

4,761,630

 

$

3,183,846

 

$

3,021,929

 

$

3,977,098

 

$

2,795,086

 

Less: Average goodwill

 

1,710,557

 

 

1,214,053

 

 

1,208,588

 

 

1,463,677

 

 

1,066,899

 

Less: Average amortizable intangibles

 

360,589

 

 

81,790

 

 

97,109

 

 

221,960

 

 

57,653

 

Less: Average perpetual preferred stock

 

166,356

 

 

166,356

 

 

166,356

 

 

166,356

 

 

166,356

 

Average tangible common equity (non-GAAP)

$

2,524,128

 

$

1,721,647

 

$

1,549,876

 

$

2,125,105

 

$

1,504,178

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ROTCE (2)(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common shareholders (GAAP)

$

16,824

 

$

46,851

 

$

22,194

 

$

63,676

 

$

68,996

 

Plus: Amortization of intangibles, tax effected

 

14,562

 

 

4,264

 

 

4,736

 

 

18,827

 

 

6,232

 

Net income available to common shareholders before amortization of intangibles (non-GAAP)

$

31,386

 

$

51,115

 

$

26,930

 

$

82,503

 

$

75,228

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible common equity (ROTCE)

 

4.99

%

 

12.04

%

 

6.99

%

 

7.83

%

 

10.06

%

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 Six Months Ended

 

 

6/30/25

 

3/31/25

 

6/30/24

 

6/30/25

 

6/30/24

 

Operating Measures (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (GAAP)

$

19,791

 

 

$

49,818

 

 

$

25,161

 

 

$

69,610

 

 

$

74,930

 

 

Plus: Merger-related costs, net of tax

 

63,349

 

 

 

4,643

 

 

 

24,236

 

 

 

67,992

 

 

 

25,799

 

 

Plus: FDIC special assessment, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

664

 

 

Plus: Deferred tax asset write-down

 

 

 

 

 

 

 

4,774

 

 

 

 

 

 

4,774

 

 

Plus: CECL Day 1 non-PCD loans and RUC provision expense, net of tax

 

77,742

 

 

 

 

 

 

11,520

 

 

 

77,742

 

 

 

11,520

 

 

Less: Gain (loss) on sale of securities, net of tax

 

12

 

 

 

(81

)

 

 

(5,148

)

 

 

(67

)

 

 

(5,145

)

 

Less: Gain on CRE loan sale, net of tax

 

12,104

 

 

 

 

 

 

 

 

 

12,104

 

 

 

 

 

Less: Gain on sale of equity interest in CSP, net of tax

 

10,654

 

 

 

 

 

 

 

 

 

10,654

 

 

 

 

 

Adjusted operating earnings (non-GAAP)

 

138,112

 

 

 

54,542

 

 

 

70,839

 

 

 

192,653

 

 

 

122,832

 

 

Less: Dividends on preferred stock

 

2,967

 

 

 

2,967

 

 

 

2,967

 

 

 

5,934

 

 

 

5,934

 

 

Adjusted operating earnings available to common shareholders (non-GAAP)

$

135,145

 

 

$

51,575

 

 

$

67,872

 

 

$

186,719

 

 

$

116,898

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Efficiency Ratio (1)(6)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense (GAAP)

$

279,698

 

 

$

134,184

 

 

$

150,005

 

 

$

413,882

 

 

$

255,279

 

 

Less: Amortization of intangible assets

 

18,433

 

 

 

5,398

 

 

 

5,995

 

 

 

23,832

 

 

 

7,889

 

 

Less: Merger-related costs

 

78,900

 

 

 

4,940

 

 

 

29,778

 

 

 

83,840

 

 

 

31,652

 

 

Less: FDIC special assessment

 

 

 

 

 

 

 

 

 

 

 

 

 

840

 

 

Adjusted operating noninterest expense (non-GAAP)

$

182,365

 

 

$

123,846

 

 

$

114,232

 

 

$

306,210

 

 

$

214,898

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income (GAAP)

$

81,522

 

 

$

29,163

 

 

$

23,812

 

 

$

110,685

 

 

$

49,365

 

 

Less: Gain (loss) on sale of securities

 

16

 

 

 

(102

)

 

 

(6,516

)

 

 

(87

)

 

 

(6,513

)

 

Less: Gain on CRE loan sale

 

15,720

 

 

 

 

 

 

 

 

 

15,720

 

 

 

 

 

Less: Gain on sale of equity interest in CSP

 

14,300

 

 

 

 

 

 

 

 

 

14,300

 

 

 

 

 

Adjusted operating noninterest income (non-GAAP)

$

51,486

 

 

$

29,265

 

 

$

30,328

 

 

$

80,752

 

 

$

55,878

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (FTE) (non-GAAP) (1)

$

325,733

 

 

$

187,921

 

 

$

188,348

 

 

$

513,656

 

 

$

339,895

 

 

Adjusted operating noninterest income (non-GAAP)

 

51,486

 

 

 

29,265

 

 

 

30,328

 

 

 

80,752

 

 

 

55,878

 

 

Total adjusted revenue (FTE) (non-GAAP) (1)

$

377,219

 

 

$

217,186

 

 

$

218,676

 

 

$

594,408

 

 

$

395,773

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio

 

69.42

 

%

 

62.90

 

%

 

72.00

 

%

 

67.16

 

%

 

66.88

 

%

Efficiency ratio (FTE) (1)

 

68.68

 

%

 

61.81

 

%

 

70.70

 

%

 

66.29

 

%

 

65.58

 

%

Adjusted operating efficiency ratio (FTE) (1)(6)

 

48.34

 

%

 

57.02

 

%

 

52.24

 

%

 

51.52

 

%

 

54.30

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating ROA & ROE (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted operating earnings (non-GAAP)

$

138,112

 

 

$

54,542

 

 

$

70,839

 

 

$

192,653

 

 

$

122,832

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average assets (GAAP)

$

37,939,232

 

 

$

24,678,974

 

 

$

24,620,198

 

 

$

31,345,735

 

 

$

22,921,478

 

 

Return on average assets (ROA) (GAAP)

 

0.21

 

%

 

0.82

 

%

 

0.41

 

%

 

0.45

 

%

 

0.66

 

%

Adjusted operating return on average assets (ROA) (non-GAAP)

 

1.46

 

%

 

0.90

 

%

 

1.16

 

%

 

1.24

 

%

 

1.08

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average equity (GAAP)

$

4,761,630

 

 

$

3,183,846

 

 

$

3,021,929

 

 

$

3,977,098

 

 

$

2,795,086

 

 

Return on average equity (ROE) (GAAP)

 

1.67

 

%

 

6.35

 

%

 

3.35

 

%

 

3.53

 

%

 

5.39

 

%

Adjusted operating return on average equity (ROE) (non-GAAP)

 

11.63

 

%

 

6.95

 

%

 

9.43

 

%

 

9.77

 

%

 

8.84

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating ROTCE (2)(3)(4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted operating earnings available to common shareholders (non-GAAP)

$

135,145

 

 

$

51,575

 

 

$

67,872

 

 

$

186,719

 

 

$

116,898

 

 

Plus: Amortization of intangibles, tax effected

 

14,562

 

 

 

4,264

 

 

 

4,736

 

 

 

18,827

 

 

 

6,232

 

 

Adjusted operating earnings available to common shareholders before amortization of intangibles (non-GAAP)

$

149,707

 

 

$

55,839

 

 

$

72,608

 

 

$

205,546

 

 

$

123,130

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average tangible common equity (non-GAAP)

$

2,524,128

 

 

$

1,721,647

 

 

$

1,549,876

 

 

$

2,125,105

 

 

$

1,504,178

 

 

Adjusted operating return on average tangible common equity (non-GAAP)

 

23.79

 

%

 

13.15

 

%

 

18.84

 

%

 

19.50

 

%

 

16.46

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-tax pre-provision adjusted operating earnings (7)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (GAAP)

$

19,791

 

 

$

49,818

 

 

$

25,161

 

 

$

69,610

 

 

$

74,930

 

 

Plus: Provision for credit losses

 

105,707

 

 

 

17,638

 

 

 

21,751

 

 

 

123,345

 

 

 

29,989

 

 

Plus: Income tax (benefit) expense

 

(2,303

)

 

 

11,687

 

 

 

11,429

 

 

 

9,384

 

 

 

21,525

 

 

Plus: Merger-related costs

 

78,900

 

 

 

4,940

 

 

 

29,778

 

 

 

83,840

 

 

 

31,652

 

 

Plus: FDIC special assessment

 

 

 

 

 

 

 

 

 

 

 

 

 

840

 

 

Less: Gain (loss) on sale of securities

 

16

 

 

 

(102

)

 

 

(6,516

)

 

 

(87

)

 

 

(6,513

)

 

Less: Gain on CRE loan sale

 

15,720

 

 

 

 

 

 

 

 

 

15,720

 

 

 

 

 

Less: Gain on sale of equity interest in CSP

 

14,300

 

 

 

 

 

 

 

 

 

14,300

 

 

 

 

 

Pre-tax pre-provision adjusted operating earnings (non-GAAP)

$

172,059

 

 

$

84,185

 

 

$

94,635

 

 

$

256,246

 

 

$

165,449

 

 

Less: Dividends on preferred stock

 

2,967

 

 

 

2,967

 

 

 

2,967

 

 

 

5,934

 

 

 

5,934

 

 

Pre-tax pre-provision adjusted operating earnings available to common shareholders (non-GAAP)

$

169,092

 

 

$

81,218

 

 

$

91,668

 

 

$

250,312

 

 

$

159,515

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding, diluted

 

141,738,325

 

 

 

90,072,795

 

 

 

89,768,466

 

 

 

116,056,670

 

 

 

82,482,921

 

 

Pre-tax pre-provision earnings per common share, diluted

$

1.19

 

 

$

0.90

 

 

$

1.02

 

 

$

2.16

 

 

$

1.93

 

 

 

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 Six Months Ended

 

 

6/30/25

 

3/31/25

 

6/30/24

 

6/30/25

 

6/30/24

 

Mortgage Origination Held for Sale Volume

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Refinance Volume

$

15,126

 

$

10,035

 

$

4,234

 

$

25,161

 

$

9,872

 

Purchase Volume

 

131,192

 

 

33,733

 

 

48,487

 

 

164,925

 

 

80,255

 

Total Mortgage loan originations held for sale

$

146,318

 

$

43,768

 

$

52,721

 

$

190,086

 

$

90,127

 

% of originations held for sale that are refinances

 

10.3

%

 

22.9

%

 

8.0

%

 

13.2

%

 

11.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wealth

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets under management

$

14,270,205

 

$

6,785,740

 

$

6,487,087

 

$

14,270,205

 

$

6,487,087

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

End of period full-time equivalent employees

 

3,160

 

 

2,128

 

 

2,083

 

 

3,160

 

 

2,083

 

________________________________________

(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, FDIC special assessments, deferred tax asset write-down, the CECL Day 1 non-PCD loans and RUC provision expense, gain (loss) on sale of securities, gain on CRE loan sale, and gain on sale of equity interest in CSP. The Company believes these non-GAAP adjusted measures provide investors with important information about the continuing economic results of the Company’s operations. Due to the impact of completing the Sandy Spring acquisition in the second quarter of 2025 and the acquisition of American National Bankshares in the second quarter of 2024, we updated our non-GAAP operating measures beginning in the second quarter of 2025 to exclude the CECL Day 1 non-PCD loans and RUC provision expense. The CECL Day 1 non-PCD loans and RUC provision expense is comprised of the initial provision expense on non-PCD loans, which represents the CECL “double count” of the non-PCD credit mark, and the additional provision for unfunded commitments. The Company does not view the CECL Day 1 non-PCD loans and RUC provision expense as organic costs to run the Company’s business and believes this updated presentation will provide investors with additional information to assist in period-to-period and company-to-company comparisons of operating performance, which will aid investors in analyzing the Company’s performance. Prior period non-GAAP operating measures presented in this release have been recast to conform to this updated presentation.

(5)

All ratios at June 30, 2025 are estimates and subject to change pending the Company’s filing of its FR Y9 C. All other periods are presented as filed.

(6)

The adjusted operating efficiency ratio (FTE) excludes, as applicable, the amortization of intangible assets, merger-related costs, FDIC special assessments, gain (loss) on sale of securities, gain on CRE loan sale, and gain on sale of equity interest in CSP. This measure is similar to the measure used by the Company when analyzing corporate performance and is also similar to the measure used for incentive compensation. The Company believes this adjusted measure provides investors with important information about the continuing economic results of the Company’s operations.

(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 (benefit) expense, merger-related costs, FDIC special assessments, gain (loss) on sale of securities, gain on CRE loan sale, and gain on sale of equity interest in CSP. The Company believes this adjusted measure provides investors with important information about the continuing economic results of the Company’s operations.

(8)

The calculations for the periods prior to March 31, 2025 exclude the impact of unvested restricted stock awards outstanding as of each period end; however, unvested shares are reflected in March 31, 2025 and subsequent period ratios.

ATLANTIC UNION BANKSHARES CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Dollars in thousands, except share data)

 

 

 

 

 

 

 

 

 

 

June 30,

 

December 31,

 

June 30,

 

2025

 

2024

 

2024

ASSETS

(unaudited)

 

(audited)

 

(unaudited)

Cash and cash equivalents:

 

 

 

 

 

 

 

 

Cash and due from banks

$

337,974

 

 

$

196,435

 

 

$

233,065

 

Interest-bearing deposits in other banks

 

1,246,294

 

 

 

153,695

 

 

 

207,129

 

Federal funds sold

 

4,380

 

 

 

3,944

 

 

 

5,820

 

Total cash and cash equivalents

 

1,588,648

 

 

 

354,074

 

 

 

446,014

 

Securities available for sale, at fair value

 

3,809,281

 

 

 

2,442,166

 

 

 

2,555,723

 

Securities held to maturity, at carrying value

 

827,135

 

 

 

803,851

 

 

 

810,450

 

Restricted stock, at cost

 

140,606

 

 

 

102,954

 

 

 

125,308

 

Loans held for sale

 

32,987

 

 

 

9,420

 

 

 

12,906

 

Loans held for investment, net of deferred fees and costs

 

27,328,333

 

 

 

18,470,621

 

 

 

18,347,190

 

Less: allowance for loan and lease losses

 

315,574

 

 

 

178,644

 

 

 

158,131

 

Total loans held for investment, net

 

27,012,759

 

 

 

18,291,977

 

 

 

18,189,059

 

Premises and equipment, net

 

164,828

 

 

 

112,704

 

 

 

114,987

 

Goodwill

 

1,710,912

 

 

 

1,214,053

 

 

 

1,207,484

 

Amortizable intangibles, net

 

351,381

 

 

 

84,563

 

 

 

95,980

 

Bank owned life insurance

 

665,477

 

 

 

493,396

 

 

 

489,550

 

Other assets

 

985,357

 

 

 

676,165

 

 

 

713,952

 

Total assets

$

37,289,371

 

 

$

24,585,323

 

 

$

24,761,413

 

LIABILITIES

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

$

7,039,121

 

 

$

4,277,048

 

 

$

4,527,248

 

Interest-bearing deposits

 

23,933,054

 

 

 

16,120,571

 

 

 

15,473,629

 

Total deposits

 

30,972,175

 

 

 

20,397,619

 

 

 

20,000,877

 

Securities sold under agreements to repurchase

 

127,351

 

 

 

56,275

 

 

 

64,585

 

Other short-term borrowings

 

 

 

 

60,000

 

 

 

725,500

 

Long-term borrowings

 

765,416

 

 

 

418,303

 

 

 

416,649

 

Other liabilities

 

591,790

 

 

 

510,247

 

 

 

510,116

 

Total liabilities

 

32,456,732

 

 

 

21,442,444

 

 

 

21,717,727

 

Commitments and contingencies

 

 

 

 

 

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Preferred stock, $10.00 par value

 

173

 

 

 

173

 

 

 

173

 

Common stock, $1.33 par value

 

188,454

 

 

 

118,519

 

 

 

118,475

 

Additional paid-in capital

 

3,876,831

 

 

 

2,280,547

 

 

 

2,273,312

 

Retained earnings

 

1,087,967

 

 

 

1,103,326

 

 

 

1,034,313

 

Accumulated other comprehensive loss

 

(320,786

)

 

 

(359,686

)

 

 

(382,587

)

Total stockholders' equity

 

4,832,639

 

 

 

3,142,879

 

 

 

3,043,686

 

Total liabilities and stockholders' equity

$

37,289,371

 

 

$

24,585,323

 

 

$

24,761,413

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

141,694,720

 

 

 

89,770,231

 

 

 

89,769,734

 

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

 

Six Months Ended

 

June 30,

 

March 31,

 

June 30,

 

June 30,

 

June 30,

 

2025

 

2025

 

2024

 

2025

 

2024

Interest and dividend income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

$

458,766

 

 

$

271,515

 

 

$

285,198

 

 

$

730,281

 

 

$

519,796

 

Interest on deposits in other banks

 

4,991

 

 

 

2,513

 

 

 

2,637

 

 

 

7,504

 

 

 

3,918

 

Interest and dividends on securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

38,260

 

 

 

23,648

 

 

 

24,886

 

 

 

61,908

 

 

 

43,765

 

Nontaxable

 

8,355

 

 

 

8,160

 

 

 

8,167

 

 

 

16,515

 

 

 

16,323

 

Total interest and dividend income

 

510,372

 

 

 

305,836

 

 

 

320,888

 

 

 

816,208

 

 

 

583,802

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

171,343

 

 

 

115,587

 

 

 

122,504

 

 

 

286,929

 

 

 

224,368

 

Interest on short-term borrowings

 

4,147

 

 

 

909

 

 

 

8,190

 

 

 

5,056

 

 

 

16,351

 

Interest on long-term borrowings

 

13,511

 

 

 

5,176

 

 

 

5,660

 

 

 

18,687

 

 

 

10,725

 

Total interest expense

 

189,001

 

 

 

121,672

 

 

 

136,354

 

 

 

310,672

 

 

 

251,444

 

Net interest income

 

321,371

 

 

 

184,164

 

 

 

184,534

 

 

 

505,536

 

 

 

332,358

 

Provision for credit losses

 

105,707

 

 

 

17,638

 

 

 

21,751

 

 

 

123,345

 

 

 

29,989

 

Net interest income after provision for credit losses

 

215,664

 

 

 

166,526

 

 

 

162,783

 

 

 

382,191

 

 

 

302,369

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

12,220

 

 

 

9,683

 

 

 

9,086

 

 

 

21,905

 

 

 

17,655

 

Other service charges, commissions and fees

 

2,245

 

 

 

1,762

 

 

 

1,967

 

 

 

4,007

 

 

 

3,698

 

Interchange fees

 

3,779

 

 

 

2,949

 

 

 

3,126

 

 

 

6,727

 

 

 

5,420

 

Fiduciary and asset management fees

 

17,723

 

 

 

6,697

 

 

 

6,907

 

 

 

24,420

 

 

 

11,745

 

Mortgage banking income

 

2,821

 

 

 

973

 

 

 

1,193

 

 

 

3,794

 

 

 

2,060

 

Gain (loss) on sale of securities

 

16

 

 

 

(102

)

 

 

(6,516

)

 

 

(87

)

 

 

(6,513

)

Bank owned life insurance income

 

7,327

 

 

 

3,537

 

 

 

3,791

 

 

 

10,864

 

 

 

7,037

 

Loan-related interest rate swap fees

 

1,733

 

 

 

2,400

 

 

 

1,634

 

 

 

4,133

 

 

 

2,850

 

Other operating income

 

33,658

 

 

 

1,264

 

 

 

2,624

 

 

 

34,922

 

 

 

5,413

 

Total noninterest income

 

81,522

 

 

 

29,163

 

 

 

23,812

 

 

 

110,685

 

 

 

49,365

 

Noninterest expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

109,942

 

 

 

75,415

 

 

 

68,531

 

 

 

185,357

 

 

 

130,413

 

Occupancy expenses

 

12,782

 

 

 

8,580

 

 

 

7,836

 

 

 

21,362

 

 

 

14,462

 

Furniture and equipment expenses

 

6,344

 

 

 

3,914

 

 

 

3,805

 

 

 

10,258

 

 

 

7,114

 

Technology and data processing

 

17,248

 

 

 

10,188

 

 

 

10,274

 

 

 

27,435

 

 

 

18,401

 

Professional services

 

7,808

 

 

 

4,687

 

 

 

4,377

 

 

 

12,494

 

 

 

7,458

 

Marketing and advertising expense

 

3,757

 

 

 

3,184

 

 

 

2,983

 

 

 

6,941

 

 

 

5,301

 

FDIC assessment premiums and other insurance

 

8,642

 

 

 

5,201

 

 

 

4,675

 

 

 

13,844

 

 

 

9,818

 

Franchise and other taxes

 

4,688

 

 

 

4,643

 

 

 

5,013

 

 

 

9,331

 

 

 

9,514

 

Loan-related expenses

 

1,278

 

 

 

1,249

 

 

 

1,275

 

 

 

2,527

 

 

 

2,598

 

Amortization of intangible assets

 

18,433

 

 

 

5,398

 

 

 

5,995

 

 

 

23,832

 

 

 

7,889

 

Merger-related costs

 

78,900

 

 

 

4,940

 

 

 

29,778

 

 

 

83,840

 

 

 

31,652

 

Other expenses

 

9,876

 

 

 

6,785

 

 

 

5,463

 

 

 

16,661

 

 

 

10,659

 

Total noninterest expenses

 

279,698

 

 

 

134,184

 

 

 

150,005

 

 

 

413,882

 

 

 

255,279

 

Income before income taxes

 

17,488

 

 

 

61,505

 

 

 

36,590

 

 

 

78,994

 

 

 

96,455

 

Income tax (benefit) expense

 

(2,303

)

 

 

11,687

 

 

 

11,429

 

 

 

9,384

 

 

 

21,525

 

Net Income

$

19,791

 

 

$

49,818

 

 

$

25,161

 

 

$

69,610

 

 

$

74,930

 

Dividends on preferred stock

 

2,967

 

 

 

2,967

 

 

 

2,967

 

 

 

5,934

 

 

 

5,934

 

Net income available to common shareholders

$

16,824

 

 

$

46,851

 

 

$

22,194

 

 

$

63,676

 

 

$

68,996

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

0.12

 

 

$

0.53

 

 

$

0.25

 

 

$

0.55

 

 

$

0.84

 

Diluted earnings per common share

$

0.12

 

 

$

0.52

 

 

$

0.25

 

 

$

0.55

 

 

$

0.84

 

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

 

June 30, 2025

 

March 31, 2025

Average
Balance

 

Interest
Income /
Expense (1)

 

Yield /
Rate (1)(2)

 

Average
Balance

 

Interest
Income /
Expense (1)

 

Yield /
Rate (1)(2)

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

$

3,441,963

 

 

$

38,260

 

4.46

%

 

$

2,131,859

 

 

$

23,648

 

4.50

%

Tax-exempt

 

1,279,773

 

 

 

10,576

 

3.31

%

 

 

1,255,768

 

 

 

10,329

 

3.34

%

Total securities

 

4,721,736

 

 

 

48,836

 

4.15

%

 

 

3,387,627

 

 

 

33,977

 

4.07

%

LHFI, net of deferred fees and costs (3)(4)

 

27,094,551

 

 

 

437,819

 

6.48

%

 

 

18,428,710

 

 

 

272,904

 

6.01

%

Other earning assets

 

2,305,428

 

 

 

28,079

 

4.89

%

 

 

292,281

 

 

 

2,712

 

3.76

%

Total earning assets

 

34,121,715

 

 

$

514,734

 

6.05

%

 

 

22,108,618

 

 

$

309,593

 

5.68

%

Allowance for loan and lease losses

 

(349,131

)

 

 

 

 

 

 

 

(179,601

)

 

 

 

 

 

Total non-earning assets

 

4,166,648

 

 

 

 

 

 

 

 

2,749,957

 

 

 

 

 

 

Total assets

$

37,939,232

 

 

 

 

 

 

 

$

24,678,974

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transaction and money market accounts

$

14,748,786

 

 

$

95,719

 

2.60

%

 

$

10,316,955

 

 

$

66,688

 

2.62

%

Regular savings

 

2,848,416

 

 

 

13,818

 

1.95

%

 

 

1,029,875

 

 

 

501

 

0.20

%

Time deposits (5)

 

6,553,018

 

 

 

61,806

 

3.78

%

 

 

4,715,648

 

 

 

48,398

 

4.16

%

Total interest-bearing deposits

 

24,150,220

 

 

 

171,343

 

2.85

%

 

 

16,062,478

 

 

 

115,587

 

2.92

%

Other borrowings (6)

 

1,331,793

 

 

 

17,658

 

5.32

%

 

 

525,889

 

 

 

6,085

 

4.69

%

Total interest-bearing liabilities

$

25,482,013

 

 

$

189,001

 

2.97

%

 

$

16,588,367

 

 

$

121,672

 

2.97

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

7,093,163

 

 

 

 

 

 

 

 

4,403,603

 

 

 

 

 

 

Other liabilities

 

602,426

 

 

 

 

 

 

 

 

503,158

 

 

 

 

 

 

Total liabilities

 

33,177,602

 

 

 

 

 

 

 

 

21,495,128

 

 

 

 

 

 

Stockholders' equity

 

4,761,630

 

 

 

 

 

 

 

 

3,183,846

 

 

 

 

 

 

Total liabilities and stockholders' equity

$

37,939,232

 

 

 

 

 

 

 

$

24,678,974

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (FTE)

 

 

 

$

325,733

 

 

 

 

 

 

$

187,921

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate spread

 

 

 

 

 

 

3.08

%

 

 

 

 

 

 

 

2.71

%

Cost of funds

 

 

 

 

 

 

2.22

%

 

 

 

 

 

 

 

2.23

%

Net interest margin (FTE)

 

 

 

 

 

 

3.83

%

 

 

 

 

 

 

 

3.45

%

________________________________________

(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 $45.7 million and $13.3 million for the three months ended June 30, 2025 and March 31, 2025, respectively, in accretion of the fair market value adjustments related to acquisitions.

(5)

Interest expense on time deposits includes $1.9 million in accretion and $415,000 in amortization for the three months ended June 30, 2025 and March 31, 2025, respectively, of the fair market value adjustments related to acquisitions.

(6)

Interest expense on borrowings includes $2.3 million and $287,000 for the three months ended June 30, 2025 and March 31, 2025, respectively, in amortization of the fair market value adjustments related to acquisitions.

 

Robert M. Gorman - (804) 523‑7828
Executive Vice President / Chief Financial Officer

Source: Atlantic Union Bankshares Corporation