United States
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
(Exact name of registrant as specified in its charter)
(State or other jurisdiction | (Commission | (I.R.S. Employer |
of incorporation) | File Number) | Identification No.) |
|
|
|
(Address of principal executive offices, including Zip Code)
Registrant’s telephone number, including area code:
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
| Trading Symbol(s) |
| Name of each exchange on which registered |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. | ☐ |
Item 2.02 Results of Operations and Financial Condition.
On October 22, 2020, Atlantic Union Bankshares Corporation (the “Company”) issued a press release announcing its financial results for the three and nine months ended September 30, 2020. A copy of the press release is being furnished as Exhibit 99.1 hereto and is incorporated herein by reference.
Attached as Exhibit 99.2 and incorporated herein by reference is a presentation that the Company will use in connection with a webcast and conference call for analysts at 9:00 a.m. Eastern Time on Thursday, October 22, 2020. This presentation is also available under the Presentations link in the Investor Relations section of the Company’s website at https://investors.atlanticunionbank.com.
The information disclosed in or incorporated by reference into this Item 2.02, including Exhibits 99.1 and 99.2, is furnished and shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits.
Exhibit No. |
| Description of Exhibit |
99.1 |
| Press release dated October 22, 2020 regarding third quarter results. |
99.2 | ||
104 | Cover Page Interactive Data File – the cover page iXBRL tags are embedded within the Inline XBRL document |
1
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| ATLANTIC UNION BANKSHARES CORPORATION | ||
|
|
|
|
|
|
|
|
|
|
|
|
Date: October 22, 2020 | By: | /s/ Robert M. Gorman |
|
|
| Robert M. Gorman |
|
|
| Executive Vice President and |
|
|
| Chief Financial Officer |
|
2
Exhibit 99.1
Contact: Robert M. Gorman - (804) 523-7828
Executive Vice President / Chief Financial Officer
ATLANTIC UNION BANKSHARES REPORTS THIRD QUARTER RESULTS
Richmond, Va., October 22, 2020 – Atlantic Union Bankshares Corporation (the “Company” or “Atlantic Union”) (Nasdaq: AUB) today reported net income available to common shareholders of $58.3 million and diluted earnings per common share of $0.74 for its third quarter ended September 30, 2020. Pre-tax pre-provision operating earnings(1) were $78.6 million for the third quarter ended September 30, 2020.
Net income available to common shareholders was $96.1 million and diluted earnings per common share were $1.22 for the nine months ended September 30, 2020. Pre-tax pre-provision operating earnings (1) were $217.3 million for the nine months ended September 30, 2020.
“During the third quarter, Atlantic Union delivered strong financial results and continued to demonstrate the resilience, agility and innovation required to successfully navigate through the challenging economic, credit and interest rate headwinds of COVID-19,” said John C. Asbury, president and chief executive officer of Atlantic Union.
“Operating under the mantra of soundness, profitability and growth – in that order of priority - Atlantic Union continues to be in a strong financial position with ample liquidity and a well-fortified capital base. Our financial performance has and will continue to benefit from the decisive actions the Company has taken to reduce its expense run rate to more closely align with revenue growth pressures driven by the lower for longer interest rate environment. These expense reduction actions include the consolidation of 14 branches in September, or nearly 10% of our branch network.
Looking forward, we believe that Atlantic Union will emerge from the challenges of COVID-19 as a stronger company that is well positioned to generate sustainable, profitable growth and is committed to leveraging the Atlantic Union franchise to build long term value for our shareholders.”
Small Business Administration (“SBA”) Paycheck Protection Program (“PPP”)
During 2020, the Company participated in the SBA PPP under the Coronavirus Aid, Relief, and Economic Security (“CARES”) Act, which was intended to provide economic relief to small businesses that have been adversely impacted by the COVID-19 global pandemic (“COVID-19”). The Company processed over 11,000 PPP loans, which totaled $1.7 billion with a recorded investment of $1.6 billion as of September 30, 2020, which included unamortized deferred fees of $32.6 million. The loans carry a 1% interest rate.
Expense Reduction Measures
During 2020, the Company undertook several actions, including the consolidation of 14 branches, which was completed in September 2020, to reduce expenses in light of the current and expected operating environment. These actions resulted in expenses during the third quarter of 2020 of approximately $2.6 million, primarily related to lease termination costs and real estate write-downs.
(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 Alternative Performance Measures (non-GAAP) section of the Key Financial Results
NET INTEREST INCOME
For the third quarter of 2020, net interest income was $137.4 million, an increase from $137.3 million reported in the second quarter of 2020. Net interest income (FTE)(1) was $140.3 million in the third quarter of 2020, an increase of $172,000 from the second quarter of 2020. The third quarter net interest margin decreased 15 basis points to 3.08% from 3.23% in the previous quarter, while the net interest margin (FTE)(1) decreased 15 basis points to 3.14% from 3.29% during the same period. The decreases in the net interest margin and net interest margin (FTE) were principally due to a 31 basis point decrease in the yield on earning assets (FTE)(1) offset by a 16 basis point decrease in cost of funds. The decline in the Company’s earning asset yields was driven by lower loan accretion income, an increase in the earning asset mix of lower yielding investment securities and the impact of lower market interest rates. The cost of funds decline was driven by lower deposit costs and wholesale borrowing costs driven by lower interest rate environment and a favorable funding mix.
The Company’s net interest margin (FTE) includes the impact of acquisition accounting fair value adjustments. Net accretion related to acquisition accounting decreased $2.7 million from the prior quarter to $3.7 million for the quarter ended September 30, 2020. The second and third quarters of 2020, and the remaining estimated net accretion impact are reflected in the following table (dollars in thousands):
| | | | | Deposit | | | | | | | |
| | Loan | | Accretion | | Borrowings | | | | |||
|
| Accretion |
| (Amortization) |
| Amortization |
| Total | ||||
For the quarter ended March 31, 2020 | | $ | 9,528 | | | 50 | | | (138) | | $ | 9,440 |
For the quarter ended June 30, 2020 | | | 6,443 | | | 34 | | | (140) | | | 6,337 |
For the quarter ended September 30, 2020 | |
| 3,814 | | | 26 | | | (167) | |
| 3,673 |
For the remaining three months of 2020 (estimated) | |
| 2,530 | | | 23 | | | (187) | |
| 2,366 |
For the years ending (estimated): | |
|
| |
|
| |
|
| |
|
|
2021 | |
| 9,242 | |
| 14 | |
| (807) | |
| 8,449 |
2022 | |
| 7,449 | |
| (43) | |
| (829) | |
| 6,577 |
2023 | |
| 5,346 | |
| (32) | |
| (852) | |
| 4,462 |
2024 | |
| 4,334 | |
| (4) | |
| (877) | |
| 3,453 |
2025 | |
| 3,248 | |
| (1) | |
| (900) | |
| 2,347 |
Thereafter | |
| 14,485 | |
| — | |
| (9,873) | |
| 4,612 |
Total remaining acquisition accounting fair value adjustments at September 30, 2020 | | | 46,634 | | | (43) | | | (14,325) | | | 32,266 |
ASSET QUALITY
Overview
During the third quarter of 2020, the Company experienced a slight decrease in nonperforming assets (“NPAs”). Past due loan levels as a percentage of total loans held for investment at September 30, 2020 were higher than past due loan levels at June 30, 2020 and lower than past due loan levels at September 30, 2019. The increase in past due loan levels from June 30, 2020 was primarily within the 30-59 days past due category. Net charge-off levels and the provision for loan losses for the third quarter of 2020 decreased from the second quarter of 2020.
Loan Modifications for Borrowers Affected by COVID-19
On March 22, 2020, the five federal bank regulatory agencies and the Conference of State Bank Supervisors issued joint
guidance (subsequently revised on April 7, 2020) with respect to loan modifications for borrowers affected by COVID-19 (the “March 22 Joint Guidance”). The March 22 Joint Guidance encourages banks, savings associations, and credit unions to make loan modifications for borrowers affected by COVID-19 and, importantly, assures those financial institutions that they will not (i) receive supervisory criticism for such prudent loan modifications and (ii) be required by examiners to automatically categorize COVID-19-related loan modifications as TDRs. The federal banking regulators have confirmed with the Financial Accounting Standards Board (or FASB) that short-term loan modifications made on a good faith basis in response to COVID-19 to borrowers who were current (i.e., less than 30 days past due on contractual payments) when the modification program was implemented are not considered TDRs.
(1) These are financial measures not calculated in accordance with GAAP. For a reconciliation of these non-GAAP financial measures, see Alternative Performance Measures (non-GAAP) section of the Key Financial Results
In addition, Section 4013 of the CARES Act provides banks, savings associations, and credit unions with the ability to make loan modifications related to COVID-19 without categorizing the loan as a TDR or conducting the analysis to make the determination, which is intended to streamline the loan modification process. Any such suspension is effective for the term of the loan modification; however, the suspension is only permitted for loan modifications made during the effective period of Section 4013 and only for those loans that were not more than thirty days past due as of December 31, 2019.
The Company has made certain loan modifications pursuant to the March 22 Joint Guidance or Section 4013 of the CARES Act and as of September 30, 2020 approximately $769.6 million remain under their modified terms, a decline of $831.3 million as compared to June 30, 2020. The majority of the Company’s modifications as of September 30, 2020 were in the commercial real estate portfolios.
Nonperforming Assets
At September 30, 2020, NPAs totaled $43.2 million, a decrease of $839,000 from June 30, 2020. NPAs as a percentage of total outstanding loans at September 30, 2020 were 0.30%, a decrease of 1 basis point from 0.31% at June 30, 2020.
Excluding the impact of the PPP loans(1), NPAs as a percentage of total outstanding loans were 0.34%, a decrease of 1 basis point from June 30, 2020.
The Company’s adoption of current expected credit loss (“CECL”) on January 1, 2020 resulted in a change in the accounting and reporting related to purchased credit impaired (“PCI”) loans, which are now defined as purchased credit deteriorated (“PCD”) and evaluated at the loan level instead of being evaluated in pools under PCI accounting. All prior period nonaccrual and past due loan metrics discussed herein have not been restated for CECL accounting and exclude PCI-related loan balances.
The following table shows a summary of nonperforming asset balances at the quarter ended (dollars in thousands):
|
| September 30, |
| June 30, |
| March 31, |
| December 31, |
| September 30, | |||||
| | 2020 | | 2020 | | 2020 | | 2019 | | 2019 | |||||
Nonaccrual loans | | $ | 39,023 | | $ | 39,624 | | $ | 44,022 | | $ | 28,232 | | $ | 30,032 |
Foreclosed properties | |
| 4,159 | |
| 4,397 | |
| 4,444 | |
| 4,708 | |
| 6,385 |
Total nonperforming assets | | $ | 43,182 | | $ | 44,021 | | $ | 48,466 | | $ | 32,940 | | $ | 36,417 |
The following table shows the activity in nonaccrual loans for the quarter ended (dollars in thousands):
|
| September 30, |
| June 30, |
| March 31, |
| December 31, |
| September 30, | |||||
| | 2020 | | 2020 | | 2020 | | 2019 | | 2019 | |||||
Beginning Balance | | $ | 39,624 | | $ | 44,022 | | $ | 28,232 | | $ | 30,032 | | $ | 27,462 |
Net customer payments | |
| (2,803) | |
| (6,524) | |
| (3,451) | |
| (5,741) | |
| (3,612) |
Additions | |
| 2,790 | |
| 3,206 | |
| 6,059 | |
| 5,631 | |
| 8,327 |
Impact of CECL adoption | | | — | | | — | | | 14,381 | | | — | | | — |
Charge-offs | |
| (588) | |
| (1,088) | |
| (1,199) | |
| (1,690) | |
| (884) |
Loans returning to accruing status | |
| — | |
| 8 | |
| — | |
| — | |
| (1,103) |
Transfers to foreclosed property | |
| — | |
| — | |
| — | |
| — | |
| (158) |
Ending Balance | | $ | 39,023 | | $ | 39,624 | | $ | 44,022 | | $ | 28,232 | | $ | 30,032 |
The following table shows the activity in foreclosed properties for the quarter ended (dollars in thousands):
|
| September 30, |
| June 30, |
| March 31, |
| December 31, |
| September 30, | |||||
| | 2020 | | 2020 | | 2020 | | 2019 | | 2019 | |||||
Beginning Balance | | $ | 4,397 | | $ | 4,444 | | $ | 4,708 | | $ | 6,385 | | $ | 6,506 |
Additions of foreclosed property | |
| — | |
| — | |
| 615 | |
| 62 | |
| 645 |
Valuation adjustments | |
| — | |
| — | |
| (44) | |
| (375) | |
| (62) |
Proceeds from sales | |
| (254) | |
| (55) | |
| (854) | |
| (1,442) | |
| (737) |
Gains (losses) from sales | |
| 16 | |
| 8 | |
| 19 | |
| 78 | |
| 33 |
Ending Balance | | $ | 4,159 | | $ | 4,397 | | $ | 4,444 | | $ | 4,708 | | $ | 6,385 |
(1) These are financial measures not calculated in accordance with GAAP. For a reconciliation of these non-GAAP financial measures, see Alternative Performance Measures (non-GAAP) section of the Key Financial Results
Past Due Loans
Past due loans still accruing interest totaled $50.9 million or 0.35% of total loans held for investment at September 30, 2020, compared to $40.5 million or 0.28% of total loans held for investment at June 30, 2020, and $55.1 million or 0.45% of total loans held for investment at September 30, 2019. Excluding the impact of the PPP loans(1), past due loans still accruing interest were 0.40% of total loans held for investment at September 30, 2020, compared to 0.32% of total loans held for investment at June 30, 2020. The increase in past due loans in the third quarter of 2020 as compared to the second quarter was primarily within the 30-59 days past due category and due to increases in past due credit relationships within the owner occupied commercial real estate, commercial & industrial, and residential 1-4 family – consumer portfolios.
Of the total past due loans still accruing interest, $15.6 million or 0.11% of total loans held for investment were loans past due 90 days or more at September 30, 2020, compared to $19.3 million or 0.13% of total loans held for investment at June 30, 2020, and $12.0 million or 0.10% of total loans held for investment at September 30, 2019.
Net Charge-offs
For the third quarter of 2020, net charge-offs were $1.4 million, or 0.04% of total average loans on an annualized basis, compared to $3.3 million, or 0.09%, for the second quarter of 2020, and $7.7 million, or 0.25%, for the third quarter last year. Excluding the impact of the PPP loans(1), net charge-offs were 0.04% of total average loans on an annualized basis, compared to 0.10% for the second quarter of 2020. The majority of net charge-offs in the third quarter of 2020 were related to the third-party consumer loan portfolio.
Provision for Credit Losses
The provision for credit losses for the third quarter of 2020 was $6.6 million, a decrease of $27.6 million compared to the previous quarter and a decrease of $2.5 million compared to the same quarter in 2019. The provision for credit losses for the third quarter of 2020 consisted of $5.6 million in provision for loan losses and $1.0 million in provision for unfunded commitment.
Allowance for Credit Losses (“ACL”)
At September 30, 2020, the ACL was $186.1 million and included an allowance for loan and lease losses (“ALLL”) of $174.1 million and a reserve for unfunded commitments (“RUC”) of $12.0 million. The ACL increased $5.1 million from June 30, 2020, primarily due to the continued economic uncertainty related to COVID-19.
The ALLL increased $4.1 million and the RUC increased $1.0 million from June 30, 2020. The ALLL as a percentage of the total loan portfolio was 1.21% at September 30, 2020 and 1.19% at June 30, 2020. The ACL as percentage of total loans was 1.29% at September 30, 2020 and 1.26% at June 30, 2020. When excluding PPP loans(1), which are 100% guaranteed by the SBA, the ALLL as a percentage of adjusted loans increased 2 basis points to 1.36% from the prior quarter and the ACL as a percentage of adjusted loans increased 4 basis points to 1.46% from the prior quarter. The ratio of the ALLL to nonaccrual loans was 446.2% at September 30, 2020, compared to 429.0% at June 30, 2020.
(1) These are financial measures not calculated in accordance with GAAP. For a reconciliation of these non-GAAP financial measures, see Alternative Performance Measures (non-GAAP) section of the Key Financial Results.
NONINTEREST INCOME
Noninterest income decreased $1.5 million to $34.4 million for the quarter ended September 30, 2020 from $35.9 million in the prior quarter primarily driven by a $10.3 million gain on sale of investment securities recorded during the second quarter and a decline of $2.3 million in loan-related interest rate swap income due to lower transaction volumes during the third quarter, which were significantly offset by increases in several other non-interest income categories. These positive offsets include an increase in mortgage banking income of $3.1 million primarily due to increased mortgage loan origination volumes due to the current low interest rate environment. In addition, in the third quarter of 2020, $1.7 million in unrealized gains were recognized related to equity method investments that experienced unrealized losses during the second quarter, bank owned life insurance income increased $1.4 million primarily related to death benefit proceeds received during the quarter, and service charges on deposit accounts increased $1.1 million primarily due to higher NSF and overdraft fees.
NONINTEREST EXPENSE
Noninterest expense decreased $9.6 million to $93.2 million for the quarter ended September 30, 2020 from $102.8 million in the prior quarter primarily driven by the recognition of approximately $10.3 million loss on debt extinguishment in the second quarter resulting from the prepayment of approximately $200.0 million in long-term FHLB advances. In addition, during the third quarter of 2020, there was a decline in the FDIC assessment of approximately $1.1 million due to the positive impact of PPP loans on the Company’s assessment rate. Noninterest expense also included approximately $2.6 million in costs related to the Company’s expense reduction plans, including the closure of 14 branches in September, approximately $639,000 in costs related to the Company’s response to COVID-19, and an increase in marketing expenses related to donations made by the Company to support organizations that fight the injustices of inequality and contribute to change in our communities.
INCOME TAXES
The effective tax rate for the three months ended September 30, 2020 was 15.3% compared to 15.2% for the three months ended June 30, 2020.
BALANCE SHEET
At September 30, 2020, total assets were $19.9 billion, an increase of $178.3 million, or approximately 3.6% (annualized), from June 30, 2020, and an increase of $2.5 billion, or approximately 14.3% from September 30, 2019. The increase in assets from the prior quarter was driven by an increase in the Company’s securities portfolio partially offset by a reduction in cash balances while growth from the prior year was primarily a result of both organic and PPP loan growth.
At September 30, 2020, loans held for investment (net of deferred fees and costs) were $14.4 billion, an increase of $74.6 million, or 2.1% (annualized), from June 30, 2020, while average loans increased $401.0 million, or 11.4% (annualized), from the prior quarter. Loans held for investment (net of deferred fees and costs) increased $2.1 billion, or 16.9% from September 30, 2019, while quarterly average loans increased $2.1 billion, or 17.3% from the prior year. Excluding the effects of the PPP(2), loans held for investment (net of deferred fees and costs) increased $475.6 million, or 3.9%, while quarterly average loans increased $480.2 million, or 3.9% from the prior year.
At September 30, 2020, total deposits were $15.6 billion, a slight decrease of $29.0 million, or approximately 0.7% (annualized), from June 30, 2020, while average deposits increased $620.1 million, or 16.5% (annualized), from the prior quarter. Deposits increased $2.5 billion, or 19.4% from September 30, 2019, while quarterly average deposits increased $2.8 billion, or 21.6% from the prior year. The increase in deposits from the prior year was primarily due to the impact of PPP loan related deposits and government stimulus.
The following table shows the Company’s capital ratios at the quarters ended:
|
| September 30, |
| June 30, |
| September 30, |
|
| | 2020 | | 2020 | | 2019 |
|
Common equity Tier 1 capital ratio (1) |
| 10.04 | % | 9.88 | % | 10.48 | % |
Tier 1 capital ratio (1) |
| 11.18 | % | 11.03 | % | 10.48 | % |
Total capital ratio (1) |
| 13.92 | % | 13.81 | % | 12.93 | % |
Leverage ratio (Tier 1 capital to average assets) (1) |
| 8.82 | % | 8.82 | % | 8.94 | % |
Common equity to total assets |
| 12.52 | % | 12.41 | % | 14.48 | % |
Tangible common equity to tangible assets (2) |
| 7.91 | % | 7.74 | % | 9.23 | % |
(1) | All ratios at September 30, 2020 are estimates and subject to change pending the Company’s filing of its FR Y9-C. All other periods are presented as filed. |
(2) | These are financial measures not calculated in accordance with GAAP. For a reconciliation of these non-GAAP financial measures, see Alternative Performance Measures (non-GAAP) section of the Key Financial Results. |
On June 9, 2020, the Company issued and sold 6,900,000 depositary shares, each representing a 1/400th ownership interest in a share of the Company’s 6.875% Perpetual Non-Cumulative Preferred Stock, Series A (“Series A Preferred Stock”), par value $10.00 per share of Series A Preferred Stock, with a liquidation preference of $10,000 per share of
Series A Preferred Stock. The net proceeds received from the issuance of the Series A Preferred Stock was approximately $166.4 million, after deducting the underwriting discount and other offering expenses payable by the Company. The Series A Preferred Stock is included in Tier 1 capital.
During the third quarter of 2020, the Company declared and paid cash dividends of $0.25 per common share, consistent with the second quarter of 2020 and the third quarter of 2019. During the third quarter of 2020, the Board also declared and paid a quarterly dividend on the outstanding shares of Series A Preferred Stock of $156.60 per share (equivalent to $0.39 per outstanding depositary share). On July 10, 2019, the Company announced that its Board of Directors had authorized a share repurchase program (effective July 8, 2019) to purchase up to $150 million of the Company’s common stock through June 30, 2021 in open market transactions or privately negotiated transactions. On March 20, 2020, the Company suspended its share repurchase program, which had $20 million remaining in the authorization when it was suspended. The Company repurchased an aggregate of approximately 3.7 million shares, at an average price of $35.48 per share, under the authorization prior to the suspension.
ABOUT ATLANTIC UNION BANKSHARES CORPORATION
Headquartered in Richmond, Virginia, Atlantic Union Bankshares Corporation (Nasdaq: AUB) is the holding company for Atlantic Union Bank. Atlantic Union Bank has 135 branches and approximately 155 ATMs located throughout Virginia, and in portions of Maryland and North Carolina. Middleburg Financial is a brand name used by Atlantic Union Bank and certain affiliates when providing trust, wealth management, private banking, and investment advisory products and services. Certain non-bank affiliates of Atlantic Union Bank include: Old Dominion Capital Management, Inc., and its subsidiary, Outfitter Advisors, Ltd., and Dixon, Hubard, Feinour, & Brown, Inc., which provide investment advisory services; Middleburg Investment Services, LLC, which provides brokerage services; and Union Insurance Group, LLC, which offers various lines of insurance products.
THIRD QUARTER 2020 EARNINGS RELEASE CONFERENCE CALL
The Company will hold a conference call on Thursday, October 22, 2020 at 9:00 a.m. Eastern Time during which management will review the third quarter 2020 financial results and provide an update on recent activities. Interested parties may participate in the call toll-free by dialing (866) 220-4170; international callers wishing to participate may do so by dialing (864) 663-5235. The conference ID number is 9936549. Management will conduct a listen-only webcast with accompanying slides, which can be found at: https://edge.media-server.com/mmc/p/s65vcnnd.
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 of the quarter ended September 30, 2020, the Company has provided supplemental performance measures on a tax-equivalent, tangible, operating, adjusted or pre-tax pre-provision basis. These non-GAAP financial measures are a supplement to GAAP, which is used to prepare the Company’s financial statements, and should not be considered in isolation or as a substitute for comparable measures calculated in accordance with GAAP. In addition, the Company’s non-GAAP financial measures may not be comparable to non-GAAP financial measures of other companies. The Company uses the non-GAAP financial measures discussed herein in its analysis of the Company’s performance. The Company’s management believes that these non-GAAP financial measures provide additional understanding of ongoing operations, enhance comparability of 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 the Company’s 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) section of the Key Financial Results.
FORWARD-LOOKING STATEMENTS
Certain statements in this press release may constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements, including without limitation, statements made in Mr. Asbury’s quotes, are statements that include, projections, predictions, expectations, or beliefs about future events or results that are not statements of historical fact. Such forward-looking statements are based on various 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 accompanied by words that convey projected future events or outcomes such as “expect,” “believe,” “estimate,” “plan,” “project,” “anticipate,” “intend,” “will,” “may,” “view,” “opportunity,” “potential,” or words of similar meaning or other statements concerning opinions or judgment of the Company and its management about future events. Although the Company believes that its expectations with respect to forward-looking statements are based upon reasonable assumptions within the bounds of its existing knowledge of its business and operations, there can be no assurance that actual results, performance, or achievements of, or trends affecting, the Company will not differ materially from any projected future results, performance, or achievements 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:
● | changes in interest rates; |
● | general economic and financial market conditions, in the United States generally and particularly in the markets in which the Company operates and which its loans are concentrated, including the effects of declines in real estate values, an increase in unemployment levels and slowdowns in economic growth, including as a result of COVID-19; |
● | the quality or composition of the loan or investment portfolios and changes therein; |
● | demand for loan products and financial services in the Company’s market area; |
● | the Company’s ability to manage its growth or implement its growth strategy; |
● | the effectiveness of expense reduction plans; |
● | the introduction of new lines of business or new products and services; |
● | the Company’s ability to recruit and retain key employees; |
● | the incremental cost and/or decreased revenues associated with exceeding $10 billion in assets; |
● | real estate values in the Bank’s lending area; |
● | an insufficient ACL; |
● | changes in accounting principles relating to loan loss recognition (CECL); |
● | the Company’s liquidity and capital positions; |
● | concentrations of loans secured by real estate, particularly commercial real estate; |
● | the effectiveness of the Company’s credit processes and management of the Company’s credit risk; |
● | the Company’s ability to compete in the market for financial services and increased competition relating to fintech; |
● | technological risks and developments, and cyber threats, attacks, or events; |
● | the potential adverse effects of unusual and infrequently occurring events, such as weather-related disasters, terrorist acts or public health events (such as COVID-19), and of governmental and societal responses thereto; these potential adverse effects may include, without limitation, adverse effects on the ability of the Company's borrowers to satisfy their obligations to the Company, on the value of collateral securing loans, on the demand for the Company's loans or its other products and services, on incidents of cyberattack and fraud, on the Company’s liquidity or capital positions, on risks posed by reliance on third-party service providers, on other aspects of the Company's business operations and on financial markets and economic growth; |
● | the effect of steps the Company takes in response to COVID-19, the severity and duration of the pandemic, including whether there is a resurgence of COVID-19 infections in connection with the seasonal flu, the impact of loosening or tightening of government restrictions, the pace of recovery when the pandemic subsides and the heightened impact it has on many of the risks described herein; |
● | performance by the Company’s counterparties or vendors; |
● | deposit flows; |
● | the availability of financing and the terms thereof; |
● | the level of prepayments on loans and mortgage-backed securities; |
● | legislative or regulatory changes and requirements, including the impact of the CARES Act and other legislative and regulatory reactions to COVID-19; |
● | potential claims, damages, and fines related to litigation or government actions, including litigation or actions arising from the Company’s participation in and administration of programs related to COVID-19, including, among other things, the CARES Act; |
● | the effects of changes in federal, state or local tax laws and regulations; |
● | monetary and fiscal policies of the U.S. government, including policies of the U.S. Department of the Treasury and the Federal Reserve; |
● | changes to applicable accounting principles and guidelines; and |
● | other factors, many of which are beyond the control of the Company. |
Please refer to the “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of the Company’s Annual Report on Form 10-K for the year ended December 31, 2019 and comparable “Risk Factors” sections of the Company’s Quarterly Reports on Form 10-Q and related disclosures in other filings, which have been filed with the SEC and are available on the SEC’s website at www.sec.gov. All of the forward-looking statements made in this press release are expressly qualified by the cautionary statements contained or referred to herein. 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 its businesses or operations. Readers are cautioned not to rely too heavily on the forward-looking statements contained in this press release. Forward-looking statements speak only as of the date they are made and the Company does not undertake any obligation to update, revise or clarify these forward-looking statements, whether as a result of new information, future events or otherwise.
ATLANTIC UNION BANKSHARES CORPORATION AND SUBSIDIARIES
KEY FINANCIAL RESULTS
(Dollars in thousands, except share data)
| | As of & For Three Months Ended |
| As of & For Nine Months Ended | | |||||||||||
|
| 09/30/20 |
| 06/30/20 |
| 09/30/19 |
| 09/30/20 | | 09/30/19 | | |||||
Results of Operations | | (unaudited) | | (unaudited) | | (unaudited) |
| (unaudited) | | (unaudited) | | |||||
Interest and dividend income | | $ | 157,414 | | $ | 162,867 | | $ | 178,345 | | $ | 491,607 | | $ | 525,122 | |
Interest expense | |
| 20,033 | |
| 25,562 | |
| 41,744 | |
| 81,913 | |
| 122,379 | |
Net interest income | |
| 137,381 | |
| 137,305 | |
| 136,601 | |
| 409,694 | |
| 402,743 | |
Provision for credit losses | |
| 6,558 | |
| 34,200 | |
| 9,100 | |
| 100,954 | |
| 18,192 | |
Net interest income after provision for credit losses | |
| 130,823 | |
| 103,105 | |
| 127,501 | |
| 308,740 | |
| 384,551 | |
Noninterest income | |
| 34,407 | |
| 35,932 | |
| 48,106 | |
| 99,245 | |
| 103,621 | |
Noninterest expenses | |
| 93,222 | |
| 102,814 | |
| 111,687 | |
| 291,681 | |
| 324,022 | |
Income before income taxes | |
| 72,008 | |
| 36,223 | |
| 63,920 | |
| 116,304 | |
| 164,150 | |
Income tax expense | |
| 11,008 | |
| 5,514 | |
| 10,724 | |
| 17,506 | |
| 26,330 | |
Income from continuing operations | |
| 61,000 | |
| 30,709 | |
| 53,196 | |
| 98,798 | |
| 137,820 | |
Discontinued operations, net of tax | |
| — | |
| — | |
| 42 | |
| — | |
| (128) | |
Net income | | | 61,000 | | | 30,709 | | | 53,238 | | | 98,798 | | | 137,692 | |
Dividends on preferred stock | | | 2,691 | | | — | | | — | | | 2,691 | | | — | |
Net income available to common shareholders | | $ | 58,309 | | $ | 30,709 | | $ | 53,238 | | $ | 96,107 | | $ | 137,692 | |
| | | | | | | | | | | | | | | | |
Interest earned on earning assets (FTE) (1) | | $ | 160,315 | | $ | 165,672 | | $ | 181,149 | | $ | 500,069 | | $ | 533,590 | |
Net interest income (FTE) (1) | |
| 140,282 | |
| 140,110 | |
| 139,405 | |
| 418,156 | |
| 411,211 | |
Total revenue (FTE) (1) | | | 174,689 | | | 176,042 | | | 187,511 | | | 517,401 | | | 514,832 | |
Pre-tax pre-provision operating earnings (8) | | | 78,566 | | | 70,423 | | | 76,630 | | | 217,258 | | | 214,695 | |
| | | | | | | | | | | | | | | | |
Key Ratios | | | | | | | | | | | | | | | | |
Earnings per common share, diluted | | $ | 0.74 | | $ | 0.39 | | $ | 0.65 | | $ | 1.22 | | $ | 1.72 | |
Return on average assets (ROA) | |
| 1.23 | % |
| 0.64 | % |
| 1.23 | % |
| 0.70 | % |
| 1.11 | % |
Return on average equity (ROE) | |
| 9.16 | % |
| 4.96 | % |
| 8.35 | % |
| 5.19 | % |
| 7.58 | % |
Efficiency ratio | |
| 54.27 | % |
| 59.35 | % |
| 60.47 | % |
| 57.31 | % |
| 63.99 | % |
Net interest margin | |
| 3.08 | % |
| 3.23 | % |
| 3.57 | % |
| 3.26 | % |
| 3.66 | % |
Net interest margin (FTE) (1) | |
| 3.14 | % |
| 3.29 | % |
| 3.64 | % |
| 3.32 | % |
| 3.74 | % |
Yields on earning assets (FTE) (1) | |
| 3.59 | % |
| 3.90 | % |
| 4.73 | % |
| 3.97 | % |
| 4.85 | % |
Cost of interest-bearing liabilities | |
| 0.64 | % |
| 0.84 | % |
| 1.45 | % |
| 0.90 | % |
| 1.47 | % |
Cost of deposits | |
| 0.39 | % |
| 0.53 | % |
| 0.95 | % |
| 0.58 | % |
| 0.92 | % |
Cost of funds | |
| 0.45 | % |
| 0.61 | % |
| 1.09 | % |
| 0.65 | % |
| 1.11 | % |
| | | | | | | | | | | | | | | | |
Operating Measures (4) | | | | | | | | | | | | | | | | |
Net operating earnings | | $ | 61,000 | | $ | 30,709 | | $ | 56,057 | | $ | 98,798 | | $ | 163,665 | |
Net operating earnings available to common shareholders | | | 58,309 | | | 30,709 | | | 56,057 | | | 96,107 | | | 163,665 | |
Operating earnings per share, diluted | | $ | 0.74 | | $ | 0.39 | | $ | 0.69 | | $ | 1.22 | | $ | 2.04 | |
Operating ROA | |
| 1.23 | % |
| 0.64 | % |
| 1.29 | % |
| 0.70 | % |
| 1.32 | % |
Operating ROE | |
| 9.16 | % |
| 4.96 | % |
| 8.80 | % | | 5.19 | % |
| 9.01 | % |
Operating ROTCE (2) (3) | |
| 16.49 | % |
| 9.46 | % |
| 15.64 | % |
| 9.64 | % |
| 16.18 | % |
Operating efficiency ratio (FTE) (1)(7) | |
| 51.04 | % |
| 56.00 | % |
| 55.12 | % |
| 53.92 | % |
| 53.92 | % |
| | | | | | | | | | | | | | | | |
Per Share Data | | | | | | | | | | | | | | | | |
Earnings per common share, basic | | $ | 0.74 | | $ | 0.39 | | $ | 0.65 | | $ | 1.22 | | $ | 1.72 | |
Earnings per common share, diluted | |
| 0.74 | |
| 0.39 | |
| 0.65 | |
| 1.22 | |
| 1.72 | |
Cash dividends paid per common share | |
| 0.25 | |
| 0.25 | |
| 0.25 | |
| 0.75 | |
| 0.71 | |
Market value per share | |
| 21.37 | |
| 23.16 | |
| 37.25 | |
| 21.37 | |
| 37.25 | |
Book value per common share | |
| 31.86 | |
| 31.32 | |
| 31.29 | |
| 31.86 | |
| 31.29 | |
Tangible book value per common share (2) | |
| 19.13 | |
| 18.54 | |
| 18.80 | |
| 19.13 | |
| 18.80 | |
Price to earnings ratio, diluted | |
| 7.26 | |
| 14.77 | |
| 14.44 | |
| 13.11 | |
| 16.20 | |
Price to book value per common share ratio | |
| 0.67 | |
| 0.74 | |
| 1.19 | |
| 0.67 | |
| 1.19 | |
Price to tangible book value per common share ratio (2) | |
| 1.12 | |
| 1.25 | |
| 1.98 | |
| 1.12 | |
| 1.98 | |
Weighted average common shares outstanding, basic | |
| 78,714,353 | |
| 78,711,765 | |
| 81,769,193 | |
| 78,904,792 | |
| 80,120,725 | |
Weighted average common shares outstanding, diluted | |
| 78,725,346 | |
| 78,722,690 | |
| 81,832,868 | |
| 78,921,108 | |
| 80,183,113 | |
Common shares outstanding at end of period | |
| 78,718,850 | |
| 78,713,056 | |
| 81,147,896 | |
| 78,718,850 | |
| 81,147,896 | |
| | As of & For Three Months Ended |
| As of & For Nine Months Ended | | |||||||||||
|
| 09/30/20 |
| 06/30/20 |
| 09/30/19 |
| 09/30/20 | | 09/30/19 |
| |||||
Capital Ratios | | (unaudited) | | (unaudited) | | (unaudited) |
| (unaudited) | | (unaudited) |
| |||||
Common equity Tier 1 capital ratio (5) |
| | 10.04 | % | | 9.88 | % | | 10.48 | % | | 10.04 | % | | 10.48 | % |
Tier 1 capital ratio (5) |
| | 11.18 | % | | 11.03 | % | | 10.48 | % | | 11.18 | % | | 10.48 | % |
Total capital ratio (5) |
| | 13.92 | % | | 13.81 | % | | 12.93 | % | | 13.92 | % | | 12.93 | % |
Leverage ratio (Tier 1 capital to average assets) (5) |
| | 8.82 | % | | 8.82 | % | | 8.94 | % | | 8.82 | % | | 8.94 | % |
Common equity to total assets |
| | 12.52 | % | | 12.41 | % | | 14.48 | % | | 12.52 | % | | 14.48 | % |
Tangible common equity to tangible assets (2) |
| | 7.91 | % | | 7.74 | % | | 9.23 | % | | 7.91 | % | | 9.23 | % |
| | | | | | | | | | | | | | | | |
Financial Condition |
| |
|
| |
|
| |
| | |
|
| |
| |
Assets | | $ | 19,930,650 | | $ | 19,752,317 | | $ | 17,441,035 | | $ | 19,930,650 | | $ | 17,441,035 | |
Loans held for investment | |
| 14,383,215 | |
| 14,308,646 | |
| 12,306,997 | |
| 14,383,215 | |
| 12,306,997 | |
Securities | |
| 3,102,217 | |
| 2,672,557 | |
| 2,607,748 | |
| 3,102,217 | |
| 2,607,748 | |
Earning Assets | |
| 17,885,975 | |
| 17,680,876 | |
| 15,365,753 | |
| 17,885,975 | |
| 15,365,753 | |
Goodwill | |
| 935,560 | |
| 935,560 | |
| 929,815 | |
| 935,560 | |
| 929,815 | |
Amortizable intangibles, net | |
| 61,068 | |
| 65,105 | |
| 78,241 | |
| 61,068 | |
| 78,241 | |
Deposits | |
| 15,576,098 | |
| 15,605,139 | |
| 13,044,712 | |
| 15,576,098 | |
| 13,044,712 | |
Borrowings | |
| 1,314,322 | |
| 1,125,030 | |
| 1,549,181 | |
| 1,314,322 | |
| 1,549,181 | |
Stockholders' equity | |
| 2,660,885 | |
| 2,618,226 | |
| 2,525,031 | |
| 2,660,885 | |
| 2,525,031 | |
Tangible common equity (2) | |
| 1,497,900 | |
| 1,451,197 | |
| 1,516,975 | |
| 1,497,900 | |
| 1,516,975 | |
| | | | | | | | | | | | | | | | |
Loans held for investment, net of deferred fees and costs | |
|
| |
|
| |
|
| |
|
| |
|
| |
Construction and land development | | $ | 1,207,190 | | $ | 1,247,939 | | $ | 1,201,149 | | $ | 1,207,190 | | $ | 1,201,149 | |
Commercial real estate - owner occupied | |
| 2,107,333 | |
| 2,067,087 | |
| 1,979,052 | |
| 2,107,333 | |
| 1,979,052 | |
Commercial real estate - non-owner occupied | |
| 3,497,929 | |
| 3,455,125 | |
| 3,198,580 | |
| 3,497,929 | |
| 3,198,580 | |
Multifamily real estate | |
| 731,582 | |
| 717,719 | |
| 659,946 | |
| 731,582 | |
| 659,946 | |
Commercial & Industrial | |
| 3,536,249 | |
| 3,555,971 | |
| 2,058,133 | |
| 3,536,249 | |
| 2,058,133 | |
Residential 1-4 Family - Commercial | |
| 696,944 | |
| 715,384 | |
| 721,185 | |
| 696,944 | |
| 721,185 | |
Residential 1-4 Family - Consumer | |
| 830,144 | |
| 841,051 | |
| 913,245 | |
| 830,144 | |
| 913,245 | |
Residential 1-4 Family - Revolving | |
| 618,320 | |
| 627,765 | |
| 660,963 | |
| 618,320 | |
| 660,963 | |
Auto | |
| 387,417 | |
| 380,053 | |
| 328,456 | |
| 387,417 | |
| 328,456 | |
Consumer | |
| 276,023 | |
| 311,362 | |
| 386,848 | |
| 276,023 | |
| 386,848 | |
Other Commercial | |
| 494,084 | |
| 389,190 | |
| 199,440 | |
| 494,084 | |
| 199,440 | |
Total loans held for investment | | $ | 14,383,215 | | $ | 14,308,646 | | $ | 12,306,997 | | $ | 14,383,215 | | $ | 12,306,997 | |
| | | | | | | | | | | | | | | | |
Deposits | |
|
| |
|
| |
|
| |
|
| |
|
| |
NOW accounts | | $ | 3,460,480 | | $ | 3,618,523 | | $ | 2,515,777 | | $ | 3,460,480 | | $ | 2,515,777 | |
Money market accounts | |
| 4,269,696 | |
| 4,158,325 | |
| 3,737,426 | |
| 4,269,696 | |
| 3,737,426 | |
Savings accounts | |
| 861,685 | |
| 824,164 | |
| 739,505 | |
| 861,685 | |
| 739,505 | |
Time deposits of $250,000 and over | |
| 633,252 | |
| 689,693 | |
| 717,090 | |
| 633,252 | |
| 717,090 | |
Other time deposits | | | 1,930,320 | | | 1,968,474 | | | 2,179,740 | | | 1,930,320 | | | 2,179,740 | |
Time deposits | |
| 2,563,572 | |
| 2,658,167 | |
| 2,896,830 | |
| 2,563,572 | |
| 2,896,830 | |
Total interest-bearing deposits | | $ | 11,155,433 | | $ | 11,259,179 | | $ | 9,889,538 | | $ | 11,155,433 | | $ | 9,889,538 | |
Demand deposits | |
| 4,420,665 | |
| 4,345,960 | |
| 3,155,174 | |
| 4,420,665 | |
| 3,155,174 | |
Total deposits | | $ | 15,576,098 | | $ | 15,605,139 | | $ | 13,044,712 | | $ | 15,576,098 | | $ | 13,044,712 | |
| | | | | | | | | | | | | | | | |
Averages | |
|
| |
|
| |
|
| |
|
| |
|
| |
Assets | | $ | 19,785,167 | | $ | 19,157,238 | | $ | 17,203,328 | | $ | 18,837,580 | | $ | 16,639,041 | |
Loans held for investment | |
| 14,358,666 | |
| 13,957,711 | |
| 12,240,254 | |
| 13,639,401 | |
| 11,821,612 | |
Loans held for sale | |
| 45,201 | |
| 56,846 | |
| 75,558 | |
| 50,902 | |
| 46,095 | |
Securities | |
| 2,891,210 | |
| 2,648,967 | |
| 2,660,270 | |
| 2,721,161 | |
| 2,681,463 | |
Earning assets | |
| 17,748,152 | |
| 17,106,132 | |
| 15,191,792 | |
| 16,809,423 | |
| 14,700,019 | |
Deposits | |
| 15,580,469 | |
| 14,960,386 | |
| 12,812,211 | |
| 14,632,709 | |
| 12,250,199 | |
Time deposits | |
| 2,579,991 | |
| 2,667,268 | |
| 2,769,574 | |
| 2,667,267 | |
| 2,554,058 | |
Interest-bearing deposits | |
| 11,260,244 | |
| 10,941,368 | |
| 9,803,624 | |
| 10,875,752 | |
| 9,408,182 | |
Borrowings | |
| 1,183,839 | |
| 1,344,994 | |
| 1,623,681 | |
| 1,324,457 | |
| 1,753,276 | |
Interest-bearing liabilities | |
| 12,444,083 | |
| 12,286,362 | |
| 11,427,305 | |
| 12,200,209 | |
| 11,161,458 | |
Stockholders' equity | |
| 2,648,777 | |
| 2,489,969 | |
| 2,528,435 | |
| 2,541,856 | |
| 2,429,912 | |
Tangible common equity (2) | |
| 1,483,848 | |
| 1,446,948 | |
| 1,517,400 | |
| 1,469,918 | |
| 1,442,831 | |
| | As of & For Three Months Ended |
| As of & For Nine Months Ended | | |||||||||||
|
| 09/30/20 |
| 06/30/20 |
| 09/30/19 |
| 09/30/20 | | 09/30/19 |
| |||||
Asset Quality | | (unaudited) | | (unaudited) | | (unaudited) |
| (unaudited) | | (unaudited) |
| |||||
Allowance for Credit Losses (ACL) |
| |
|
| |
|
| |
| | |
|
| |
| |
Beginning balance, Allowance for loan and lease losses (ALLL) | | $ | 169,977 | | $ | 141,043 | | $ | 42,463 | | $ | 42,294 | | $ | 41,045 | |
Add: Day 1 impact from adoption of CECL | | | — | | | — | | | — | | | 47,484 | | | — | |
Add: Recoveries | |
| 1,566 | |
| 1,411 | |
| 1,574 | |
| 5,137 | |
| 4,940 | |
Less: Charge-offs | |
| 2,978 | |
| 4,677 | |
| 9,317 | |
| 14,806 | |
| 21,190 | |
Add: Provision for loan losses | |
| 5,557 | |
| 32,200 | |
| 9,100 | |
| 94,013 | |
| 19,025 | |
Ending balance, ALLL | | $ | 174,122 | | $ | 169,977 | | $ | 43,820 | | $ | 174,122 | | $ | 43,820 | |
| | | | | | | | | | | | | | | | |
Beginning balance, Reserve for unfunded commitment (RUC) | | $ | 11,000 | | $ | 9,000 | | $ | 1,100 | | | 900 | | | 900 | |
Add: Day 1 impact from adoption of CECL | | | — | | | — | | | — | | | 4,160 | | | — | |
Add: Impact of acquisition accounting | | | — | | | — | | | — | | | — | | | 1,033 | |
Add: Provision for unfunded commitments | | | 1,000 | | | 2,000 | | | — | | | 6,940 | | | (833) | |
Ending balance, RUC | | $ | 12,000 | | $ | 11,000 | | $ | 1,100 | | | 12,000 | | | 1,100 | |
Total ACL | | $ | 186,122 | | $ | 180,977 | | $ | 44,920 | | $ | 186,122 | | $ | 44,920 | |
| | | | | | | | | | | | | | | | |
ACL / total outstanding loans | | | 1.29 | % | | 1.26 | % | | 0.36 | % | | 1.29 | % | | 0.36 | % |
ACL / total adjusted loans(9) | | | 1.46 | % | | 1.42 | % | | 0.36 | % | | 1.46 | % | | 0.36 | % |
ALLL / total outstanding loans | |
| 1.21 | % |
| 1.19 | % |
| 0.36 | % |
| 1.21 | % |
| 0.36 | % |
ALLL / total adjusted loans(9) | | | 1.36 | % | | 1.34 | % | | 0.36 | % | | 1.36 | % | | 0.36 | % |
Net charge-offs / total average loans | |
| 0.04 | % |
| 0.09 | % |
| 0.25 | % |
| 0.09 | % |
| 0.18 | % |
Net charge-offs / total adjusted average loans(9) | | | 0.04 | % | | 0.10 | % | | 0.25 | % | | 0.11 | % | | 0.18 | % |
Provision for loan losses/ total average loans | |
| 0.15 | % |
| 0.93 | % |
| 0.29 | % |
| 0.92 | % |
| 0.22 | % |
Provision for loan losses/ total adjusted average loans(9) | | | 0.17 | % | | 1.02 | % | | 0.29 | % | | 1.03 | % | | 0.22 | % |
| ` | | | | | | | | | | | | | | | |
Nonperforming Assets(6) | |
|
| |
|
| |
|
| |
|
| |
|
| |
Construction and land development | | $ | 3,520 | | $ | 3,977 | | $ | 7,785 | | $ | 3,520 | | $ | 7,785 | |
Commercial real estate - owner occupied | |
| 9,267 | |
| 8,924 | |
| 5,684 | |
| 9,267 | |
| 5,684 | |
Commercial real estate - non-owner occupied | |
| 1,992 | |
| 1,877 | |
| 381 | |
| 1,992 | |
| 381 | |
Multifamily real estate | | | 33 | | | 33 | | | — | | | 33 | | | — | |
Commercial & Industrial | |
| 1,592 | |
| 2,708 | |
| 1,585 | |
| 1,592 | |
| 1,585 | |
Residential 1-4 Family - Commercial | |
| 5,743 | |
| 5,784 | |
| 3,879 | |
| 5,743 | |
| 3,879 | |
Residential 1-4 Family - Consumer | |
| 12,620 | |
| 12,029 | |
| 8,292 | |
| 12,620 | |
| 8,292 | |
Residential 1-4 Family - Revolving | |
| 3,664 | |
| 3,626 | |
| 1,641 | |
| 3,664 | |
| 1,641 | |
Auto | |
| 517 | |
| 584 | |
| 604 | |
| 517 | |
| 604 | |
Consumer | | | 75 | | | 81 | | | 84 | | | 75 | | | 84 | |
Other Commercial | | | — | | | 1 | | | 97 | | | — | |
| 97 | |
Nonaccrual loans | | $ | 39,023 | | $ | 39,624 | | $ | 30,032 | | $ | 39,023 | | $ | 30,032 | |
Foreclosed property | |
| 4,159 | |
| 4,397 | |
| 6,385 | |
| 4,159 | |
| 6,385 | |
Total nonperforming assets (NPAs) | | $ | 43,182 | | $ | 44,021 | | $ | 36,417 | | $ | 43,182 | | $ | 36,417 | |
Construction and land development | | $ | 93 | | $ | 473 | | $ | 171 | | $ | 93 | | $ | 171 | |
Commercial real estate - owner occupied | |
| 1,726 | |
| 7,851 | |
| 2,571 | |
| 1,726 | |
| 2,571 | |
Commercial real estate - non-owner occupied | | | 168 | | | 878 | | | 36 | | | 168 | | | 36 | |
Multifamily real estate | | | 359 | | | 366 | | | 1,212 | | | 359 | | | 1,212 | |
Commercial & Industrial | |
| 604 | |
| 178 | |
| 265 | |
| 604 | |
| 265 | |
Residential 1-4 Family - Commercial | |
| 5,298 | |
| 578 | |
| 916 | |
| 5,298 | |
| 916 | |
Residential 1-4 Family - Consumer | |
| 4,495 | |
| 5,099 | |
| 3,815 | |
| 4,495 | |
| 3,815 | |
Residential 1-4 Family - Revolving | |
| 2,276 | |
| 1,995 | |
| 1,674 | |
| 2,276 | |
| 1,674 | |
Auto | |
| 315 | |
| 181 | |
| 183 | |
| 315 | |
| 183 | |
Consumer | |
| 327 | |
| 1,157 | |
| 1,163 | |
| 327 | |
| 1,163 | |
Other Commercial | | | — | | | 499 | | | 30 | | | — | | | 30 | |
Loans ≥ 90 days and still accruing | | $ | 15,661 | | $ | 19,255 | | $ | 12,036 | | $ | 15,661 | | $ | 12,036 | |
Total NPAs and loans ≥ 90 days | | $ | 58,843 | | $ | 63,276 | | $ | 48,453 | | $ | 58,843 | | $ | 48,453 | |
NPAs / total outstanding loans | | | 0.30 | % |
| 0.31 | % |
| 0.30 | % |
| 0.30 | % |
| 0.30 | % |
NPAs / total adjusted loans(9) | | | 0.34 | % | | 0.35 | % | | 0.30 | % | | 0.34 | % | | 0.30 | % |
NPAs / total assets | |
| 0.22 | % |
| 0.22 | % |
| 0.21 | % |
| 0.22 | % |
| 0.21 | % |
ALLL / nonaccrual loans | |
| 446.20 | % |
| 428.97 | % |
| 145.91 | % |
| 446.20 | % |
| 145.91 | % |
ALLL/ nonperforming assets | |
| 403.23 | % |
| 386.13 | % |
| 120.33 | % |
| 403.23 | % |
| 120.33 | % |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | As of & For Three Months Ended |
| As of & For Nine Months Ended | | |||||||||||
|
| 09/30/20 |
| 06/30/20 |
| 09/30/19 |
| 09/30/20 | | 09/30/19 |
| |||||
Past Due Detail(6) | | (unaudited) | | (unaudited) | | (unaudited) |
| (unaudited) | | (unaudited) |
| |||||
Construction and land development | | $ | 2,625 | | $ | 1,683 | | $ | 1,062 | | $ | 2,625 | | $ | 1,062 | |
Commercial real estate - owner occupied | |
| 4,924 | |
| 1,679 | |
| 4,977 | |
| 4,924 | |
| 4,977 | |
Commercial real estate - non-owner occupied | |
| 1,291 | |
| 930 | |
| 5,757 | |
| 1,291 | |
| 5,757 | |
Multifamily real estate | |
| — | |
| — | |
| 107 | |
| — | |
| 107 | |
Commercial & Industrial | |
| 4,322 | |
| 1,602 | |
| 2,079 | |
| 4,322 | |
| 2,079 | |
Residential 1-4 Family - Commercial | |
| 1,236 | |
| 480 | |
| 1,842 | |
| 1,236 | |
| 1,842 | |
Residential 1-4 Family - Consumer | |
| 2,998 | |
| 1,229 | |
| 1,527 | |
| 2,998 | |
| 1,527 | |
Residential 1-4 Family - Revolving | |
| 2,669 | |
| 1,924 | |
| 4,965 | |
| 2,669 | |
| 4,965 | |
Auto | |
| 1,513 | |
| 1,176 | |
| 1,787 | |
| 1,513 | |
| 1,787 | |
Consumer | | | 1,020 | | | 844 | | | 2,000 | | | 1,020 | | | 2,000 | |
Other Commercial | | | 613 | | | 456 | | | 579 | | | 613 | | | 579 | |
Loans 30-59 days past due | | $ | 23,211 | | $ | 12,003 | | $ | 26,682 | | $ | 23,211 | | $ | 26,682 | |
Construction and land development | | $ | 223 | | $ | 294 | | $ | 351 | | $ | 223 | | $ | 351 | |
Commercial real estate - owner occupied | |
| 1,310 | |
| 430 | |
| — | |
| 1,310 | |
| — | |
Commercial real estate - non-owner occupied | |
| 1,371 | |
| 369 | |
| 1,878 | |
| 1,371 | |
| 1,878 | |
Multifamily real estate | | | — | | | — | | | 164 | | | — | | | 164 | |
Commercial & Industrial | |
| 1,448 | |
| 296 | |
| 1,946 | |
| 1,448 | |
| 1,946 | |
Residential 1-4 Family - Commercial | |
| 937 | |
| 2,105 | |
| 3,081 | |
| 937 | |
| 3,081 | |
Residential 1-4 Family - Consumer | |
| 3,976 | |
| 3,817 | |
| 5,182 | |
| 3,976 | |
| 5,182 | |
Residential 1-4 Family - Revolving | |
| 1,141 | |
| 1,048 | |
| 1,747 | |
| 1,141 | |
| 1,747 | |
Auto | |
| 453 | |
| 290 | |
| 407 | |
| 453 | |
| 407 | |
Consumer | | | 772 | | | 561 | | | 1,666 | | | 772 | | | 1,666 | |
Other Commercial | | | 427 | | | — | | | 9 | | | 427 | |
| 9 | |
Loans 60-89 days past due | | $ | 12,058 | | $ | 9,210 | | $ | 16,431 | | $ | 12,058 | | $ | 16,431 | |
| | | | | | | | | | | | | | | | |
Past Due and still accruing | | $ | 50,930 | | $ | 40,468 | | $ | 55,149 | | $ | 50,930 | | $ | 55,149 | |
Past Due and still accruing / total adjusted loans(9) | | | 0.40 | % | | 0.32 | % | | 0.45 | % | | 0.40 | % | | 0.45 | % |
| | | | | | | | | | | | | | | | |
Troubled Debt Restructurings | |
|
| |
|
| |
|
| |
|
| |
|
| |
Performing | | $ | 17,076 | | $ | 15,303 | | $ | 15,156 | | $ | 17,076 | | $ | 15,156 | |
Nonperforming | |
| 7,045 | |
| 5,042 | |
| 3,582 | |
| 7,045 | |
| 3,582 | |
Total troubled debt restructurings | | $ | 24,121 | | $ | 20,345 | | $ | 18,738 | | $ | 24,121 | | $ | 18,738 | |
| | | | | | | | | | | | | | | | |
Alternative Performance Measures (non-GAAP) | |
|
| |
|
| |
|
| |
|
| |
|
| |
Net interest income (FTE) | |
|
| |
|
| |
|
| |
|
| |
|
| |
Net interest income (GAAP) | | $ | 137,381 | | $ | 137,305 | | $ | 136,601 | | $ | 409,694 | | $ | 402,743 | |
FTE adjustment | |
| 2,901 | |
| 2,805 | |
| 2,804 | |
| 8,462 | |
| 8,468 | |
Net interest income (FTE) (non-GAAP) (1) | | $ | 140,282 | | $ | 140,110 | | $ | 139,405 | | $ | 418,156 | | $ | 411,211 | |
Noninterest income (GAAP) | | | 34,407 | | | 35,932 | | | 48,106 | | | 99,245 | | | 103,621 | |
Total revenue (FTE) (non-GAAP) (1) | | $ | 174,689 | | $ | 176,042 | | $ | 187,511 | | $ | 517,401 | | $ | 514,832 | |
| | | | | | | | | | | | | | | | |
Average earning assets | | $ | 17,748,152 | | $ | 17,106,132 | | $ | 15,191,792 | | $ | 16,809,423 | | $ | 14,700,019 | |
Net interest margin | |
| 3.08 | % |
| 3.23 | % |
| 3.57 | % |
| 3.26 | % |
| 3.66 | % |
Net interest margin (FTE) (1) | |
| 3.14 | % |
| 3.29 | % |
| 3.64 | % |
| 3.32 | % |
| 3.74 | % |
| | | | | | | | | | | | | | | | |
Tangible Assets | |
|
| |
|
| |
|
| |
|
| |
|
| |
Ending assets (GAAP) | | $ | 19,930,650 | | $ | 19,752,317 | | $ | 17,441,035 | | $ | 19,930,650 | | $ | 17,441,035 | |
Less: Ending goodwill | |
| 935,560 | |
| 935,560 | |
| 929,815 | |
| 935,560 | |
| 929,815 | |
Less: Ending amortizable intangibles | |
| 61,068 | |
| 65,105 | |
| 78,241 | |
| 61,068 | |
| 78,241 | |
Ending tangible assets (non-GAAP) | | $ | 18,934,022 | | $ | 18,751,652 | | $ | 16,432,979 | | $ | 18,934,022 | | $ | 16,432,979 | |
| | | | | | | | | | | | | | | | |
Tangible Common Equity (2) | |
|
| |
|
| |
|
| |
|
| |
|
| |
Ending equity (GAAP) | | $ | 2,660,885 | | $ | 2,618,226 | | $ | 2,525,031 | | $ | 2,660,885 | | $ | 2,525,031 | |
Less: Ending goodwill | |
| 935,560 | |
| 935,560 | |
| 929,815 | |
| 935,560 | |
| 929,815 | |
Less: Ending amortizable intangibles | |
| 61,068 | |
| 65,105 | |
| 78,241 | |
| 61,068 | |
| 78,241 | |
Less: Perpetual preferred stock | | | 166,357 | | | 166,364 | | | — | | | 166,357 | | | — | |
Ending tangible common equity (non-GAAP) | | $ | 1,497,900 | | $ | 1,451,197 | | $ | 1,516,975 | | $ | 1,497,900 | | $ | 1,516,975 | |
| | | | | | | | | | | | | | | | |
Average equity (GAAP) | | $ | 2,648,777 | | $ | 2,489,969 | | $ | 2,528,435 | | $ | 2,541,856 | | $ | 2,429,912 | |
Less: Average goodwill | |
| 935,560 | |
| 935,560 | |
| 930,525 | |
| 935,560 | |
| 906,476 | |
Less: Average amortizable intangibles | |
| 63,016 | |
| 67,136 | |
| 80,510 | |
| 67,130 | |
| 80,605 | |
Less: Average perpetual preferred stock | | | 166,353 | | | 40,325 | | | - | | | 69,248 | | | - | |
Average tangible common equity (non-GAAP) | | $ | 1,483,848 | | $ | 1,446,948 | | $ | 1,517,400 | | $ | 1,469,918 | | $ | 1,442,831 | |
| | | | | | | | | | | | | | | | |
| | As of & For Three Months Ended |
| As of & For Nine Months Ended | | |||||||||||
|
| 09/30/20 |
| 06/30/20 |
| 09/30/19 |
| 09/30/20 |
| 09/30/19 |
| |||||
| | (unaudited) | | (unaudited) | | (unaudited) |
| (unaudited) | | (unaudited) |
| |||||
Operating Measures (4) | |
|
| |
|
| |
|
| |
|
| |
|
| |
Net income (GAAP) | | $ | 61,000 | | $ | 30,709 | | $ | 53,238 | | $ | 98,798 | | $ | 137,692 | |
Plus: Merger and rebranding-related costs, net of tax | |
| — | | | — | |
| 2,819 | |
| — | |
| 25,973 | |
Net operating earnings (non-GAAP) | | | 61,000 | | | 30,709 | | | 56,057 | | | 98,798 | | | 163,665 | |
Less: Dividends on preferred stock | | | 2,691 | | | — | | | — | | | 2,691 | | | — | |
Net operating earnings available to common shareholders (non-GAAP) | | $ | 58,309 | | $ | 30,709 | | $ | 56,057 | | $ | 96,107 | | $ | 163,665 | |
| | | | | | | | | | | | | | | | |
Noninterest expense (GAAP) | | $ | 93,222 | | $ | 102,814 | | $ | 111,687 | | $ | 291,681 | | $ | 324,022 | |
Less: Merger Related Costs | |
| — | |
| — | |
| 2,435 | |
| — | |
| 26,928 | |
Less: Rebranding Costs | | | — | | | — | | | 1,133 | | | — | | | 5,553 | |
Less: Amortization of intangible assets | |
| 4,053 | |
| 4,223 | |
| 4,764 | |
| 12,676 | |
| 13,919 | |
Operating noninterest expense (non-GAAP) | | $ | 89,169 | | $ | 98,591 | | $ | 103,355 | | $ | 279,005 | | $ | 277,622 | |
| | | | | | | | | | | | | | | | |
Net interest income (FTE) (non-GAAP) (1) | | $ | 140,282 | | $ | 140,110 | | $ | 139,405 | | $ | 418,156 | | $ | 411,211 | |
Noninterest income (GAAP) | |
| 34,407 | |
| 35,932 | |
| 48,106 | |
| 99,245 | |
| 103,621 | |
Total revenue (FTE) (non-GAAP) (1) | | $ | 174,689 | | $ | 176,042 | | $ | 187,511 | | $ | 517,401 | | $ | 514,832 | |
| | | | | | | | | | | | | | | | |
Efficiency ratio | |
| 54.27 | % |
| 59.35 | % |
| 60.47 | % |
| 57.31 | % |
| 63.99 | % |
Operating efficiency ratio (FTE) (1)(7) | |
| 51.04 | % |
| 56.00 | % |
| 55.12 | % |
| 53.92 | % |
| 53.92 | % |
| | | | | | | | | | | | | | | | |
Operating ROTCE (2)(3)(4) | |
|
| |
|
| |
|
| |
|
| |
|
| |
Net operating earnings available to common shareholders (non-GAAP) | | $ | 58,309 | | $ | 30,709 | | $ | 56,057 | | $ | 96,107 | | $ | 163,665 | |
Plus: Amortization of intangibles, tax effected | |
| 3,202 | |
| 3,336 | |
| 3,764 | |
| 10,014 | |
| 10,996 | |
Net operating earnings available to common shareholders before amortization of intangibles (non-GAAP) | | $ | 61,511 | | $ | 34,045 | | $ | 59,821 | | $ | 106,121 | | $ | 174,661 | |
| | | | | | | | | | | | | | | | |
Average tangible common equity (non-GAAP) | | $ | 1,483,848 | | $ | 1,446,948 | | $ | 1,517,400 | | $ | 1,469,918 | | $ | 1,442,831 | |
Operating return on average tangible common equity (non-GAAP) | |
| 16.49 | % |
| 9.46 | % |
| 15.64 | % |
| 9.64 | % |
| 16.18 | % |
| | | | | | | | | | | | | | | | |
Pre-tax pre-provision operating earnings (8) | | | | | | | | | | | | | | | | |
Net income (GAAP) | | $ | 61,000 | | $ | 30,709 | | $ | 53,238 | | $ | 98,798 | | $ | 137,692 | |
Plus: Provision for credit losses | | | 6,558 | | | 34,200 | | | 9,100 | | | 100,954 | | | 18,192 | |
Plus: Income tax expense | | | 11,008 | | | 5,514 | | | 10,724 | | | 17,506 | | | 26,330 | |
Plus: Merger and rebranding-related costs | | | — | | | — | | | 3,568 | | | — | | | 32,481 | |
Pre-tax pre-provision operating earnings (non-GAAP) | | $ | 78,566 | | $ | 70,423 | | $ | 76,630 | | $ | 217,258 | | $ | 214,695 | |
| | | | | | | | | | | | | | | | |
Paycheck Protection Program adjustment impact (9) | | | | | | | | | | | | | | | | |
Loans held for investment (net of deferred fees and costs)(GAAP) | | $ | 14,383,215 | | $ | 14,308,646 | | $ | 12,306,997 | | $ | 14,383,215 | | $ | 12,306,997 | |
Less: PPP adjustments | | | 1,600,577 | | | 1,598,718 | | | — | | | 1,600,577 | | | — | |
Loans held for investment (net of deferred fees and costs),net adjustments, excluding PPP (non-GAAP) | | $ | 12,782,638 | | $ | 12,709,928 | | $ | 12,306,997 | | $ | 12,782,638 | | $ | 12,306,997 | |
| | | | | | | | | | | | | | | | |
Average loans held for investment (GAAP) | | $ | 14,358,666 | | $ | 13,957,711 | | $ | 12,240,254 | | $ | 13,639,401 | | $ | 11,821,612 | |
Less: Average PPP adjustments | | | 1,638,204 | | | 1,273,883 | | | — | | | 1,457,091 | | | — | |
Average loans held for investment, net adjustments, excluding PPP (non-GAAP) | | $ | 12,720,462 | | $ | 12,683,828 | | $ | 12,240,254 | | $ | 12,182,310 | | $ | 11,821,612 | |
| | | | | | | | | | | | | | | | |
Mortgage Origination Volume | |
|
| |
|
| |
|
| |
|
| |
|
| |
Refinance Volume | | $ | 145,718 | | $ | 163,737 | | $ | 62,230 | | $ | 377,837 | | $ | 102,069 | |
Construction Volume | |
| 6,448 | |
| 12,966 | |
| 3,915 | |
| 27,251 | |
| 4,275 | |
Purchase Volume | |
| 130,185 | |
| 83,248 | |
| 78,113 | |
| 277,925 | |
| 194,445 | |
Total Mortgage loan originations | | $ | 282,351 | | $ | 259,951 | | $ | 144,258 | | $ | 683,013 | | $ | 300,789 | |
% of originations that are refinances | |
| 51.6 | % |
| 63.0 | % |
| 43.1 | % |
| 55.3 | % |
| 33.9 | % |
| | | | | | | | | | | | | | | | |
Wealth | |
|
| |
|
| |
|
| |
|
| |
|
| |
Assets under management ("AUM") | | $ | 5,455,268 | | $ | 5,271,288 | | $ | 5,451,796 | | $ | 5,455,268 | | $ | 5,451,796 | |
| | | | | | | | | | | | | | | | |
Other Data | |
|
| |
|
| |
|
| |
|
| |
|
| |
End of period full-time employees | |
| 1,883 | |
| 1,973 | |
| 1,946 | |
| 1,883 | |
| 1,946 | |
Number of full-service branches | |
| 135 | |
| 149 | |
| 149 | |
| 135 | |
| 149 | |
Number of full automatic transaction machines ("ATMs") | |
| 157 | |
| 169 | |
| 169 | |
| 157 | |
| 169 | |
(1) | These are non-GAAP financial measures. Net interest income (FTE) and total revenue (FTE), which are used in computing net interest margin (FTE) and operating efficiency ratio (FTE), respectively, 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 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 common equity is used in the calculation of certain profitability, capital, and per share ratios. The Company believes 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. |
(3) | These are non-GAAP financial measures. The Company believes that ROTCE is a meaningful supplement to GAAP financial measures and 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. Operating measures exclude merger and rebranding-related costs unrelated to the Company’s normal operations. The Company believes these measures are useful to investors as they exclude certain costs resulting from acquisition activity and allow investors to more clearly see the combined economic results of the organization’s operations. |
(5) | All ratios at September 30, 2020 are estimates and subject to change pending the Company’s filing of its FR Y9-C. All other periods are presented as filed. |
(6) | Amounts are not directly comparable due to the Company’s adoption of CECL on January 1, 2020. Prior to January 1, 2020, nonaccrual and past due loan information excluded PCI-related loan balances. These balances also reflect the impact of the CARES Act and March 22 Joint Guidance, which provides relief for TDR designations and also provides guidance on past due reporting for modified loans. |
(7) | The operating efficiency ratio (FTE) excludes the amortization of intangible assets and merger-related costs. This measure is similar to the measure utilized by the Company when analyzing corporate performance and is also similar to the measure utilized for incentive compensation. The Company believes this measure is useful to investors as it excludes certain costs resulting from acquisition activity allowing for greater comparability with others in the industry and allowing investors to more clearly see the combined economic results of the organization’s operations. |
(8) | This is a non-GAAP financial measure. Pre-tax pre-provision earnings excludes the provision for credit losses, which can fluctuate significantly from period-to-period under the recently adopted CECL methodology, merger and rebranding-related costs unrelated to the Company’s normal operations, and income tax expense. The Company believes this measure is useful to investors as it excludes certain costs resulting from acquisition activity as well as the potentially volatile provision measure, and allows for greater comparability with others in the industry and for investors to more clearly see the combined economic results of the organization’s operations. |
(9) | These are non-GAAP financial measures. PPP adjustment impact excludes the SBA guaranteed loans funded during the first half of 2020. The Company believes loans held for investment (net of deferred fees and costs), excluding PPP is useful to investors as it provides more clarity on the Company’s organic growth. The Company also believes that the related non-GAAP financial measures of past due loans still accruing interest as a percentage of total loans held for investment (net of deferred fees and costs), excluding PPP, are useful to investors as loans originated under the PPP carry an SBA guarantee. The Company believes that the ALLL as a percentage of loans held for investment (net of deferred fees and costs), excluding PPP, is useful to investors because of the size of the Company’s PPP originations and the impact of the embedded credit enhancement provided by the SBA guarantee. |
ATLANTIC UNION BANKSHARES CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except share data)
| September 30, | | June 30, | | December 31, | | September 30, | ||||
| 2020 | | 2020 |
| 2019 |
| 2019 | ||||
ASSETS | | (unaudited) | | | (unaudited) | | | (audited) | | | (unaudited) |
Cash and cash equivalents: | | | | | | | | | | | |
Cash and due from banks | $ | 178,563 | | $ | 202,947 | | $ | 163,050 | | $ | 218,584 |
Interest-bearing deposits in other banks | | 335,111 | | | 636,211 | | | 234,810 | | | 370,673 |
Federal funds sold | | 7,292 | | | 2,862 | | | 38,172 | | | 2,663 |
Total cash and cash equivalents | | 520,966 | | | 842,020 | | | 436,032 | | | 591,920 |
Securities available for sale, at fair value | | 2,443,340 | | | 2,019,164 | | | 1,945,445 | | | 1,918,859 |
Securities held to maturity, at carrying value | | 546,661 | | | 547,561 | | | 555,144 | | | 556,579 |
Restricted stock, at cost | | 112,216 | | | 105,832 | | | 130,848 | | | 132,310 |
Loans held for sale, at fair value | | 52,607 | | | 55,067 | | | 55,405 | | | 72,208 |
Loans held for investment, net of deferred fees and costs | | 14,383,215 | | | 14,308,646 | | | 12,610,936 | | | 12,306,997 |
Less allowance for loan and lease losses | | 174,122 | | | 169,977 | | | 42,294 | | | 43,820 |
Total loans held for investment, net | | 14,209,093 | | | 14,138,669 | | | 12,568,642 | | | 12,263,177 |
Premises and equipment, net | | 156,934 | | | 164,321 | | | 161,073 | | | 168,122 |
Goodwill | | 935,560 | | | 935,560 | | | 935,560 | | | 929,815 |
Amortizable intangibles, net | | 61,068 | | | 65,105 | | | 73,669 | | | 78,241 |
Bank owned life insurance | | 325,538 | | | 327,075 | | | 322,917 | | | 320,779 |
Other assets | | 566,667 | | | 551,943 | | | 378,255 | | | 409,025 |
Total assets | $ | 19,930,650 | | $ | 19,752,317 | | $ | 17,562,990 | | $ | 17,441,035 |
LIABILITIES | | | | | | | | | | | |
Noninterest-bearing demand deposits | $ | 4,420,665 | | $ | 4,345,960 | | $ | 2,970,139 | | $ | 3,155,174 |
Interest-bearing deposits | | 11,155,433 | | | 11,259,179 | | | 10,334,842 | | | 9,889,538 |
Total deposits | | 15,576,098 | | | 15,605,139 | | | 13,304,981 | | | 13,044,712 |
Securities sold under agreements to repurchase | | 91,086 | | | 77,216 | | | 66,053 | | | 67,260 |
Other short-term borrowings | | 175,200 | | | — | | | 370,200 | | | 344,600 |
Long-term borrowings | | 1,048,036 | | | 1,047,814 | | | 1,077,495 | | | 1,137,321 |
Other liabilities | | 379,345 | | | 403,922 | | | 231,159 | | | 322,111 |
Total liabilities | | 17,269,765 | | | 17,134,091 | | | 15,049,888 | | | 14,916,004 |
Commitments and contingencies | | | | | | | | | | | |
STOCKHOLDERS' EQUITY | | | | | | | | | | | |
Preferred stock, $10.00 par value | | 173 | | | 173 | | | — | | | — |
Common stock, $1.33 par value | | 104,141 | | | 104,126 | | | 105,827 | | | 107,330 |
Additional paid-in capital | | 1,914,640 | | | 1,911,985 | | | 1,790,305 | | | 1,831,667 |
Retained earnings | | 579,269 | | | 540,638 | | | 581,395 | | | 545,665 |
Accumulated other comprehensive income (loss) | | 62,662 | | | 61,304 | | | 35,575 | | | 40,369 |
Total stockholders' equity | | 2,660,885 | | | 2,618,226 | | | 2,513,102 | | | 2,525,031 |
Total liabilities and stockholders' equity | $ | 19,930,650 | | $ | 19,752,317 | | $ | 17,562,990 | | $ | 17,441,035 |
| | | | | | | | | | | |
Common shares outstanding | | 78,718,850 | | | 78,713,056 | | | 80,001,185 | | | 81,147,896 |
Common shares authorized | | 200,000,000 | | | 200,000,000 | | | 200,000,000 | | | 200,000,000 |
Preferred shares outstanding | | 17,250 | | | 17,250 | | | - | | | - |
Preferred shares authorized | | 500,000 | | | 500,000 | | | 500,000 | | | 500,000 |
ATLANTIC UNION BANKSHARES CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Dollars in thousands, except share data)
| Three Months Ended | | Nine Months Ended | |||||||||||
| September 30, | | June 30, | | September 30, | | September 30, | | September 30, | |||||
| 2020 |
| 2020 |
| 2019 |
| 2020 |
| 2019 | |||||
| (Unaudited) | | (Unaudited) | | (Unaudited) | | (Unaudited) | | (Unaudited) | |||||
Interest and dividend income: | | | | | | | | | | | | | | |
Interest and fees on loans | $ | 138,402 | | $ | 143,234 | | $ | 156,651 | | $ | 432,763 | | $ | 459,603 |
Interest on deposits in other banks | | 137 | | | 155 | | | 1,030 | | | 1,154 | | | 2,047 |
Interest and dividends on securities: | | | | | | | | | | | | | | |
Taxable | | 10,275 | | | 11,267 | | | 12,625 | | | 33,170 | | | 39,059 |
Nontaxable | | 8,600 | | | 8,211 | | | 8,039 | | | 24,520 | | | 24,413 |
Total interest and dividend income | | 157,414 | | | 162,867 | | | 178,345 | | | 491,607 | | | 525,122 |
Interest expense: | | | | | | | | | | | | | | |
Interest on deposits | | 15,568 | | | 19,861 | | | 30,849 | | | 63,943 | | | 84,088 |
Interest on short-term borrowings | | 72 | | | 186 | | | 2,200 | | | 1,598 | | | 14,313 |
Interest on long-term borrowings | | 4,393 | | | 5,515 | | | 8,695 | | | 16,372 | | | 23,978 |
Total interest expense | | 20,033 | | | 25,562 | | | 41,744 | | | 81,913 | | | 122,379 |
Net interest income | | 137,381 | | | 137,305 | | | 136,601 | | | 409,694 | | | 402,743 |
Provision for credit losses | | 6,558 | | | 34,200 | | | 9,100 | | | 100,954 | | | 18,192 |
Net interest income after provision for credit losses | | 130,823 | | | 103,105 | | | 127,501 | | | 308,740 | | | 384,551 |
Noninterest income: | | | | | | | | | | | | | | |
Service charges on deposit accounts | | 6,041 | | | 4,930 | | | 7,675 | | | 18,549 | | | 22,331 |
Other service charges, commissions and fees | | 1,621 | | | 1,354 | | | 1,513 | | | 4,600 | | | 4,879 |
Interchange fees | | 1,979 | | | 1,697 | | | 2,108 | | | 5,300 | | | 12,765 |
Fiduciary and asset management fees | | 6,045 | | | 5,515 | | | 6,082 | | | 17,543 | | | 16,834 |
Mortgage banking income | | 8,897 | | | 5,826 | | | 3,374 | | | 16,744 | | | 7,614 |
Gains on securities transactions | | 18 | | | 10,339 | | | 7,104 | | | 12,293 | | | 7,306 |
Bank owned life insurance income | | 3,421 | | | 2,027 | | | 2,062 | | | 7,498 | | | 6,191 |
Loan-related interest rate swap fees | | 3,170 | | | 5,484 | | | 5,480 | | | 12,602 | | | 10,656 |
Other operating income | | 3,215 | | | (1,240) | | | 12,708 | | | 4,116 | | | 15,045 |
Total noninterest income | | 34,407 | | | 35,932 | | | 48,106 | | | 99,245 | | | 103,621 |
Noninterest expenses: | | | | | | | | | | | | | | |
Salaries and benefits | | 49,000 | | | 49,896 | | | 49,718 | | | 149,013 | | | 148,116 |
Occupancy expenses | | 7,441 | | | 7,224 | | | 7,493 | | | 21,798 | | | 22,427 |
Furniture and equipment expenses | | 3,895 | | | 3,406 | | | 3,719 | | | 11,042 | | | 10,656 |
Printing, postage, and supplies | | 904 | | | 999 | | | 1,268 | | | 3,194 | | | 3,763 |
Technology and data processing | | 6,564 | | | 6,454 | | | 5,787 | | | 19,187 | | | 17,203 |
Professional services | | 2,914 | | | 2,989 | | | 2,681 | | | 9,211 | | | 8,269 |
Marketing and advertising expense | | 2,631 | | | 2,043 | | | 2,600 | | | 7,413 | | | 7,891 |
FDIC assessment premiums and other insurance | | 1,811 | | | 2,907 | | | 381 | | | 7,578 | | | 5,620 |
Other taxes | | 4,124 | | | 4,120 | | | 3,971 | | | 12,364 | | | 11,779 |
Loan-related expenses | | 2,314 | | | 2,501 | | | 2,566 | | | 7,512 | | | 7,250 |
OREO and credit-related expenses | | 413 | | | 411 | | | 1,005 | | | 1,512 | | | 3,162 |
Amortization of intangible assets | | 4,053 | | | 4,223 | | | 4,764 | | | 12,676 | | | 13,919 |
Training and other personnel costs | | 746 | | | 876 | | | 1,618 | | | 3,192 | | | 4,240 |
Merger-related costs | | — | | | — | | | 2,435 | | | — | | | 26,928 |
Rebranding expense | | — | | | — | | | 1,133 | | | — | | | 5,553 |
Loss on debt extinguishment | | — | | | 10,306 | | | 16,397 | | | 10,306 | | | 16,397 |
Other expenses | | 6,412 | | | 4,459 | | | 4,151 | | | 15,683 | | | 10,849 |
Total noninterest expenses | | 93,222 | | | 102,814 | | | 111,687 | | | 291,681 | | | 324,022 |
Income from continuing operations before income taxes | | 72,008 | | | 36,223 | | | 63,920 | | | 116,304 | | | 164,150 |
Income tax expense | | 11,008 | | | 5,514 | | | 10,724 | | | 17,506 | | | 26,330 |
Income from continuing operations | $ | 61,000 | | $ | 30,709 | | $ | 53,196 | | $ | 98,798 | | $ | 137,820 |
Discontinued operations: | | | | | | | | | | | | | | |
Income (loss) from operations of discontinued mortgage segment | $ | — | | $ | — | | $ | 56 | | $ | — | | $ | (173) |
Income tax expense (benefit) | | — | | | — | | | 14 | | | — | | | (45) |
Income (loss) on discontinued operations | | — | | | — | | | 42 | | | — | | | (128) |
Net income | | 61,000 | | | 30,709 | | | 53,238 | | | 98,798 | | | 137,692 |
Dividends on preferred stock | | 2,691 | | | - | | | - | | | 2,691 | | | - |
Net income available to common shareholders | $ | 58,309 | | $ | 30,709 | | $ | 53,238 | | $ | 96,107 | | $ | 137,692 |
| | | | | | | | | | | | | | |
Basic earnings per common share | $ | 0.74 | | $ | 0.39 | | $ | 0.65 | | $ | 1.22 | | $ | 1.72 |
Diluted earnings per common share | $ | 0.74 | | $ | 0.39 | | $ | 0.65 | | $ | 1.22 | | $ | 1.72 |
AVERAGE BALANCES, INCOME AND EXPENSES, YIELDS AND RATES (TAXABLE EQUIVALENT BASIS)
| For the Quarter Ended | ||||||||||||||
| September 30, 2020 | | June 30, 2020 | ||||||||||||
| Average |
| Interest |
| Yield / |
| Average |
| Interest |
| Yield / | ||||
| (unaudited) | | | (unaudited) | |||||||||||
Assets: | | | | | | | | | | | | | | | |
Securities: | | | | | | | | | | | | | | | |
Taxable | $ | 1,738,033 | | $ | 10,275 | | 2.35% | | $ | 1,626,426 | | $ | 11,267 | | 2.79% |
Tax-exempt | | 1,153,177 | | | 10,886 | | 3.76% | | | 1,022,541 | | | 10,394 | | 4.09% |
Total securities | | 2,891,210 | | | 21,161 | | 2.91% | | | 2,648,967 | | | 21,661 | | 3.29% |
Loans, net (3) (4) | | 14,358,666 | | | 138,635 | | 3.84% | | | 13,957,711 | | | 143,339 | | 4.13% |
Other earning assets | | 498,276 | | | 519 | | 0.41% | | | 499,454 | | | 672 | | 0.54% |
Total earning assets | | 17,748,152 | | $ | 160,315 | | 3.59% | | | 17,106,132 | | $ | 165,672 | | 3.90% |
Allowance for credit losses | | (174,171) | | | | | | | | (150,868) | | | | | |
Total non-earning assets | | 2,211,186 | | | | | | | | 2,201,974 | | | | | |
Total assets | $ | 19,785,167 | | | | | | | $ | 19,157,238 | | | | | |
| | | | | | | | | | | | | | | |
Liabilities and Stockholders' Equity: | | | | | | | | | | | | | | | |
Interest-bearing deposits: | | | | | | | | | | | | | | | |
Transaction and money market accounts | $ | 7,834,317 | | $ | 4,684 | | 0.24% | | $ | 7,474,210 | | $ | 7,303 | | 0.39% |
Regular savings | | 845,936 | | | 128 | | 0.06% | | | 799,890 | | | 123 | | 0.06% |
Time deposits (5) | | 2,579,991 | | | 10,756 | | 1.66% | | | 2,667,268 | | | 12,435 | | 1.88% |
Total interest-bearing deposits | | 11,260,244 | | | 15,568 | | 0.55% | | | 10,941,368 | | | 19,861 | | 0.73% |
Other borrowings (6) | | 1,183,839 | | | 4,465 | | 1.50% | | | 1,344,994 | | | 5,701 | | 1.70% |
Total interest-bearing liabilities | | 12,444,083 | | $ | 20,033 | | 0.64% | | | 12,286,362 | | $ | 25,562 | | 0.84% |
| | | | | | | | | | | | | | | |
Noninterest-bearing liabilities: | | | | | | | | | | | | | | | |
Demand deposits | | 4,320,225 | | | | | | | | 4,019,018 | | | | | |
Other liabilities | | 372,082 | | | | | | | | 361,889 | | | | | |
Total liabilities | | 17,136,390 | | | | | | | | 16,667,269 | | | | | |
Stockholders' equity | | 2,648,777 | | | | | | | | 2,489,969 | | | | | |
Total liabilities and stockholders' equity | $ | 19,785,167 | | | | | | | $ | 19,157,238 | | | | | |
Net interest income | | | | $ | 140,282 | | | | | | | $ | 140,110 | | |
| | | | | | | | | | | | | | | |
Interest rate spread | | | | | | | 2.95% | | | | | | | | 3.06% |
Cost of funds | | | | | | | 0.45% | | | | | | | | 0.61% |
Net interest margin | | | | | | | 3.14% | | | | | | | | 3.29% |
(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 actual, not rounded amounts in thousands, which appear above. |
(3) | Nonaccrual loans are included in average loans outstanding. |
(4) | Interest income on loans includes $3.8 million and $6.4 million for the three months ended September 30, 2020 and June 30, 2020, respectively, in accretion of the fair market value adjustments related to acquisitions. |
(5) | Interest expense on time deposits includes $26,000 and $34,000 for the three months ended September 30, 2020 and June 30, 2020, respectively, in accretion of the fair market value adjustments related to acquisitions. |
(6) | Interest expense on borrowings includes $167,000 and $140,000 for the three months ended September 30, 2020 and June 30, 2020, in amortization of the fair market value adjustments related to acquisitions. |
Exhibit 99.2
3rd Quarter 2020 Earnings Presentation Nasdaq: AUB October 22, 2020 |
Forward Looking Statements 2 Certain statements in this presentation 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, projections, predictions, expectations or beliefs about future events or results that are not statements of historical fact. Such forward-looking statements are based on various 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 accompanied by words that convey projected future events or outcomes such as “expect,” “believe,” “estimate,” “plan,” “project,” “anticipate,” “intend,” “will,” “may,” “view,” “opportunity,” “potential,” or words of similar meaning or other statements concerning opinions or judgment of Atlantic Union Bankshares Corporation (“Atlantic Union” or the “Company”) and its management about future events. Although Atlantic Union believes that its expectations with respect to forward-looking statements are based upon reasonable assumptions within the bounds of its existing knowledge of its business and operations, there can be no assurance that actual results, performance, or achievements of, or trends affecting, the Company will not differ materially from any projected future results, performance, or 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: changes in interest rates; general economic and financial market conditions, in the United States generally and particularly in the markets in which the Company operates and which its loans are concentrated, including the effects of declines in real estate values, an increase in unemployment levels and slowdowns in economic growth, including as a result of COVID- 19; the quality or composition of the loan or investment portfolios and changes therein; demand for loan products and financial services in the Company’s market area; the Company’s ability to manage its growth or implement its growth strategy; the effectiveness of expense reduction plans; the introduction of new lines of business or new products and services; the Company’s ability to recruit and retain key employees; the incremental cost and/or decreased revenues associated with exceeding $10 billion in assets; real estate values in the Bank’s lending area; an insufficient ACL; changes in accounting principles relating to loan loss recognition (CECL); the Company’s liquidity and capital positions; concentrations of loans secured by real estate, particularly commercial real estate; the effectiveness of the Company’s credit processes and management of the Company’s credit risk; the Company’s ability to compete in the market for financial services and increased competition relating to fintech; technological risks and developments, and cyber threats, attacks, or events; the potential adverse effects of unusual and infrequently occurring events, such as weather-related disasters, terrorist acts or public health events (such as COVID-19), and of governmental and societal responses thereto; these potential adverse effects may include, without limitation, adverse effects on the ability of the Company's borrowers to satisfy their obligations to the Company, on the value of collateral securing loans, on the demand for the Company's loans or its other products and services, on incidents of cyberattack and fraud, on the Company’s liquidity or capital positions, on risks posed by reliance on third- party service providers, on other aspects of the Company's business operations and on financial markets and economic growth; the effect of steps the Company takes in response to COVID-19, the severity and duration of the pandemic, including whether there is a resurgence of COVID-19 infections in connection with the seasonal flu, the impact of loosening or tightening of government restrictions, the pace of recovery when the pandemic subsides and the heightened impact it has on many of the risks described herein; performance by the Company’s counterparties or vendors; deposit flows; the availability of financing and the terms thereof; the level of prepayments on loans and mortgage-backed securities; legislative or regulatory changes and requirements, including the impact of the CARES Act and other legislative and regulatory reactions to COVID-19; potential claims, damages, and fines related to litigation or government actions, including litigation or actions arising from the Company’s participation in and administration of programs related to COVID-19, including, among other things, the CARES Act; the effects of changes in federal, state or local tax laws and regulations; monetary and fiscal policies of the U.S. government, including policies of the U.S. Department of the Treasury and the Federal Reserve; changes to applicable accounting principles and guidelines; and other factors, many of which are beyond the control of the Company. Please refer to the “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of the Company’s Annual Report on Form 10-K for the year ended December 31, 2019, comparable “Risk Factors” sections of the Company’s Quarterly Reports on Form 10-Q, and related disclosures in other filings, which have been filed with the Securities and Exchange Commission (the “SEC”), and are available on the SEC’s website at www.sec.gov. All of the forward-looking statements made in this presentation are expressly qualified by the cautionary statements contained or referred to herein. 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 its businesses or operations. You are cautioned not to rely too heavily on the forward-looking statements contained in this presentation. Forward-looking statements speak only as of the date they are made and the Company does not undertake any obligation to update, revise or clarify these forward-looking statements, whether as a result of new information, future events or otherwise. |
Additional Information 3 Non-GAAP Financial Measures This presentation contains certain financial information determined by methods other than in accordance with generally accepted accounting principles in the United States (“GAAP”). These non-GAAP disclosures have limitations as an analytical tool and should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. The Company uses the non-GAAP financial measures discussed herein in its analysis of the Company’s performance. The Company’s management believes that these non-GAAP financial measures provide additional understanding of ongoing operations, enhance comparability of 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 the Company’s underlying performance. Please see “Reconciliation of Non-GAAP Disclosures” at the end of this presentation for a reconciliation to the nearest GAAP financial measure. No Offer or Solicitation This presentation does not constitute an offer to sell or a solicitation of an offer to buy any securities. No offer of securities shall be made except by means of a prospectus meeting the requirements of the Securities Act of 1933, as amended, and no offer to sell or solicitation of an offer to buy shall be made in any jurisdiction in which such offer, solicitation or sale would be unlawful. About Atlantic Union Bankshares Corporation Headquartered in Richmond, Virginia, Atlantic Union Bankshares Corporation (Nasdaq: AUB) is the holding company for Atlantic Union Bank. Atlantic Union Bank has 135 branches and approximately 155 ATMs located throughout Virginia, and in portions of Maryland and North Carolina. Middleburg Financial is a brand name used by Atlantic Union Bank and certain affiliates when providing trust, wealth management, private banking, and investment advisory products and services. Certain non-bank affiliates of Atlantic Union Bank include: Old Dominion Capital Management, Inc., and its subsidiary, Outfitter Advisors, Ltd., and Dixon, Hubard, Feinour, & Brown, Inc., which provide investment advisory services; Middleburg Investment Services, LLC, which provides brokerage services; and Union Insurance Group, LLC, which offers various lines of insurance products. |
2020 Operating Environment – New Reality 4 Soundness Profitability Growth AUB(135) AUB LPO (3) At September 30,2020 Assets $19.9B Loans $14.4B Deposits $15.6B Managing through COVID- 19 pandemic: • Pivoted to a new remote work and branch operating model • Focused on Teammates, clients, communities and shareholders • Mobilized SBA Paycheck Protection Program • Adapting to meet new reality AUB governing philosophy –“Soundness, Profitability, & Growth – in that order of priority” Focused on the safety, soundness and profitability of the Company: • Take care of our Teammates and clients • Mitigate credit risk • Align the expense base to the new revenue reality • Achieve and maintain top-tier financial performance Regardless of the operating environment our goal of achieving and maintaining top-tier financial performance remains the same |
Teammates • 90% of non-branch Teammates are working remotely • Recognition bonuses for eligible Teammates • Continuing to pay Teammates that have potential exposure • COVID-19 related testing and treatment is free under medical plans • Extra cleaning and protective measures put in place • Educate Teammates on preventative action • Comprehensive communications program Clients • Proactive outreach to Business, Wealth/Investment Services clients • Paycheck Protection Program • Customer hardship programs • Regular communications and updates • Enhancements to digital platforms • Focus on credit Shareholders • Conservative credit culture • Strong balance sheet • Strong capital base • Ample liquidity • Top tier financial performance Community • Aligned charitable giving with COVID-19 • Accelerated charitable contributions Holistic Response to COVID-19 5 |
Banking Differently 6 Digital logins 21% from January 1, 2020 to September 30, 2020 Mobile check deposit 18% from January 1, 2020 to September 30, 2020 Zelle utilization 290% from September 30, 2019 to September 30, 2020 Card Control active users 102% from April 1, 2020 to September 30, 2020 More to come in Q4 • Branch lobbies reopened on October 14 • Adding Zoom video chat option to branch appointments • Expanding pilot of branch teammates taking call center overflow calls • Enabling e-statements at the account level • Expanding the pilot of the enhanced wealth CRM platform |
Covid-19 Loan Modifications 7 • As of October 16, ~$523 million in loans are in some form of a COVID Modification of which 93% of the balances are Commercial loans. • ~$1.2 billion in Commercial loans rolled off their initial modification, • 40 clients totaling ~$90MM (~8% of dollars) rolled into a 2nd 90-day modification. • 9 of the 2nd modifications totaling ~$48 million are hotels • ~70% of the remaining commercial loan modifications as of October 16 are under a payment deferral modification and ~30% have an interest only modification 1) Consumer modifications as of October 15, 2020,except 3rd party consumer which is as of September 30,2020 Note: Figures may not total to 100% due to rounding Remaining COVID-19 Loan Modifications Loan Class Count Balances % Bal. Avg. Balance Commercial & Industrial 146 $ 111,696,047 21.4% $ 765,041 Commercial Real Estate 171 $ 367,059,933 70.2% $ 2,146,549 Construction, Land & Development 8 $ 9,144,148 1.7% $ 1,143,018 Consumer1 505 $ 34,726,562 6.6% $ 68,765 Residential 1-4 Family 77 $ 26,283,465 5.0% $ 341,344 Residential 1-4 Family - Revolving 15 $ 1,763,770 0.3% $ 117,585 Indirect Auto 188 $ 3,982,928 0.8% $ 21,186 Other Consumer 225 $ 2,696,400 0.5% $ 11,984 Total 830 $ 522,626,690 100.0% $ 629,672 COVID-19 Balance Mods as of October 16, 2020 as % Total Loan Portfolio as of September 30, 2020 3.6% COVID-19 Balance Mods as of October 16, 2020 as % Total Loan Portfolio as of September 30, 2020 excluding PPP 4.1% |
Asset Quality – COVID-19 Sensitive Loan Segments 8 Note: Figures may not total to 100% due to rounding 1) Disrupted segment data as of September 30, 2020 Total Loan Portfolio $ 14.4 billion at September 30, 2020 Segments Disrupted by COVID-191: $2.3 Billion Portfolio Highlights No significant exposure to Energy, Cruise or Passenger Aviation sectors Less Sensitive 83.8% Retail Trade 3.8% Restaurants 1.6% Hospitality, 4.7% Senior Living 2.0% Health Care 4.1% C&D 8.4% CRE - Owner Occupied 14.7% C&I 24.6% Non-Owner Occupied CRE 29.4% 1-4 Family 10.6% Other 3.4% Residential 1-4 family - Revolving 4.3% Consumer 4.6% |
COVID-19 Sensitive Loan Segment Details 9 Retail Trade: ~80% secured by real estate; 21% of clients in PPP Restaurants: Early modifications made; 85% secured by real estate; 24% of clients in PPP Senior Living: All clients have come off of modification Hotel: Primarily flagged non-resort hotel properties; 35% of clients in PPP Health Care: ~82% secured by real estate; 26% of clients in PPP Note: Figures may not total to 100% due to rounding Total Portfolio as of September 30, 2020 Remaining Modifications as of October 16, 2020 Count Balance Exposure % of Total Loans Ex PPP Count Balance % of Portfolio Retail Trade 1,194 $546,125,148 $638,028,796 4.3% 22 $11,765,721 2.2% Restaurant 570 $223,069,527 $230,546,641 1.7% 33 $23,018,003 10.3% Senior Living 53 $293,068,903 $314,351,514 2.3% - $ 0 0 % Hotels 239 $676,329,303 $776,381,633 5.3% 30 $143,005,884 21.1% Health Care 996 $591,364,539 $670,588,662 4.6% 26 $21,152,643 3.6% Total Sensitive Segments 3,052 $2,329,957,419 $2,629,897,245 18.2% 111 $198,942,251 8.5% |
2020 Operating Environment – Adapting to the New Reality 10 Soundness Profitability Growth During challenging times, it is important to remember our governing philosophy –“Soundness, Profitability, & Growth – in that order of priority” This core philosophy is serving us well as we manage the Company through the current coronavirus pandemic crisis. We are managing through an unprecedented crisis that requires intense focus on the safety, soundness and profitability of the Company at this time. Growth is not our main focus. What we are doing now is: Taking care of our Teammates and clients – they will remember how we treated them during this period. Mitigating credit risk – batten down the hatches and protect the Bank working with our business and consumer clients to assist them through these tough times. Aligning the expense base to the new revenue reality – ensure sustained top tier financial performance on the other side. We believe that by effectively managing through this crisis, we will become a stronger company that is well positioned to take advantage of growth opportunities as economic activity resumes aided by government support and stimulus. |
Q3 2020 Financial Performance At-a-Glance 11 Summarized Income Statement 3Q2020 2Q2020 Net interest income $ 137,381 $ 137,305 Provision for credit losses 6,558 34,200 Noninterest income 34,407 35,932 Noninterest expense 93,222 102,814 Taxes 11,008 5,514 Net income (GAAP) 61,000 30,709 + Provision for credit losses 6,558 34,200 + Taxes 11,008 5,514 PTPP operating earnings (non-GAAP) $ 78,566 $ 70,423 Dollars in thousands PTPP = Pre-tax Pre-provision Reported Earnings Metrics - GAAP 3Q2020 2Q2020 Net income $ 61,000 $ 30,709 Net income available common shareholders $ 58,309 $ 30,709 Common EPS, diluted $ 0.74 $ 0.39 ROE 9.16% 4.96% ROA 1.23% 0.64% Efficiency ratio 54.27% 59.35% Net interest margin 3.08% 3.23% Dollars in thousands except per share amounts Operating Earnings Metrics – non-GAAP 3Q2020 2Q2020 PTPP operating earnings $ 78,566 $ 70,423 PTPP operating ROTCE 21.43% 20.75% PTPP operating ROA 1.58% 1.48% Operating ROTCE 16.49% 9.46% Operating efficiency ratio (FTE) 51.04% 56.00% Net interest margin (FTE) 3.14% 3.29% Dollars in thousands For non-GAAP financial measures, see reconciliation to most directly comparable GAAP measures in “Appendix – Reconciliation of Non-GAAP Disclosures” .. Net income available to common shareholders for the third quarter was $58.3 million or 74 cents per share, up significantly from $30.7 million or 39 cents per share in the second quarter primarily due to the $27.6 million decline in the provision for credit losses and lower expenses compared to the previous quarter. .. Pre-tax, pre-provision (PTPP) operating earnings (non-GAAP) increased $8.1 million to $78.6 million from $70.4 million in the second quarter primarily due to lower expenses. .. Third quarter net income and PTPP operating earnings include the financial impacts of $2.6 million in expense related to the consolidation of 14 branches. |
Q3 Allowance For Credit Loss (ACL) and Provision for Credit Losses 12 Q3 Macroeconomic Forecast Q3 Additional Considerations Moody’s September Forecast • US GDP returns to pre-COVID levels in 2022. 2021 GDP forecasted at 3.5% growth relative to Moody’s June forecast of 1.6% for 2021. • US Unemployment Rate averages 8.4% in 2021 improved from Moody’s June forecast of 9.3% average in 2021. • Virginia’s 2 year Unemployment Rate averages 6.3% and ends at just over 5% by the end of the 2-year forecast period, an improvement from a 2 year average rate of 6.8% and an ending rate of 6% in the June forecast. • 2-year reasonable and supportable period; followed by reversion to the historical loss average over 2 years • Additional qualitative factors for COVID-19 sensitive portfolios and uncertainty regarding path of virus and future government stimulus • Model results adjusted for existing stimulus and payment deferrals Regulatory Capital: Opted into 2 year CECL adoption capital impact delay with 25% of cumulative Day 2 impact added back to Common Equity Tier 1 capital through 2021. 3-year regulatory CECL capital phase-in begins in 2022 $ in millions Allowance for Loan & Lease Losses Reserve for Unfunded Commitments Allowance for Credit Losses 12/31/2019 Ending Balance % of loans $42MM ..34% $1MM < .01% $43MM ..34% CECL Adoption through Q2 2020 +$128MM • $48MM - Day 1 increase from consumer loans (life of loan) and “double-count” on acquired loans • $80MM - Day 2 increase attributable to COVID- 19; large increase for COVID-19 sensitive portfolios +$10MM • $4MM – Day 1 adjustment for lifetime losses • $6MM – Day 2 increase due to higher expected loss and funding rates related to COVID-19 environment +$138MM • Day 1 - $52 million Capital Cumulative Effect Adjustment of CECL Adoption • Day 2 - $94 million Provision For Credit Losses including $8 million net charge-offs in Q1 6/30/2020 Ending Balance % of loans $170MM (1.19%; 1.34% excl. PPP loans) $11MM (.07%; ..08% excl. PPP loans) $181MM (1.26%; 1.42% excl. PPP loans) Q3 2020 +$4MM • Increase due to COVID- sensitive industries and uncertainty regarding future stimulus and path of virus +$1MM • Increase due to higher loss rate forecasts in COVID- sensitive industries and uncertainty +$5MM • $6.6 million Provision for Credit Losses including $1.4 million net charge-offs in Q3 9/30/2020 Ending Balance % of loans $174MM (1.21%; 1.36% excl. PPP loans) $12MM (.08%; ..10% excl. PPP loans) $186MM (1.29%; 1.46% excl. PPP loans) |
3.29% 3.14% 2.50% 2.60% 2.70% 2.80% 2.90% 3.00% 3.10% 3.20% 3.30% 3.40% Quarter 2 NIM Core Loan Yield Loan Accretion PPP Loans with Fees Securities Yield Deposit Costs Funding Mix and Borrowing Costs Quarter 3 NIM Net Interest Margin: Drivers of Change Q2 2020 to Q3 2020 -18 bps -7 bps 1 bp -6 bps 12 bps 4 bps 13 Q3 2020 Net Interest Margin Market Rates 3Q2020 2Q2020 EOP Avg EOP Avg Fed funds 0.25% 0.25% 0.25% 0.25% Prime 3.25% 3.25% 3.25% 3.25% 1-month Libor 0.15% 0.16% 0.17% 0.35% 2-year Treasury 0.13% 0.14% 0.16% 0.19% 10 - year Treasury 0.69% 0.65% 0.66% 0.71% Margin Overview 3Q2020 2Q2020 Net interest margin 3.14% 3.29% Loan yield 3.84% 4.13% Investment yield 2.91% 3.29% Earning asset yield 3.59% 3.90% Cost of deposits 0.39% 0.53% Cost of borrowings 1.50% 1.70% Cost of funds 0.45% 0.61% Presented on an FTE basis Approximately 12% of the loan portfolio (ex. PPP) have floors Loan Portfolio Pricing Mix with PPP w/o PPP Fixed 57% 51% 1 Month Libor 29% 32% Prime 9% 11% Other 5% 6% Total 100% 100% Total Loan Yield -24 bps |
14 Noninterest income decreased from the prior quarter to $34.4 million from $35.9 million due to: .. A $10.3 million in gain on the sale of investment securities occurred in the second quarter .. Mortgage banking income increased $3.1 million due to increased mortgage loan origination volumes .. Service charges on deposit accounts increased $1.1 million due to higher overdraft volumes .. Wealth management fees increased by $530,000 .. BOLI income increased $1.4 million due to death benefit proceeds received in the quarter .. Other income includes the recapture of $1.7 million of the $2.5 million in COVID-19 driven unrealized SBIC fund investment losses recorded in the second quarter .. Interest rate swap income decreased $2.3 million due to lower transaction volumes. $ in thousands 3Q2020 2Q2020 Service charges on deposit accounts $ 6,041 $ 4,930 Other service charges, commissions and fees 1,621 1,354 Interchange fees 1,979 1,697 Fiduciary and asset management fees 6,045 5,515 Mortgage banking income 8,897 5,826 Gains on securities transactions 18 10,339 Bank owned life insurance income 3,421 2,027 Loan-related interest rate swap fees 3,170 5,484 Other operating income 3,215 (1,240) Total noninterest income $ 34,407 $ 35,932 $ in thousands 3Q2020 2Q2020 Salaries and benefits $ 49,000 $ 49,896 Occupancy expenses 7,441 7,224 Furniture and equipment expenses 3,895 3,406 Printing, postage, and supplies 904 999 Technology and data processing 6,564 6,454 Professional services 2,914 2,989 Marketing and advertising expense 2,631 2,043 FDIC assessment premiums and other insurance 1,811 2,907 Other taxes 4,124 4,120 Loan-related expenses 2,314 2,501 OREO and credit-related expenses 413 411 Amortization of intangible assets 4,053 4,223 Training and other personnel costs 746 876 Loss on debt extinguishment - 10,306 Other expenses 6,412 4,459 Total noninterest expenses $ 93,222 $ 102,814 Q3 2020 Noninterest Income and Noninterest Expense Noninterest Income Noninterest Expense Noninterest expense decreased from the prior quarter to $93.2 million from $102.8 million due to: .. A $10.3 million loss on debt extinguishment resulting from the prepayment of long-term Federal Home Loan Bank advances in the second quarter .. $2.6 million in branch closure costs incurred in the third quarter compared to $3.4 million in the second quarter .. COVID-19 related expenses increased to $639,000 from $620,000 in the prior quarter .. Marketing expense increased due to donations related to the Company’s diversity, equality and inclusion efforts .. A decline of $1.1 million in FDIC assessment due to the PPP loan impact on the Company’s assessment rate |
15 Q3 2020 Loan and Deposit Growth For non-GAAP financial measures, see reconciliation to most directly comparable GAAP measures in “Appendix – Reconciliation of Non-GAAP Disclosures” • At quarter end, loans held for investment increased $74.6 million, or 2.1% (annualized) from the prior quarter • For the quarter, total Commercial loans grew ~4.6% on an annualized basis primarily driven by growth in equipment finance loan and lease balances • Consumer loans declined ~9% annualized in the quarter driven by net attrition in the mortgage and home equity line loan portfolios and third party consumer balance run-off partially offset by growth in indirect auto balances • Average loan yields declined 29 basis points during the quarter due to lower loan accretion income and the impact of the lower interest rate environment • Deposits declined $29.0 million, or 0.7% (annualized) in the third quarter from the prior quarter due to lower NOW and time deposit balances mostly offset by growth in demand deposits, money market and savings account balances • Low cost transaction accounts comprised 51% of total deposit balances at the end of the third quarter which is in-line with the second quarter levels • The cost of deposits declined by 14 basis points during the quarter due to the positive impact from favorable changes in the overall deposit mix between quarters as well as continued repricing of interest-bearing deposits as market interest rates remained low • The loans to deposits ratio was ~92% at quarter end, below the Company’s 95% target level Loan Growth (Dollars in thousands) 3Q2020 2Q2020 Annualized Growth Commercial & Industrial $ 3,536,249 $ 3,555,971 -2.2% Commercial real estate - owner occupied 2,107,333 2,067,087 7.8% Other Commercial 494,084 389,190 107.8% Total Commercial & Industrial 6,137,666 6,012,248 8.3% Commercial real estate - non-owner occupied 3,497,929 3,455,125 5.0% Construction and land development 1,207,190 1,247,939 -13.1% Multifamily real estate 731,582 717,719 7.7% Residential 1-4 Family - Commercial 696,944 715,384 -10.3% Total CRE & Construction 6,133,645 6,136,167 -0.2% Total Commercial Loans 12,271,311 12,148,415 4.0% Residential 1-4 Family - Consumer 830,144 841,051 -5.2% Residential 1-4 Family - Revolving 618,320 627,765 -6.0% Auto 387,417 380,053 7.8% Consumer 276,023 311,362 -45.4% Total Consumer Loans 2,111,904 2,160,231 -8.9% Total Loans Held for Investment 14,383,215 14,308,646 2.1% Less: PPP Loans 1,600,577 1,598,718 0.5% Total Loans Held for Investment, ex PPP $ 12,782,638 $ 12,709,928 2.3% Average Loan Yield 3.84% 4.13% Deposit Growth (Dollars in thousands) 3Q2020 2Q2020 Annualized Growth NOW accounts 3,460,480 3,618,523 -17.5% Money market accounts 4,269,696 4,158,325 10.7% Savings accounts 861,685 824,164 18.2% Time deposits > $250,000 633,252 689,693 -32.7% Other time deposits 1,930,320 1,968,474 -7.8% Total Time deposits 2,563,572 2,658,167 -14.2% Total interest-bearing deposits 11,155,433 11,259,179 -3.7% Demand deposits 4,420,665 4,345,960 6.9% Total deposits $15,576,098 $15,605,139 -0.7% Average Cost of Deposits 0.39% 0.53% Loan to Deposit Ratio 92.3% 91.7% |
Liquidity Position and Sources 16 • Strong liquidity metrics: ~$7.3 billion in cash, unpledged securities, and secured and unsecured borrowing capacity. Loans to Total Deposits Ratio of 92%. • Paycheck Protection Program loans of approximately $1.6 billion outstanding which are funded with deposits, wholesale borrowings, and $189 million borrowed from the Federal Reserve’s Paycheck Protection Program Liquidity Facility (PPPLF). • Holding company cash of $152.4 million with available dividend capacity (net of current year’s dividends paid) of $210 million from bank to holding company without prior regulatory approval. Liquidity Sources (September 30, 2020) Amount ($mm) Total Cash and Cash Equivalents $521 Unpledged Investment Securities (market value) $1,846 FHLB Borrowing Availability $2,302 Fed Discount Window Availability $233 PPP Liquidity Facility Availability $1,441 Fed Funds Lines $942 Line of Credit at Correspondent Bank $25 Total Liquidity Sources $7,311 |
Strong Capital Position at September 30, 2020 17 Capital Ratio Regulatory Well Capitalized Atlantic Union Bankshares* Atlantic Union Bank* Common Equity Tier 1 Ratio (CET1) 7.0% 10.0% 12.0% Tier 1 Capital Ratio 8.5% 11.2% 12.0% Total Risk Based Capital Ratio 10.5% 13.9% 12.8% Leverage Ratio 5.0% 8.8% 9.5% Tangible Common Equity Ratio (non-GAAP) - 7.9% 9.4% *Capital information presented herein is based on estimates and subject to change pending the Company’s filing of its regulatory reports Stress Testing • As a matter of sound enterprise risk management practice, the Company periodically conducts capital, credit and liquidity stress tests for scenarios such as the current operating environment • Results from these internal stress tests provides confidence that throughout the pandemic crisis AUB will remain well-capitalized and that it has the necessary liquidity and access to multiple funding sources to meet the challenges of COVID-19 Capital Management • Atlantic Union capital management objectives are to: • Maintain designation as a “well capitalized” institution • Ensure capital levels are commensurate with the Company’s risk profile, capital stress test projections, and strategic plan objectives • The Company’s capital ratio’s are well above regulatory well capitalized levels as of 9/30/2020 • During the third quarter, the Company paid dividends of $0.25 per common share and $156.60 per outstanding share of Series A Preferred Stock (4) Non-GAAP financial measure. For non-GAAP financial measures, see reconciliation to most directly comparable GAAP measures in “Appendix – Reconciliation of Non-GAAP Disclosures” Quarterly Roll Forward Common Equity Tier 1 Ratio Tangible Common Equity Ratio4 Tangible Book Value per Share4 At 6/30/2020 9.88% 7.74% $18.54 Pre-Provision Net Income 0.44% 0.34% 0.82 After-Tax Provision -0.04% -0.03% (0.07) CECL Transition Adjustment (1) 0.01% -- -- Common Dividends (2) -0.14% -0.10% (0.25) AOCI -- 0.01% 0.02 Other 0.06% 0.04% 0.08 Asset Growth -0.18% -0.08% -- At 9/30/20 - Reported 10.03% 7.91% $19.13 PPP Loan Balances Impact (3) -- 0.75% -- At 9/30/20 - Excluding PPP Balances 10.03% 8.66% $19.13 (1) 25% of the increase in ACL as compared to the Day 1 estimate of CECL (2) 25 cents per share (3) Approximately $1.6 billion |
Appendix |
Reconciliation of Non-GAAP Disclosures 19 Operating Earnings Per Share The Company has provided supplemental performance measures on a tax-equivalent, tangible, operating, or pre- tax pre-provision basis. These non-GAAP financial measures are a supplement to GAAP, which is used to prepare the Company’s financial statements, and should not be considered in isolation or as a substitute for comparable measures calculated in accordance with GAAP. In addition, the Company’s non-GAAP financial measures may not be comparable to non-GAAP financial measures of other companies. The Company uses the non-GAAP financial measures discussed herein in its analysis of the Company’s performance. The Company’s management believes that these non-GAAP financial measures provide additional understanding of ongoing operations, enhance comparability of 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 the Company’s underlying performance. |
Reconciliation of Non-GAAP Disclosures 20 Operating Earnings Per Share Pre-tax pre-provision (PTPP) earnings excludes the provision for credit losses, which can fluctuate significantly from period-to-period under the recently adopted CECL methodology, and income tax expense. The Company believes this measure is useful to investors as it excludes certain costs resulting from acquisition activity as well as the potentially volatile provision measure, and allows for greater comparability with others in the industry and for investors to more clearly see the combined economic results of the organization’s operations. In addition, the Company believes that PTPP earnings excluding the amortization of intangibles helps illustrate the Company’s core operating performance. Additionally, the Company believes that return on tangible common equity (ROTCE) is a meaningful supplement to GAAP financial measures and 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. PRE-TAX PRE-PROVISION OPERATING EARNINGS For the three months ended (Dollars in thousands, except per share amounts) 3Q2020 2Q2020 Net income Net income (GAAP) $ 61,000 $ 30,709 Plus: Provision for credit losses 6,558 34,200 Plus: Income tax expense 11,008 5,514 PTPP operating earnings (non-GAAP) $ 78,566 $ 70,423 Return on assets (ROA) Average assets $ 19,785,167 $ 19,157,238 ROA (GAAP) 1.23% 0.64% PTPP operating ROA (non-GAAP) 1.58% 1.48% Return on equity (ROE) Net income available to common shareholders (GAAP) $ 58,309 $ 30,709 Plus: Amortization of intangibles, tax effected 3,202 3,336 Net operating earnings available to common shareholders before amortization of intangibles (non-GAAP) $ 61,511 $ 34,045 PTPP operating earnings (non-GAAP) $ 78,566 $ 70,423 Plus: Amortization of intangibles 4,053 4,223 Less: Dividends on preferred stock 2,691 - PTPP operating earnings available to common shareholders before amortization of intangibles (non-GAAP) $ 79,928 $ 74,646 Average common equity (GAAP) $ 2,648,777 $ 2,489,969 Less: Average intangible assets 998,576 1,002,696 Less: Average perpetual preferred stock 166,353 40,325 Average tangible common equity (non-GAAP) $ 1,483,848 $ 1,446,948 ROE (GAAP) 9.16% 4.96% Operating ROTCE (non-GAAP) 16.49% 9.46% PTPP operating ROTCE (non-GAAP) 21.43% 20.75% |
Reconciliation of Non-GAAP Disclosures 21 Operating Earnings Per Share The operating efficiency ratio (FTE) excludes the amortization of intangible assets and merger-related costs. This measure is similar to the measure utilized by the Company when analyzing corporate performance and is also similar to the measure utilized for incentive compensation. The Company believes this measure is useful to investors as it excludes certain costs resulting from acquisition activity allowing for greater comparability with others in the industry and allowing investors to more clearly see the combined economic results of the organization’s operations. OPERATING EFFICIENCY RATIO For the three months ended (Dollars in thousands) 3Q2020 2Q2020 Noninterest expense (GAAP) $ 93,222 $ 102,814 Less: Amortization of intangible assets 4,053 4,223 Operating noninterest expense (non-GAAP) $ 89,169 $ 98,591 Net interest income (GAAP) $ 137,381 $ 137,305 Net interest income (FTE) (non-GAAP) 140,282 140,110 Noninterest income (GAAP) 34,407 35,932 Efficiency ratio (GAAP) 54.27% 59.35% Operating efficiency ratio (FTE) (non-GAAP) 51.04% 56.00% |
Reconciliation of Non-GAAP Disclosures 22 Operating Earnings Per Share Net interest income (FTE), which is used in computing net interest margin (FTE) , provides valuable additional insight into the net interest margin 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 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. NET INTEREST MARGIN For the three months ended (Dollars in thousands) 3Q2020 2Q2020 Net interest income (GAAP) $ 137,381 $ 137,305 FTE adjustment 2,901 2,805 Net interest income (FTE) (non-GAAP) $ 140,282 $ 140,110 Average earning assets $ 17,748,152 $ 17,106,132 Net interest margin (GAAP) 3.08% 3.23% Net interest margin (FTE) 3.14% 3.29% |
Reconciliation of Non-GAAP Disclosures 23 Operating Earnings Per Share Tangible common equity is used in the calculation of certain profitability, capital, and per share ratios. The Company believes 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. TANGIBLE COMMON EQUITY As of September 30, 2020 (Dollars in thousands) Atlantic Union Bankshares Atlantic Union Bank Assets (GAAP) $ 19,930,650 $ 19,882,017 Less: Intangible assets 996,628 996,628 Tangible assets (non-GAAP) $ 18,934,022 $ 18,885,389 Less: PPP loans 1,600,577 Tangible assets, excl PPP (non-GAAP) $ 17,333,445 Common equity (GAAP) $ 2,494,528 $ 2,776,489 Less: Intangible assets 996,628 996,628 Tangible common equity (non-GAAP) $ 1,497,900 $ 1,779,861 Common equity to assets (GAAP) 12.5% 14.0% Tangible common equity to tangible assets (non-GAAP) 7.9% 9.4% Tangible common equity to tangible assets, excl PPP (non-GAAP) 8.6% Book value per common share (GAAP) $ 31.86 Tangible book value per common share (non-GAAP) $ 19.13 |
Reconciliation of Non-GAAP Disclosures 24 ($ IN THOUSANDS) Operating Earnings Per Share The Company believes loans held for investment (net of deferred fees and costs), excluding PPP is useful to investors as it provides more clarity on the Company’s organic growth. The Company also believes that the ALLL as a percentage of loans held for investment (net of deferred fees and costs), excluding PPP, is useful to investors because of the size of the Company’s PPP organizations originations and the impact of the embedded credit enhancement provided by the SBA guarantee. ALLOWANCE FOR CREDIT LOSSES RATIO (Dollars in thousands) As of September 30, 2020 As of June 30, 2020 Allowance for loan losses (ALLL) $ 174,122 $ 169,977 Reserve for unfunded commitment 12,000 11,000 Allowance for credit losses (ACL) $ 186,122 $ 180,977 Total loans held for investment (GAAP) $ 14,383,215 $ 14,308,646 Less: PPP adjustments 1,600,577 1,598,718 Total loans held for investment, excluding PPP (non-GAAP) $ 12,782,638 $ 12,709,928 ALLL to total loans held for investment (GAAP) 1.21% 1.19% ALLL to total loans held for investment, excluding PPP (non-GAAP) 1.36% 1.34% ACL to total loans held for investment (GAAP) 1.29% 1.26% ACL to total loans held for investment, excluding PPP (non-GAAP) 1.46% 1.42% |
25 Paycheck Protection Program (PPP) • AUB had 11.1% of dollar share for VA loans, compared to deposit market share of 7% • AUB effectively shared the top spot for number of PPP loans originated in VA and was #1 among VA headquartered banks • AUB had nearly twice the count as the nearest VA headquartered bank • AUB outperformed other banks based on relative branch footprint • 9,581 loans of < $150,000 totaling $356.6 million 1) Dollars of SBA loans approved excludes $50 million in approved loans withdrawn under the safe harbor provision Deposit data as of 6/30.19 and excludes branches with deposits greater than $5 billion PPP data as of June 30, 2020. Figures may not total to 100% due to rounding 16% 12% 12% 11% 10% 10% 6% 5% 4% 3% 3% 2% 2% 2% 1% Professional, Scientific, Technical Svcs Construction Other Svcs (ex Public) Health Care & Social Assistance Accommodation & Food Svcs Retail Trade Real Estate & Rental & Leasing Waste Mgt & Remediation Education & Information Services Finance & Insurance Arts, Recreation, Entertainment Manufacturing Transportation and Warehousing Wholesale Trade Agriculture and Related Industry Distribution of PPP Loans SBA Tier # of SBA Mix $ of SBA Mix Average Median Approved Approved1 Loan Loan $2 million to $10 million 119 1% $ 409,000,000 25% $ 3,437,000 $ 3,068,000 >$350,000 to <$2 million 846 7% $ 630,000,000 38% $ 745,000 $ 600,000 Up to $350,000 10,711 92% $ 612,000,000 37% $ 57,000 $ 30,000 Total 11,676 100% $ 1,650,000,000 100% $ 141,000 $ 36,000 |
26 Paycheck Protection Program (PPP) Note: Virginia branches: AUB 140 Truist 445 Italics indicates a VA HQ'd Lender Rank Lender Count of Loans % of Total 1 Truist Bank 10,203 9.3% 2 Atlantic Union Bank 10,197 9.3% 3 Bank of America, National Association 8,487 7.8% 4 Wells Fargo Bank, National Association 6,247 5.7% 5 Towne Bank 5,126 4.7% 6 Celtic Bank Corporation 2,934 2.7% 7 United Bank 2,845 2.6% 8 Kabbage, Inc. 2,667 2.4% 9 Cross River Bank 2,512 2.3% 10 The First Bank and Trust Company 2,216 2.0% Top 10 Financial Institutions Lending in VA 53,434 49% All Institutions in Lending in VA 109,227 100% SBA PPP Approved Loans for Virginia Ranking of Top 10 Lenders in VA VA HQ'd Bank Rank Lender Count of Loans % of Total 1 Atlantic Union Bank 10,197 27.7% 2 Towne Bank 5,126 13.9% 3 The First Bank and Trust Company 2,216 6.0% 4 Sonabank 2,192 5.9% 5 Navy FCU 1,356 3.7% 6 Citizens and Farmers Bank 1,214 3.3% 7 Capital One, National Association 1,204 3.3% 8 The Old Point National Bank of Phoebus 1,096 3.0% 9 Burke & Herbert Bank & Trust Company 1,049 2.8% 10 Chesapeake Bank 933 2.5% Top 10 Financial Institutions Headquartered in VA 26,583 72% All Institutions Headquartered in VA 36,843 100% SBA PPP Approved Loans for Virginia Ranking of Banks Headquartered in VA |
6J<#.,9/F=BL9&4HJR.;\-:W_PCNOVVJ"#S_(+
M?N]VW.01U_&O09?C;,8R(M"C#]BUR2!_X[7'?\*]\6_] *Y_[Z3_ .*H_P"%
M>^+?^@%<_P#?2?\ Q5=M18>H[R:^\XX.O!6BG]Q@7MW+J%_<7D^WS9Y&D?:,
M#).>*WO 23'Q=:R0(6:%9)#CL IK1L/A3XJO&7S;6&S1NK3S#(_!
2:"R>)HF7S=JJB<9.,8SW]#Q]>:L1PSW,ANKDX
M&!^[.<=<]"/?\JQ8K,[X[NZW,^050'&S)X5@>#CV..*ZC/RL,]4& ,X'4XP?
MZ47_ *Z=/\P(3R1QLC!X]"0?QZFAOO\ _?7\Q3?F<;6(P"",>PSUYH#;WX'K
M^I%%_5_IMO\ ?TOU LLVT$YQP0$CT99%Z]NOZ_
MA7M3H&7[P#8/7T_R3EMKIT5NE^O:_3[^B7;H)FC
M3<93C]Z
KBL57J6'?''A"^?4O#N
MMG3-'UD:=>O:W%DT_P#9FOZ?JNCW9^S74Z*E]I]S&A<2HBRI&ZU#DYX>TYO9
M\T>?D2<^2ZYN5-I&H8?ZU4K9=D^986O1G?"1Q%3#8K"8?#5*;4OP#_ ."9W_!.V3]M
M/Q-XA\5^/=1UGPY\#_ =U%IFM:CH,MI!KOBOQ9-#;WT/A+1KJ\MKV#3X;/3;
MB'4_$.J/9W$UK:WFF6-E"+G5?[0TS]T?$'[/G_!'7X2>)(O@EXRT+]G_ ,/>
M,[N.PLIM$\7>,]3N?$]K)>VZ1V*ZIXBU;Q%
ZLM>W]7?]6[H4>6UUO;^G_E^9) JQ'Y%/
MRH0ID^9OF&",^@P-HZKSSS62Q8RF-"S ;F<+Q)NQTW'&%Z<>G%7@7.0#_N\]
M^I2E-Z/9:^6WY'7"T>B?
M]:=^G3S*VHW"P0 9!F213Y?\1+9( [< BK,%K+*ZR7O(8 H@X8+C*Y/(Z>G_
M -:H6@6*WD>9/,D)C^;T^4
<9&/S/Y8]_TK
MI?Z+\D-_HOR1$KK'/^\<*3EN<\Y.>..^?Y^E)*);A_D^10>K=&'& ,<\>]56
MMGEOH1(?E"CI[8QWY)XS^'/>MH@(=F %&"I[YXZ_3_.*0;_Y%&2PA