Atlantic Union Bankshares Reports Second Quarter Results
Atlantic Union Bankshares Corporation (Nasdaq: AUB) reported Q2 2021 net income of $82.4 million, resulting in earnings per share of $1.05. For the first half of 2021, net income reached $135.6 million with EPS of $1.72. The company noted modest loan growth and strong credit quality. Net interest income rose to $140.5 million, alongside a decrease in nonperforming assets to 0.28% of total loans. The bank repurchased 1.1 million shares under a $125 million buyback program. The allowance for credit losses was $128.3 million, reflecting improved economic conditions.
- Net income of $82.4 million for Q2 2021.
- Earnings per share (EPS) of $1.05 for Q2 2021.
- Increase in net interest income to $140.5 million.
- Decrease in nonperforming assets to 0.28% of total loans.
- Share repurchase program of $125 million with $42.3 million spent on 1.1 million shares.
- Noninterest income decreased by $2.5 million to $28.5 million.
- Mortgage banking income declined by $3.6 million due to lower origination volumes.
RICHMOND, Va., July 22, 2021 (GLOBE NEWSWIRE) -- Atlantic Union Bankshares Corporation (the “Company” or “Atlantic Union”) (Nasdaq: AUB) today reported net income available to common shareholders of
Net income available to common shareholders was
“Atlantic Union delivered solid financial results in the second quarter reflective of steadily improving economic conditions as the headwinds from COVID-19 continued to subside,” said John C. Asbury, president and chief executive officer of Atlantic Union. “During the second quarter, loan balances grew modestly, credit quality remained pristine and our capital and liquidity positions continue to be strong.
“As we head into the second half of 2021, we expect that loan growth will accelerate as economic activity picks up over the next several quarters and credit losses will remain historically low due to the positive economic outlook. Operating under the mantra of soundness, profitability and growth – in that order of priority - Atlantic Union remains committed to generating sustainable, profitable growth and building long term value for our shareholders.”
Small Business Administration (“SBA”) Paycheck Protection Program (“PPP”)
The Company has participated in the SBA PPP under the Coronavirus Aid, Relief, and Economic Security (“CARES”) Act (“PPP Round One”), 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 totaling
Certain provisions of the CARES Act, including additional PPP funding, were extended during December 2020 and expired on May 31, 2021 (“PPP Round Two”). The Company processed over 5,000 loans pursuant to PPP Round Two, with a recorded investment of
In addition to an insignificant amount of PPP loan pay offs, the Company has processed
Share Repurchase Program
On May 4, 2021, the Company’s Board of Directors authorized a share repurchase program (or the “Repurchase Program”) to purchase up to
(*) PPP values are rounded and approximate values
NET INTEREST INCOME
For the second quarter of 2021, net interest income was
The Company’s net interest margin (FTE) (1) includes the impact of acquisition accounting fair value adjustments. Net accretion related to acquisition accounting declined
Deposit | |||||||||||
Loan | Accretion | Borrowings | |||||||||
Accretion | (Amortization) | Amortization | Total | ||||||||
For the quarter ended March 31, 2021 | $ | 4,287 | 20 | (198 | ) | $ | 4,109 | ||||
For the quarter ended June 30, 2021 | 4,132 | 12 | (202 | ) | 3,942 | ||||||
For the remaining six months of 2021 (estimated) | 3,607 | (17 | ) | (407 | ) | 3,183 | |||||
For the years ending (estimated): | |||||||||||
2022 | 6,166 | (43 | ) | (829 | ) | 5,294 | |||||
2023 | 4,594 | (32 | ) | (852 | ) | 3,710 | |||||
2024 | 3,756 | (4 | ) | (877 | ) | 2,875 | |||||
2025 | 2,877 | (1 | ) | (900 | ) | 1,976 | |||||
2026 | 2,298 | — | (926 | ) | 1,372 | ||||||
Thereafter | 10,374 | — | (8,945 | ) | 1,429 | ||||||
Total remaining acquisition accounting fair value adjustments at June 30, 2021 | $ | 33,672 | (97 | ) | (13,736 | ) | $ | 19,839 |
ASSET QUALITY
Overview
During the second quarter of 2021, nonperforming assets (“NPAs”) as a percentage of loans decreased slightly and remained low at
Nonperforming Assets
At June 30, 2021, NPAs totaled
The following table shows a summary of nonperforming asset balances at the quarter ended (dollars in thousands):
June 30, | March 31, | December 31, | September 30, | June 30, | ||||||||||
2021 | 2021 | 2020 | 2020 | 2020 | ||||||||||
Nonaccrual loans | $ | 36,399 | $ | 41,866 | $ | 42,448 | $ | 39,023 | $ | 39,624 | ||||
Foreclosed properties | 1,696 | 2,344 | 2,773 | 4,159 | 4,397 | |||||||||
Total nonperforming assets | $ | 38,095 | $ | 44,210 | $ | 45,221 | $ | 43,182 | $ | 44,021 |
The following table shows the activity in nonaccrual loans for the quarter ended (dollars in thousands):
June 30, | March 31, | December 31, | September 30, | June 30, | |||||||||||||||
2021 | 2021 | 2020 | 2020 | 2020 | |||||||||||||||
Beginning Balance | $ | 41,866 | $ | 42,448 | $ | 39,023 | $ | 39,624 | $ | 44,022 | |||||||||
Net customer payments | (9,307 | ) | (4,133 | ) | (4,640 | ) | (2,803 | ) | (6,524 | ) | |||||||||
Additions | 4,162 | 3,821 | 8,211 | 2,790 | 3,206 | ||||||||||||||
Charge-offs | (183 | ) | (270 | ) | (146 | ) | (588 | ) | (1,088 | ) | |||||||||
Loans returning to accruing status | (153 | ) | — | — | — | 8 | |||||||||||||
Transfers to foreclosed property | 14 | — | — | — | — | ||||||||||||||
Ending Balance | $ | 36,399 | $ | 41,866 | $ | 42,448 | $ | 39,023 | $ | 39,624 |
The following table shows the activity in foreclosed properties for the quarter ended (dollars in thousands):
June 30, | March 31, | December 31, | September 30, | June 30, | |||||||||||||||
2021 | 2021 | 2020 | 2020 | 2020 | |||||||||||||||
Beginning Balance | $ | 2,344 | $ | 2,773 | $ | 4,159 | $ | 4,397 | $ | 4,444 | |||||||||
Additions of foreclosed property | 14 | — | — | — | — | ||||||||||||||
Valuation adjustments | — | — | (35 | ) | — | — | |||||||||||||
Proceeds from sales | (572 | ) | (419 | ) | (1,357 | ) | (254 | ) | (55 | ) | |||||||||
Gains (losses) from sales | (90 | ) | (10 | ) | 6 | 16 | 8 | ||||||||||||
Ending Balance | $ | 1,696 | $ | 2,344 | $ | 2,773 | $ | 4,159 | $ | 4,397 |
Past Due Loans
Past due loans still accruing interest totaled
Net Charge-offs
Net charge-offs totaled
Provision for Credit Losses
For the quarter ended June 30, 2021, the Company recorded a negative provision for credit losses of
Allowance for Credit Losses
At June 30, 2021, the ACL was
At June 30, 2021, the ALLL decreased
NONINTEREST INCOME
Noninterest income decreased
NONINTEREST EXPENSE
Noninterest expense decreased
INCOME TAXES
The effective tax rate for the three months ended June 30, 2021 was
BALANCE SHEET
At June 30, 2021, total assets were
At June 30, 2021, loans held for investment (net of deferred fees and costs) were
At June 30, 2021, total deposits were
The following table shows the Company’s capital ratios at the quarters ended:
June 30, | March 31, | June 30, | ||||
2021 | 2020 | 2020 | ||||
Common equity Tier 1 capital ratio (2) | 10.56 | % | 10.56 | % | 9.88 | % |
Tier 1 capital ratio (2) | 11.67 | % | 11.70 | % | 11.03 | % |
Total capital ratio (2) | 14.05 | % | 14.25 | % | 13.81 | % |
Leverage ratio (Tier 1 capital to average assets) (2) | 9.20 | % | 9.18 | % | 8.82 | % |
Common equity to total assets | 12.91 | % | 12.81 | % | 12.41 | % |
Tangible common equity to tangible assets (1) | 8.40 | % | 8.24 | % | 7.74 | % |
_____________________________
(2) All ratios at June 30, 2021 are estimates and subject to change pending the Company’s filing of its FR Y9-C. All other periods are presented as filed.
During the second quarter of 2021, the Company declared and paid cash dividends of
On May 4, 2021, the Company’s Board of Directors authorized the Repurchase Program to purchase up to
_____________________________
(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.
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 129 branches and approximately 150 ATMs located throughout Virginia, and in portions of Maryland and North Carolina. Certain non-bank financial services affiliates of Atlantic Union Bank include: Atlantic Union Equipment Finance, Inc., which provides equipment financing; Old Dominion Capital Management, Inc., and its subsidiary, Outfitter Advisors, Ltd., and Dixon, Hubard, Feinour, & Brown, Inc., which provide investment advisory services; Atlantic Union Financial Consultants, LLC, which provides brokerage services; and Union Insurance Group, LLC, which offers various lines of insurance products.
SECOND QUARTER 2021 EARNINGS RELEASE CONFERENCE CALL
The Company will hold a conference call and webcast for analysts on Thursday, July 22, 2021 at 9:00 a.m. Eastern Time during which management will review the second quarter 2021 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 2240959. Management will conduct a listen-only webcast with accompanying slides, which can be found at: https://edge.media-server.com/mmc/p/e3ix8xvr.
A replay of the webcast, and the accompanying slides, will be available on the Company’s website for 90 days at: https://investors.atlanticunionbank.com/.
NON-GAAP FINANCIAL MEASURES
In reporting the results as of and for the periods ended June 30, 2021, 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 the effects of or changes in:
- 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;
- 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 from fintech companies;
- 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 supply chains and methods used to distribute 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, the uncertainty regarding new variants of COVID-19 that have emerged, the speed and efficacy of vaccine and treatment developments, 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;
- the discontinuation of LIBOR and its impact on the financial markets, and the Company’s ability to manage operational, legal and compliance risks related to the discontinuation of LIBOR and implementation of one or more alternate reference rates,
- 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, as amended by the CAA, 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, as amended by the CAA;
- 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, 2020 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 Six Months Ended | ||||||||||||||||||
06/30/21 | 03/31/21 | 06/30/20 | 06/30/21 | 06/30/20 | |||||||||||||||
Results of Operations | (unaudited) | (unaudited) | (unaudited) | (unaudited) | (unaudited) | ||||||||||||||
Interest and dividend income | $ | 150,852 | $ | 147,673 | $ | 162,867 | $ | 298,525 | $ | 334,193 | |||||||||
Interest expense | 10,304 | 12,775 | 25,562 | 23,079 | 61,880 | ||||||||||||||
Net interest income | 140,548 | 134,898 | 137,305 | 275,446 | 272,313 | ||||||||||||||
Provision for credit losses | (27,414 | ) | (13,624 | ) | 34,200 | (41,037 | ) | 94,396 | |||||||||||
Net interest income after provision for credit losses | 167,962 | 148,522 | 103,105 | 316,483 | 177,917 | ||||||||||||||
Noninterest income | 28,466 | 30,985 | 35,932 | 59,451 | 64,838 | ||||||||||||||
Noninterest expenses | 91,971 | 111,937 | 102,814 | 203,908 | 198,459 | ||||||||||||||
Income before income taxes | 104,457 | 67,570 | 36,223 | 172,026 | 44,296 | ||||||||||||||
Income tax expense | 19,073 | 11,381 | 5,514 | 30,453 | 6,498 | ||||||||||||||
Net income | 85,384 | 56,189 | 30,709 | 141,573 | 37,798 | ||||||||||||||
Dividends on preferred stock | 2,967 | 2,967 | — | 5,934 | — | ||||||||||||||
Net income available to common shareholders | $ | 82,417 | $ | 53,222 | $ | 30,709 | $ | 135,639 | $ | 37,798 | |||||||||
Interest earned on earning assets (FTE) (1) | $ | 153,996 | $ | 150,726 | $ | 165,672 | $ | 304,722 | $ | 339,755 | |||||||||
Net interest income (FTE) (1) | 143,692 | 137,951 | 140,110 | 281,643 | 277,875 | ||||||||||||||
Total revenue (FTE) (1) | 172,158 | 168,936 | 176,042 | 341,094 | 342,713 | ||||||||||||||
Pre-tax pre-provision adjusted operating earnings (8) | 77,043 | 68,563 | 70,390 | 145,606 | 138,492 | ||||||||||||||
Key Ratios | |||||||||||||||||||
Earnings per common share, diluted | $ | 1.05 | $ | 0.67 | $ | 0.39 | $ | 1.72 | $ | 0.48 | |||||||||
Return on average assets (ROA) | 1.72 | % | 1.16 | % | 0.64 | % | 1.44 | % | 0.41 | % | |||||||||
Return on average equity (ROE) | 12.46 | % | 8.38 | % | 4.96 | % | 10.44 | % | 3.06 | % | |||||||||
Return on average tangible common equity (ROTCE) (2) (3) | 21.44 | % | 14.58 | % | 9.46 | % | 18.06 | % | 6.13 | % | |||||||||
Efficiency ratio | 54.42 | % | 67.48 | % | 59.35 | % | 60.89 | % | 58.86 | % | |||||||||
Net interest margin | 3.15 | % | 3.09 | % | 3.23 | % | 3.12 | % | 3.35 | % | |||||||||
Net interest margin (FTE) (1) | 3.23 | % | 3.16 | % | 3.29 | % | 3.19 | % | 3.42 | % | |||||||||
Yields on earning assets (FTE) (1) | 3.46 | % | 3.46 | % | 3.90 | % | 3.46 | % | 4.18 | % | |||||||||
Cost of interest-bearing liabilities | 0.35 | % | 0.43 | % | 0.84 | % | 0.39 | % | 1.03 | % | |||||||||
Cost of deposits | 0.18 | % | 0.23 | % | 0.53 | % | 0.20 | % | 0.68 | % | |||||||||
Cost of funds | 0.23 | % | 0.30 | % | 0.61 | % | 0.27 | % | 0.76 | % | |||||||||
Operating Measures (4) | |||||||||||||||||||
Adjusted operating earnings | $ | 85,384 | $ | 67,736 | $ | 30,682 | $ | 153,120 | $ | 37,640 | |||||||||
Adjusted operating earnings available to common shareholders | 82,417 | 64,769 | 30,682 | 147,186 | 37,640 | ||||||||||||||
Adjusted operating earnings per common share, diluted | $ | 1.05 | $ | 0.82 | $ | 0.39 | $ | 1.87 | $ | 0.48 | |||||||||
Adjusted operating ROA | 1.72 | % | 1.40 | % | 0.64 | % | 1.56 | % | 0.41 | % | |||||||||
Adjusted operating ROE | 12.46 | % | 10.10 | % | 4.96 | % | 11.29 | % | 3.04 | % | |||||||||
Adjusted operating ROTCE (2) (3) | 21.44 | % | 17.58 | % | 9.46 | % | 19.54 | % | 6.11 | % | |||||||||
Adjusted operating efficiency ratio (FTE) (1)(7) | 51.35 | % | 55.38 | % | 53.28 | % | 53.34 | % | 54.04 | % | |||||||||
Per Share Data | |||||||||||||||||||
Earnings per common share, basic | $ | 1.05 | $ | 0.67 | $ | 0.39 | $ | 1.72 | $ | 0.48 | |||||||||
Earnings per common share, diluted | 1.05 | 0.67 | 0.39 | 1.72 | 0.48 | ||||||||||||||
Cash dividends paid per common share | 0.28 | 0.25 | 0.25 | 0.53 | 0.50 | ||||||||||||||
Market value per share | 36.22 | 38.36 | 23.16 | 36.22 | 23.16 | ||||||||||||||
Book value per common share | 33.30 | 32.37 | 31.32 | 33.30 | 31.32 | ||||||||||||||
Tangible book value per common share (2) | 20.59 | 19.78 | 18.54 | 20.59 | 18.54 | ||||||||||||||
Price to earnings ratio, diluted | 8.60 | 14.12 | 14.77 | 10.44 | 23.99 | ||||||||||||||
Price to book value per common share ratio | 1.09 | 1.19 | 0.74 | 1.09 | 0.74 | ||||||||||||||
Price to tangible book value per common share ratio (2) | 1.76 | 1.94 | 1.25 | 1.76 | 1.25 | ||||||||||||||
Weighted average common shares outstanding, basic | 78,819,697 | 78,863,468 | 78,711,765 | 78,841,462 | 79,001,058 | ||||||||||||||
Weighted average common shares outstanding, diluted | 78,843,724 | 78,884,235 | 78,722,690 | 78,863,859 | 79,020,036 | ||||||||||||||
Common shares outstanding at end of period | 77,928,948 | 79,006,331 | 78,713,056 | 77,928,948 | 78,713,056 |
As of & For Three Months Ended | As of & For Six Months Ended | ||||||||||||||||||
06/30/21 | 03/31/21 | 06/30/20 | 06/30/21 | 06/30/20 | |||||||||||||||
Capital Ratios | (unaudited) | (unaudited) | (unaudited) | (unaudited) | (unaudited) | ||||||||||||||
Common equity Tier 1 capital ratio (5) | 10.56 | % | 10.56 | % | 9.88 | % | 10.56 | % | 9.88 | % | |||||||||
Tier 1 capital ratio (5) | 11.67 | % | 11.70 | % | 11.03 | % | 11.67 | % | 11.03 | % | |||||||||
Total capital ratio (5) | 14.05 | % | 14.25 | % | 13.81 | % | 14.05 | % | 13.81 | % | |||||||||
Leverage ratio (Tier 1 capital to average assets) (5) | 9.20 | % | 9.18 | % | 8.82 | % | 9.20 | % | 8.82 | % | |||||||||
Common equity to total assets | 12.91 | % | 12.81 | % | 12.41 | % | 12.91 | % | 12.41 | % | |||||||||
Tangible common equity to tangible assets (2) | 8.40 | % | 8.24 | % | 7.74 | % | 8.40 | % | 7.74 | % | |||||||||
Financial Condition | |||||||||||||||||||
Assets | $ | 19,989,356 | $ | 19,854,612 | $ | 19,752,317 | $ | 19,989,356 | $ | 19,752,317 | |||||||||
Loans held for investment, net | 13,697,929 | 14,272,280 | 14,308,646 | 13,697,929 | 14,308,646 | ||||||||||||||
Securities | 3,491,669 | 3,317,442 | 2,672,557 | 3,491,669 | 2,672,557 | ||||||||||||||
Earning Assets | 17,824,283 | 17,889,174 | 17,680,876 | 17,824,283 | 17,680,876 | ||||||||||||||
Goodwill | 935,560 | 935,560 | 935,560 | 935,560 | 935,560 | ||||||||||||||
Amortizable intangibles, net | 49,917 | 53,471 | 65,105 | 49,917 | 65,105 | ||||||||||||||
Deposits | 16,659,219 | 16,298,017 | 15,605,139 | 16,659,219 | 15,605,139 | ||||||||||||||
Borrowings | 380,079 | 563,600 | 1,125,030 | 380,079 | 1,125,030 | ||||||||||||||
Stockholders' equity | 2,747,597 | 2,709,732 | 2,618,226 | 2,747,597 | 2,618,226 | ||||||||||||||
Tangible common equity (2) | 1,595,763 | 1,554,344 | 1,451,197 | 1,595,763 | 1,451,197 | ||||||||||||||
Loans held for investment, net of deferred fees and costs | |||||||||||||||||||
Construction and land development | $ | 838,722 | $ | 884,303 | $ | 1,247,939 | $ | 838,722 | $ | 1,247,939 | |||||||||
Commercial real estate - owner occupied | 2,069,658 | 2,083,155 | 2,067,087 | 2,069,658 | 2,067,087 | ||||||||||||||
Commercial real estate - non-owner occupied | 3,712,607 | 3,671,471 | 3,455,125 | 3,712,607 | 3,455,125 | ||||||||||||||
Multifamily real estate | 860,081 | 842,906 | 717,719 | 860,081 | 717,719 | ||||||||||||||
Commercial & Industrial | 2,990,622 | 3,599,884 | 3,555,971 | 2,990,622 | 3,555,971 | ||||||||||||||
Residential 1-4 Family - Commercial | 637,485 | 658,051 | 715,384 | 637,485 | 715,384 | ||||||||||||||
Residential 1-4 Family - Consumer | 823,355 | 816,916 | 841,051 | 823,355 | 841,051 | ||||||||||||||
Residential 1-4 Family - Revolving | 559,014 | 563,786 | 627,765 | 559,014 | 627,765 | ||||||||||||||
Auto | 411,073 | 406,349 | 380,053 | 411,073 | 380,053 | ||||||||||||||
Consumer | 195,036 | 215,711 | 311,362 | 195,036 | 311,362 | ||||||||||||||
Other Commercial | 600,276 | 529,748 | 389,190 | 600,276 | 389,190 | ||||||||||||||
Total loans held for investment | $ | 13,697,929 | $ | 14,272,280 | $ | 14,308,646 | $ | 13,697,929 | $ | 14,308,646 | |||||||||
Deposits | |||||||||||||||||||
NOW accounts | $ | 3,777,540 | $ | 3,612,135 | $ | 3,618,523 | $ | 3,777,540 | $ | 3,618,523 | |||||||||
Money market accounts | 4,450,724 | 4,244,092 | 4,158,325 | 4,450,724 | 4,158,325 | ||||||||||||||
Savings accounts | 1,032,171 | 991,418 | 824,164 | 1,032,171 | 824,164 | ||||||||||||||
Time deposits of | 566,180 | 619,040 | 689,693 | 566,180 | 689,693 | ||||||||||||||
Other time deposits | 1,610,032 | 1,764,933 | 1,968,474 | 1,610,032 | 1,968,474 | ||||||||||||||
Time deposits | 2,176,212 | 2,383,973 | 2,658,167 | 2,176,212 | 2,658,167 | ||||||||||||||
Total interest-bearing deposits | $ | 11,436,647 | $ | 11,231,618 | $ | 11,259,179 | $ | 11,436,647 | $ | 11,259,179 | |||||||||
Demand deposits | 5,222,572 | 5,066,399 | 4,345,960 | 5,222,572 | 4,345,960 | ||||||||||||||
Total deposits | $ | 16,659,219 | $ | 16,298,017 | $ | 15,605,139 | $ | 16,659,219 | $ | 15,605,139 | |||||||||
Averages | |||||||||||||||||||
Assets | $ | 19,922,978 | $ | 19,686,854 | $ | 19,157,238 | $ | 19,805,569 | $ | 18,358,579 | |||||||||
Loans held for investment, net | 13,971,939 | 14,064,123 | 13,957,711 | 14,017,777 | 13,275,817 | ||||||||||||||
Loans held for sale | 36,790 | 63,022 | 56,846 | 49,834 | 53,783 | ||||||||||||||
Securities | 3,420,329 | 3,209,377 | 2,648,967 | 3,315,435 | 2,635,202 | ||||||||||||||
Earning assets | 17,868,938 | 17,692,095 | 17,106,132 | 17,781,005 | 16,334,901 | ||||||||||||||
Deposits | 16,500,541 | 16,074,650 | 14,960,386 | 16,288,772 | 14,153,621 | ||||||||||||||
Time deposits | 2,270,217 | 2,490,432 | 2,667,268 | 2,379,716 | 2,711,384 | ||||||||||||||
Interest-bearing deposits | 11,446,768 | 11,491,129 | 10,941,368 | 11,468,826 | 10,681,393 | ||||||||||||||
Borrowings | 399,855 | 574,678 | 1,344,994 | 486,784 | 1,395,539 | ||||||||||||||
Interest-bearing liabilities | 11,846,623 | 12,065,807 | 12,286,362 | 11,955,610 | 12,076,932 | ||||||||||||||
Stockholders' equity | 2,747,864 | 2,719,941 | 2,489,969 | 2,733,980 | 2,487,807 | ||||||||||||||
Tangible common equity (2) | 1,594,311 | 1,562,575 | 1,446,948 | 1,578,531 | 1,462,875 |
As of & For Three Months Ended | As of & For Six Months Ended | ||||||||||||||||||
06/30/21 | 03/31/21 | 06/30/20 | 06/30/21 | 06/30/20 | |||||||||||||||
Asset Quality | (unaudited) | (unaudited) | (unaudited) | (unaudited) | (unaudited) | ||||||||||||||
Allowance for Credit Losses (ACL) | |||||||||||||||||||
Beginning balance, Allowance for loan and lease losses (ALLL) | $ | 142,911 | $ | 160,540 | $ | 141,043 | $ | 160,540 | $ | 42,294 | |||||||||
Add: Day 1 impact from adoption of CECL | — | — | — | — | 47,484 | ||||||||||||||
Add: Recoveries | 1,876 | 2,469 | 1,411 | 4,345 | 3,571 | ||||||||||||||
Less: Charge-offs | 1,945 | 3,641 | 4,677 | 5,586 | 11,828 | ||||||||||||||
Add: Provision for loan losses | (24,581 | ) | (16,457 | ) | 32,200 | (41,038 | ) | 88,456 | |||||||||||
Ending balance, ALLL | $ | 118,261 | $ | 142,911 | $ | 169,977 | $ | 118,261 | $ | 169,977 | |||||||||
Beginning balance, Reserve for unfunded commitment (RUC) | $ | 12,833 | $ | 10,000 | $ | 9,000 | $ | 10,000 | $ | 900 | |||||||||
Add: Day 1 impact from adoption of CECL | — | — | — | — | 4,160 | ||||||||||||||
Add: Provision for unfunded commitments | (2,833 | ) | 2,833 | 2,000 | — | 5,940 | |||||||||||||
Ending balance, RUC | $ | 10,000 | $ | 12,833 | $ | 11,000 | $ | 10,000 | $ | 11,000 | |||||||||
Total ACL | $ | 128,261 | $ | 155,744 | $ | 180,977 | $ | 128,261 | $ | 180,977 | |||||||||
ACL / total outstanding loans | 0.94 | % | 1.09 | % | 1.26 | % | 0.94 | % | 1.26 | % | |||||||||
ACL / total adjusted loans(9) | 1.00 | % | 1.22 | % | 1.42 | % | 1.00 | % | 1.42 | % | |||||||||
ALLL / total outstanding loans | 0.86 | % | 1.00 | % | 1.19 | % | 0.86 | % | 1.19 | % | |||||||||
ALLL / total adjusted loans(9) | 0.92 | % | 1.12 | % | 1.34 | % | 0.92 | % | 1.34 | % | |||||||||
Net charge-offs / total average loans | 0.00 | % | 0.03 | % | 0.09 | % | 0.02 | % | 0.13 | % | |||||||||
Net charge-offs / total adjusted average loans(9) | 0.00 | % | 0.04 | % | 0.10 | % | 0.02 | % | 0.14 | % | |||||||||
Provision for loan losses/ total average loans | (0.71 | )% | (0.47 | )% | 0.93 | % | (0.59 | )% | 1.34 | % | |||||||||
Provision for loan losses/ total adjusted average loans(9) | (0.77 | )% | (0.52 | )% | 1.02 | % | (0.65 | )% | 1.48 | % | |||||||||
Nonperforming Assets (6) | |||||||||||||||||||
Construction and land development | $ | 2,685 | $ | 2,637 | $ | 3,977 | $ | 2,685 | $ | 3,977 | |||||||||
Commercial real estate - owner occupied | 6,969 | 7,016 | 8,924 | 6,969 | 8,924 | ||||||||||||||
Commercial real estate - non-owner occupied | 3,026 | 1,958 | 1,877 | 3,026 | 1,877 | ||||||||||||||
Multifamily real estate | 113 | — | 33 | 113 | 33 | ||||||||||||||
Commercial & Industrial | 1,908 | 2,023 | 2,708 | 1,908 | 2,708 | ||||||||||||||
Residential 1-4 Family - Commercial | 4,200 | 9,190 | 5,784 | 4,200 | 5,784 | ||||||||||||||
Residential 1-4 Family - Consumer | 13,489 | 14,770 | 12,029 | 13,489 | 12,029 | ||||||||||||||
Residential 1-4 Family - Revolving | 3,726 | 3,853 | 3,626 | 3,726 | 3,626 | ||||||||||||||
Auto | 179 | 303 | 584 | 179 | 584 | ||||||||||||||
Consumer | 104 | 116 | 81 | 104 | 81 | ||||||||||||||
Other Commercial | — | — | 1 | — | 1 | ||||||||||||||
Nonaccrual loans | $ | 36,399 | $ | 41,866 | $ | 39,624 | $ | 36,399 | $ | 39,624 | |||||||||
Foreclosed property | 1,696 | 2,344 | 4,397 | 1,696 | 4,397 | ||||||||||||||
Total nonperforming assets (NPAs) | $ | 38,095 | $ | 44,210 | $ | 44,021 | $ | 38,095 | $ | 44,021 | |||||||||
Construction and land development | $ | 186 | $ | 189 | $ | 473 | $ | 186 | $ | 473 | |||||||||
Commercial real estate - owner occupied | 2,276 | 3,180 | 7,851 | 2,276 | 7,851 | ||||||||||||||
Commercial real estate - non-owner occupied | 827 | 817 | 878 | 827 | 878 | ||||||||||||||
Multifamily real estate | — | — | 366 | — | 366 | ||||||||||||||
Commercial & Industrial | 1,088 | 654 | 178 | 1,088 | 178 | ||||||||||||||
Residential 1-4 Family - Commercial | 759 | 576 | 578 | 759 | 578 | ||||||||||||||
Residential 1-4 Family - Consumer | 2,725 | 3,041 | 5,099 | 2,725 | 5,099 | ||||||||||||||
Residential 1-4 Family - Revolving | 561 | 917 | 1,995 | 561 | 1,995 | ||||||||||||||
Auto | 168 | 154 | 181 | 168 | 181 | ||||||||||||||
Consumer | 156 | 248 | 1,157 | 156 | 1,157 | ||||||||||||||
Other Commercial | — | — | 499 | — | 499 | ||||||||||||||
Loans ≥ 90 days and still accruing | $ | 8,746 | $ | 9,776 | $ | 19,255 | $ | 8,746 | $ | 19,255 | |||||||||
Total NPAs and loans ≥ 90 days | $ | 46,841 | $ | 53,986 | $ | 63,276 | $ | 46,841 | $ | 63,276 | |||||||||
NPAs / total outstanding loans | 0.28 | % | 0.31 | % | 0.31 | % | 0.28 | % | 0.31 | % | |||||||||
NPAs / total adjusted loans(9) | 0.30 | % | 0.35 | % | 0.35 | % | 0.30 | % | 0.35 | % | |||||||||
NPAs / total assets | 0.19 | % | 0.22 | % | 0.22 | % | 0.19 | % | 0.22 | % | |||||||||
ALLL / nonaccrual loans | 324.90 | % | 341.35 | % | 428.97 | % | 324.90 | % | 428.97 | % | |||||||||
ALLL/ nonperforming assets | 310.44 | % | 323.25 | % | 386.13 | % | 310.44 | % | 386.13 | % | |||||||||
As of & For Three Months Ended | As of & For Six Months Ended | ||||||||||||||||||
06/30/21 | 03/31/21 | 06/30/20 | 06/30/21 | 06/30/20 | |||||||||||||||
Past Due Detail (6) | (unaudited) | (unaudited) | (unaudited) | (unaudited) | (unaudited) | ||||||||||||||
Construction and land development | $ | 798 | $ | 865 | $ | 1,683 | $ | 798 | $ | 1,683 | |||||||||
Commercial real estate - owner occupied | 1,450 | 3,426 | 1,679 | 1,450 | 1,679 | ||||||||||||||
Commercial real estate - non-owner occupied | 1,501 | 1,055 | 930 | 1,501 | 930 | ||||||||||||||
Multifamily real estate | 156 | 187 | — | 156 | — | ||||||||||||||
Commercial & Industrial | 948 | 3,086 | 1,602 | 948 | 1,602 | ||||||||||||||
Residential 1-4 Family - Commercial | 710 | 1,803 | 480 | 710 | 480 | ||||||||||||||
Residential 1-4 Family - Consumer | 764 | 6,831 | 1,229 | 764 | 1,229 | ||||||||||||||
Residential 1-4 Family - Revolving | 919 | 1,397 | 1,924 | 919 | 1,924 | ||||||||||||||
Auto | 1,333 | 1,035 | 1,176 | 1,333 | 1,176 | ||||||||||||||
Consumer | 545 | 595 | 844 | 545 | 844 | ||||||||||||||
Other Commercial | 375 | 407 | 456 | 375 | 456 | ||||||||||||||
Loans 30-59 days past due | $ | 9,499 | $ | 20,687 | $ | 12,003 | $ | 9,499 | $ | 12,003 | |||||||||
Construction and land development | $ | 310 | $ | 473 | $ | 294 | $ | 310 | $ | 294 | |||||||||
Commercial real estate - owner occupied | 2,008 | 514 | 430 | 2,008 | 430 | ||||||||||||||
Commercial real estate - non-owner occupied | 78 | 1,413 | 369 | 78 | 369 | ||||||||||||||
Multifamily real estate | — | 81 | — | — | — | ||||||||||||||
Commercial & Industrial | 1,733 | 613 | 296 | 1,733 | 296 | ||||||||||||||
Residential 1-4 Family - Commercial | 565 | 798 | 2,105 | 565 | 2,105 | ||||||||||||||
Residential 1-4 Family - Consumer | 992 | 808 | 3,817 | 992 | 3,817 | ||||||||||||||
Residential 1-4 Family - Revolving | 678 | 284 | 1,048 | 678 | 1,048 | ||||||||||||||
Auto | 165 | 165 | 290 | 165 | 290 | ||||||||||||||
Consumer | 297 | 314 | 561 | 297 | 561 | ||||||||||||||
Other Commercial | — | 88 | — | — | — | ||||||||||||||
Loans 60-89 days past due | $ | 6,826 | $ | 5,551 | $ | 9,210 | $ | 6,826 | $ | 9,210 | |||||||||
Past Due and still accruing | $ | 25,071 | $ | 36,014 | $ | 40,468 | $ | 25,071 | $ | 40,468 | |||||||||
Past Due and still accruing / total loans | 0.18 | % | 0.25 | % | 0.28 | % | 0.18 | % | 0.28 | % | |||||||||
Past Due and still accruing / total adjusted loans(9) | 0.20 | % | 0.28 | % | 0.32 | % | 0.20 | % | 0.32 | % | |||||||||
Troubled Debt Restructurings | |||||||||||||||||||
Performing | $ | 13,053 | $ | 13,670 | $ | 15,303 | $ | 13,053 | $ | 15,303 | |||||||||
Nonperforming | 6,231 | 6,058 | 5,042 | 6,231 | 5,042 | ||||||||||||||
Total troubled debt restructurings | $ | 19,284 | $ | 19,728 | $ | 20,345 | $ | 19,284 | $ | 20,345 | |||||||||
Alternative Performance Measures (non-GAAP) | |||||||||||||||||||
Net interest income (FTE) (1) | |||||||||||||||||||
Net interest income (GAAP) | $ | 140,548 | $ | 134,898 | $ | 137,305 | $ | 275,446 | $ | 272,313 | |||||||||
FTE adjustment | 3,144 | 3,053 | 2,805 | 6,197 | 5,562 | ||||||||||||||
Net interest income (FTE) (non-GAAP) | $ | 143,692 | $ | 137,951 | $ | 140,110 | $ | 281,643 | $ | 277,875 | |||||||||
Noninterest income (GAAP) | 28,466 | 30,985 | 35,932 | 59,451 | 64,838 | ||||||||||||||
Total revenue (FTE) (non-GAAP) | $ | 172,158 | $ | 168,936 | $ | 176,042 | $ | 341,094 | $ | 342,713 | |||||||||
Average earning assets | $ | 17,868,938 | $ | 17,692,095 | $ | 17,106,132 | $ | 17,781,005 | $ | 16,334,901 | |||||||||
Net interest margin | 3.15 | % | 3.09 | % | 3.23 | % | 3.12 | % | 3.35 | % | |||||||||
Net interest margin (FTE) | 3.23 | % | 3.16 | % | 3.29 | % | 3.19 | % | 3.42 | % | |||||||||
Tangible Assets (2) | |||||||||||||||||||
Ending assets (GAAP) | $ | 19,989,356 | $ | 19,854,612 | $ | 19,752,317 | $ | 19,989,356 | $ | 19,752,317 | |||||||||
Less: Ending goodwill | 935,560 | 935,560 | 935,560 | 935,560 | 935,560 | ||||||||||||||
Less: Ending amortizable intangibles | 49,917 | 53,471 | 65,105 | 49,917 | 65,105 | ||||||||||||||
Ending tangible assets (non-GAAP) | $ | 19,003,879 | $ | 18,865,581 | $ | 18,751,652 | $ | 19,003,879 | $ | 18,751,652 | |||||||||
Tangible Common Equity (2) | |||||||||||||||||||
Ending equity (GAAP) | $ | 2,747,597 | $ | 2,709,732 | $ | 2,618,226 | $ | 2,747,597 | $ | 2,618,226 | |||||||||
Less: Ending goodwill | 935,560 | 935,560 | 935,560 | 935,560 | 935,560 | ||||||||||||||
Less: Ending amortizable intangibles | 49,917 | 53,471 | 65,105 | 49,917 | 65,105 | ||||||||||||||
Less: Perpetual preferred stock | 166,357 | 166,357 | 166,364 | 166,357 | 166,364 | ||||||||||||||
Ending tangible common equity (non-GAAP) | $ | 1,595,763 | $ | 1,554,344 | $ | 1,451,197 | $ | 1,595,763 | $ | 1,451,197 | |||||||||
Average equity (GAAP) | $ | 2,747,864 | $ | 2,719,941 | $ | 2,489,969 | $ | 2,733,980 | $ | 2,487,807 | |||||||||
Less: Average goodwill | 935,560 | 935,560 | 935,560 | 935,560 | 935,560 | ||||||||||||||
Less: Average amortizable intangibles | 51,637 | 55,450 | 67,136 | 53,533 | 69,210 | ||||||||||||||
Less: Average perpetual preferred stock | 166,356 | 166,356 | 40,325 | 166,356 | 20,162 | ||||||||||||||
Average tangible common equity (non-GAAP) | $ | 1,594,311 | $ | 1,562,575 | $ | 1,446,948 | $ | 1,578,531 | $ | 1,462,875 | |||||||||
ROTCE (2)(3) | |||||||||||||||||||
Net income available to common shareholders (GAAP) | $ | 82,417 | $ | 53,222 | $ | 30,709 | $ | 135,639 | $ | 37,798 | |||||||||
Plus: Amortization of intangibles, tax effected | 2,819 | 2,947 | 3,336 | 5,765 | 6,813 | ||||||||||||||
Net income available to common shareholders before amortization of intangibles (non-GAAP) | $ | 85,236 | $ | 56,169 | $ | 34,045 | $ | 141,404 | $ | 44,611 | |||||||||
Return on average tangible common equity (ROTCE) (2) (3) | 21.44 | % | 14.58 | % | 9.46 | % | 18.06 | % | 6.13 | % |
As of & For Three Months Ended | As of & For Six Months Ended | ||||||||||||||||||
06/30/21 | 03/31/21 | 06/30/20 | 06/30/21 | 06/30/20 | |||||||||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | (unaudited) | |||||||||||||||
Operating Measures (4) | |||||||||||||||||||
Net income (GAAP) | $ | 85,384 | $ | 56,189 | $ | 30,709 | $ | 141,573 | $ | 37,798 | |||||||||
Plus: Net loss related to balance sheet repositioning, net of tax | — | 11,609 | 8,141 | 11,609 | 9,539 | ||||||||||||||
Less: Gain on sale of securities, net of tax | — | 62 | 8,168 | 62 | 9,697 | ||||||||||||||
Adjusted operating earnings (non-GAAP) | 85,384 | 67,736 | 30,682 | 153,120 | 37,640 | ||||||||||||||
Less: Dividends on preferred stock | 2,967 | 2,967 | — | 5,934 | — | ||||||||||||||
Adjusted operating earnings available to common shareholders (non-GAAP) | $ | 82,417 | $ | 64,769 | $ | 30,682 | $ | 147,186 | $ | 37,640 | |||||||||
Noninterest expense (GAAP) | $ | 91,971 | $ | 111,937 | $ | 102,814 | $ | 203,908 | $ | 198,459 | |||||||||
Less: Amortization of intangible assets | 3,568 | 3,730 | 4,223 | 7,298 | 8,624 | ||||||||||||||
Less: Losses related to balance sheet repositioning | — | 14,695 | 10,306 | 14,695 | 10,306 | ||||||||||||||
Adjusted operating noninterest expense (non-GAAP) | $ | 88,403 | $ | 93,512 | $ | 88,285 | $ | 181,915 | $ | 179,529 | |||||||||
Noninterest income (GAAP) | $ | 28,466 | $ | 30,985 | $ | 35,932 | $ | 59,451 | $ | 64,838 | |||||||||
Less: Losses related to balance sheet repositioning | — | — | — | — | (1,769 | ) | |||||||||||||
Less: Gain on sale of securities | — | 78 | 10,339 | 78 | 12,275 | ||||||||||||||
Adjusted operating noninterest income (non-GAAP) | $ | 28,466 | $ | 30,907 | $ | 25,593 | $ | 59,373 | $ | 54,332 | |||||||||
Net interest income (FTE) (non-GAAP) (1) | $ | 143,692 | $ | 137,951 | $ | 140,110 | $ | 281,643 | $ | 277,875 | |||||||||
Adjusted operating noninterest income (non-GAAP) | 28,466 | 30,907 | 25,593 | 59,373 | 54,332 | ||||||||||||||
Total adjusted revenue (FTE) (non-GAAP) (1) | $ | 172,158 | $ | 168,858 | $ | 165,703 | $ | 341,016 | $ | 332,207 | |||||||||
Efficiency ratio | 54.42 | % | 67.48 | % | 59.35 | % | 60.89 | % | 58.86 | % | |||||||||
Adjusted operating efficiency ratio (FTE) (1)(7) | 51.35 | % | 55.38 | % | 53.28 | % | 53.34 | % | 54.04 | % | |||||||||
Operating ROTCE (2)(3)(4) | |||||||||||||||||||
Adjusted operating earnings available to common shareholders (non-GAAP) | $ | 82,417 | $ | 64,769 | $ | 30,682 | $ | 147,186 | $ | 37,640 | |||||||||
Plus: Amortization of intangibles, tax effected | 2,819 | 2,947 | 3,336 | 5,765 | 6,813 | ||||||||||||||
Adjusted operating earnings available to common shareholders before amortization of intangibles (non-GAAP) | $ | 85,236 | $ | 67,716 | $ | 34,018 | $ | 152,951 | $ | 44,453 | |||||||||
Average tangible common equity (non-GAAP) | $ | 1,594,311 | $ | 1,562,575 | $ | 1,446,948 | $ | 1,578,531 | $ | 1,462,875 | |||||||||
Adjusted operating return on average tangible common equity (non-GAAP) | 21.44 | % | 17.58 | % | 9.46 | % | 19.54 | % | 6.11 | % | |||||||||
Pre-tax pre-provision adjusted operating earnings (8) | |||||||||||||||||||
Net income (GAAP) | $ | 85,384 | $ | 56,189 | $ | 30,709 | $ | 141,573 | $ | 37,798 | |||||||||
Plus: Provision for credit losses | (27,414 | ) | (13,624 | ) | 34,200 | (41,037 | ) | 94,396 | |||||||||||
Plus: Income tax expense | 19,073 | 11,381 | 5,514 | 30,453 | 6,498 | ||||||||||||||
Plus: Net loss related to balance sheet repositioning | — | 14,695 | 10,306 | 14,695 | 12,075 | ||||||||||||||
Less: Gain on sale of securities | — | 78 | 10,339 | 78 | 12,275 | ||||||||||||||
Pre-tax pre-provision adjusted operating earnings (non-GAAP) | $ | 77,043 | $ | 68,563 | $ | 70,390 | $ | 145,606 | $ | 138,492 | |||||||||
Weighted average common shares outstanding, diluted | 78,843,724 | 78,884,235 | 78,722,690 | 78,863,859 | 79,020,036 | ||||||||||||||
Pre-tax pre-provision earnings per share, diluted | $ | 0.98 | $ | 0.87 | $ | 0.89 | $ | 1.85 | $ | 1.75 | |||||||||
Adjusted Loans (9) | |||||||||||||||||||
Loans held for investment (net of deferred fees and costs)(GAAP) | $ | 13,697,929 | $ | 14,272,280 | $ | 14,308,646 | $ | 13,697,929 | $ | 14,308,646 | |||||||||
Less: PPP adjustments (net of deferred fees and costs) | 859,386 | 1,512,714 | 1,598,718 | 859,386 | 1,598,718 | ||||||||||||||
Total adjusted loans (non-GAAP) | $ | 12,838,543 | $ | 12,759,566 | $ | 12,709,928 | $ | 12,838,543 | $ | 12,709,928 | |||||||||
Average loans held for investment (net of deferred fees and costs)(GAAP) | $ | 13,971,939 | $ | 14,064,123 | $ | 13,957,711 | $ | 14,017,777 | $ | 13,275,817 | |||||||||
Less: Average PPP adjustments (net of deferred fees and costs) | 1,187,641 | 1,309,326 | 1,273,883 | 1,248,147 | 1,273,883 | ||||||||||||||
Total adjusted average loans (non-GAAP) | $ | 12,784,298 | $ | 12,754,797 | $ | 12,683,828 | $ | 12,769,630 | $ | 12,001,934 |
As of & For Three Months Ended | As of & For Six Months Ended | ||||||||||||||||||
06/30/21 | 03/31/21 | 06/30/20 | 06/30/21 | 06/30/20 | |||||||||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | (unaudited) | |||||||||||||||
Mortgage Origination Held for Sale Volume (10) | |||||||||||||||||||
Refinance Volume | $ | 73,330 | $ | 118,918 | $ | 121,389 | $ | 192,248 | $ | 178,424 | |||||||||
Purchase Volume | 88,747 | 67,957 | 61,131 | 156,704 | 114,681 | ||||||||||||||
Total Mortgage loan originations held for sale | $ | 162,077 | $ | 186,875 | $ | 182,520 | $ | 348,952 | $ | 293,105 | |||||||||
% of originations held for sale that are refinances | 45.2 | % | 63.6 | % | 66.5 | % | 55.1 | % | 60.9 | % | |||||||||
Wealth | |||||||||||||||||||
Assets under management ("AUM") | $ | 6,396,010 | $ | 6,056,475 | $ | 5,271,288 | $ | 6,396,010 | $ | 5,271,288 | |||||||||
Other Data | |||||||||||||||||||
End of period full-time employees | 1,884 | 1,869 | 1,973 | 1,884 | 1,973 | ||||||||||||||
Number of full-service branches | 129 | 129 | 149 | 129 | 149 | ||||||||||||||
Number of automatic transaction machines ("ATMs") | 149 | 153 | 169 | 149 | 169 |
_____________________________ | |
(1) | These are non-GAAP financial measures. Net interest income (FTE) and total adjusted revenue (FTE), which are used in computing net interest margin (FTE) and adjusted 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 assets and tangible common equity are used in the calculation of certain profitability, capital, and per share ratios. The Company believes tangible assets, tangible common equity and the related ratios are meaningful measures of capital adequacy because they provide a meaningful base for period-to-period and company-to-company comparisons, which the Company believes will assist investors in assessing the capital of the Company and its ability to absorb potential losses. |
(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. Adjusted operating measures exclude the gains or losses related to balance sheet repositioning (principally composed of gains and losses on debt extinguishment) and gains or losses on sale of securities. The Company believes these non-GAAP adjusted measures provide investors with important information about the combined economic results of the organization’s operations. |
(5) | All ratios at June 30, 2021 are estimates and subject to change pending the Company’s filing of its FR Y9-C. All other periods are presented as filed. |
(6) | These balances reflect the impact of the CARES Act and the Joint Guidance, which provides relief for TDR designations and also provides guidance on past due reporting for modified loans. |
(7) | The adjusted operating efficiency ratio (FTE) excludes the amortization of intangible assets and gains or losses related to balance sheet repositioning (principally composed of gains and losses on debt extinguishment). 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 adjusted measure provides investors with important information about the combined economic results of the organization’s operations. |
(8) | This is a non-GAAP financial measure. Pre-tax pre-provision adjusted earnings excludes the provision for credit losses, which can fluctuate significantly from period-to-period under the CECL methodology, income tax expense, gains or losses related to balance sheet repositioning (principally composed of gains and losses on debt extinguishment), and gains or losses on sale of securities. The Company believes this adjusted measure provides investors with important information about 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 2020 and 2021. 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. |
(10) | Prior periods have been restated to adjust for certain mortgage loans held for investment that were previously included. |
ATLANTIC UNION BANKSHARES CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except share data)
June 30, | December 31, | June 30, | ||||||
2021 | 2020 | 2020 | ||||||
ASSETS | (unaudited) | (audited) | (unaudited) | |||||
Cash and cash equivalents: | ||||||||
Cash and due from banks | $ | 268,682 | $ | 172,307 | $ | 202,947 | ||
Interest-bearing deposits in other banks | 593,271 | 318,974 | 636,211 | |||||
Federal funds sold | 3,217 | 2,013 | 2,862 | |||||
Total cash and cash equivalents | 865,170 | 493,294 | 842,020 | |||||
Securities available for sale, at fair value | 2,873,405 | 2,540,419 | 2,019,164 | |||||
Securities held to maturity, at carrying value | 541,439 | 544,851 | 547,561 | |||||
Restricted stock, at cost | 76,825 | 94,782 | 105,832 | |||||
Loans held for sale, at fair value | 32,726 | 96,742 | 55,067 | |||||
Loans held for investment, net of deferred fees and costs | 13,697,929 | 14,021,314 | 14,308,646 | |||||
Less allowance for loan and lease losses | 118,261 | 160,540 | 169,977 | |||||
Total loans held for investment, net | 13,579,668 | 13,860,774 | 14,138,669 | |||||
Premises and equipment, net | 161,114 | 163,829 | 164,321 | |||||
Goodwill | 935,560 | 935,560 | 935,560 | |||||
Amortizable intangibles, net | 49,917 | 57,185 | 65,105 | |||||
Bank owned life insurance | 427,727 | 326,892 | 327,075 | |||||
Other assets | 445,805 | 514,121 | 551,943 | |||||
Total assets | $ | 19,989,356 | $ | 19,628,449 | $ | 19,752,317 | ||
LIABILITIES | ||||||||
Noninterest-bearing demand deposits | $ | 5,222,572 | $ | 4,368,703 | $ | 4,345,960 | ||
Interest-bearing deposits | 11,436,647 | 11,354,062 | 11,259,179 | |||||
Total deposits | 16,659,219 | 15,722,765 | 15,605,139 | |||||
Securities sold under agreements to repurchase | 89,749 | 100,888 | 77,216 | |||||
Other short-term borrowings | — | 250,000 | — | |||||
Long-term borrowings | 290,330 | 489,829 | 1,047,814 | |||||
Other liabilities | 202,461 | 356,477 | 403,922 | |||||
Total liabilities | 17,241,759 | 16,919,959 | 17,134,091 | |||||
Commitments and contingencies | ||||||||
STOCKHOLDERS' EQUITY | ||||||||
Preferred stock, | 173 | 173 | 173 | |||||
Common stock, | 103,091 | 104,169 | 104,126 | |||||
Additional paid-in capital | 1,881,395 | 1,917,081 | 1,911,985 | |||||
Retained earnings | 709,866 | 616,052 | 540,638 | |||||
Accumulated other comprehensive income (loss) | 53,072 | 71,015 | 61,304 | |||||
Total stockholders' equity | 2,747,597 | 2,708,490 | 2,618,226 | |||||
Total liabilities and stockholders' equity | $ | 19,989,356 | $ | 19,628,449 | $ | 19,752,317 | ||
Common shares outstanding | 77,928,948 | 78,729,212 | 78,713,056 | |||||
Common shares authorized | 200,000,000 | 200,000,000 | 200,000,000 | |||||
Preferred shares outstanding | 17,250 | 17,250 | 17,250 | |||||
Preferred shares authorized | 500,000 | 500,000 | 500,000 | |||||
ATLANTIC UNION BANKSHARES CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Dollars in thousands, except share data)
Three Months Ended | Six Months Ended | |||||||||||||||||
June 30, | March 31, | June 30, | June 30, | June 30, | ||||||||||||||
2021 | 2021 | 2020 | 2021 | 2020 | ||||||||||||||
Interest and dividend income: | ||||||||||||||||||
Interest and fees on loans | $ | 130,570 | $ | 128,006 | $ | 143,234 | $ | 258,576 | $ | 294,361 | ||||||||
Interest on deposits in other banks | 86 | 77 | 155 | 163 | 1,017 | |||||||||||||
Interest and dividends on securities: | ||||||||||||||||||
Taxable | 10,519 | 10,353 | 11,267 | 20,872 | 22,895 | |||||||||||||
Nontaxable | 9,677 | 9,237 | 8,211 | 18,914 | 15,920 | |||||||||||||
Total interest and dividend income | 150,852 | 147,673 | 162,867 | 298,525 | 334,193 | |||||||||||||
Interest expense: | ||||||||||||||||||
Interest on deposits | 7,238 | 9,128 | 19,861 | 16,366 | 48,375 | |||||||||||||
Interest on short-term borrowings | 21 | 48 | 186 | 69 | 1,526 | |||||||||||||
Interest on long-term borrowings | 3,045 | 3,599 | 5,515 | 6,644 | 11,979 | |||||||||||||
Total interest expense | 10,304 | 12,775 | 25,562 | 23,079 | 61,880 | |||||||||||||
Net interest income | 140,548 | 134,898 | 137,305 | 275,446 | 272,313 | |||||||||||||
Provision for credit losses | (27,414 | ) | (13,624 | ) | 34,200 | (41,037 | ) | 94,396 | ||||||||||
Net interest income after provision for credit losses | 167,962 | 148,522 | 103,105 | 316,483 | 177,917 | |||||||||||||
Noninterest income: | ||||||||||||||||||
Service charges on deposit accounts | 6,607 | 5,509 | 4,930 | 12,116 | 12,508 | |||||||||||||
Other service charges, commissions and fees | 1,735 | 1,701 | 1,354 | 3,436 | 2,978 | |||||||||||||
Interchange fees | 2,203 | 1,847 | 1,697 | 4,050 | 3,321 | |||||||||||||
Fiduciary and asset management fees | 6,819 | 6,475 | 5,515 | 13,294 | 11,499 | |||||||||||||
Mortgage banking income | 4,619 | 8,255 | 5,826 | 12,874 | 7,847 | |||||||||||||
Gains on securities transactions | — | 78 | 10,339 | 78 | 12,275 | |||||||||||||
Bank owned life insurance income | 3,209 | 2,265 | 2,027 | 5,475 | 4,076 | |||||||||||||
Loan-related interest rate swap fees | 1,321 | 1,754 | 5,484 | 3,075 | 9,432 | |||||||||||||
Other operating income | 1,953 | 3,101 | (1,240 | ) | 5,053 | 902 | ||||||||||||
Total noninterest income | 28,466 | 30,985 | 35,932 | 59,451 | 64,838 | |||||||||||||
Noninterest expenses: | ||||||||||||||||||
Salaries and benefits | 50,766 | 52,660 | 49,896 | 103,426 | 100,013 | |||||||||||||
Occupancy expenses | 7,140 | 7,315 | 7,224 | 14,454 | 14,357 | |||||||||||||
Furniture and equipment expenses | 3,911 | 3,968 | 3,406 | 7,880 | 7,147 | |||||||||||||
Technology and data processing | 7,219 | 6,904 | 6,454 | 14,123 | 12,623 | |||||||||||||
Professional services | 4,408 | 4,960 | 2,989 | 9,369 | 6,297 | |||||||||||||
Marketing and advertising expense | 2,738 | 2,044 | 2,043 | 4,782 | 4,782 | |||||||||||||
FDIC assessment premiums and other insurance | 2,319 | 2,307 | 2,907 | 4,626 | 5,768 | |||||||||||||
Other taxes | 4,435 | 4,436 | 4,120 | 8,871 | 8,240 | |||||||||||||
Loan-related expenses | 1,909 | 1,877 | 2,501 | 3,786 | 5,198 | |||||||||||||
Amortization of intangible assets | 3,568 | 3,730 | 4,223 | 7,298 | 8,624 | |||||||||||||
Loss on debt extinguishment | — | 14,695 | 10,306 | 14,695 | 10,306 | |||||||||||||
Other expenses | 3,558 | 7,041 | 6,745 | 10,598 | 15,104 | |||||||||||||
Total noninterest expenses | 91,971 | 111,937 | 102,814 | 203,908 | 198,459 | |||||||||||||
Income before income taxes | 104,457 | 67,570 | 36,223 | 172,026 | 44,296 | |||||||||||||
Income tax expense | 19,073 | 11,381 | 5,514 | 30,453 | 6,498 | |||||||||||||
Net income | $ | 85,384 | $ | 56,189 | $ | 30,709 | 141,573 | 37,798 | ||||||||||
Dividends on preferred stock | 2,967 | 2,967 | — | 5,934 | — | |||||||||||||
Net income available to common shareholders | $ | 82,417 | $ | 53,222 | $ | 30,709 | $ | 135,639 | $ | 37,798 | ||||||||
Basic earnings per common share | $ | 1.05 | $ | 0.67 | $ | 0.39 | $ | 1.72 | $ | 0.48 | ||||||||
Diluted earnings per common share | $ | 1.05 | $ | 0.67 | $ | 0.39 | $ | 1.72 | $ | 0.48 | ||||||||
AVERAGE BALANCES, INCOME AND EXPENSES, YIELDS AND RATES (TAXABLE EQUIVALENT BASIS)
For the Quarter Ended | |||||||||||||||||||
June 30, 2021 | March 31, 2021 | ||||||||||||||||||
Average Balance | Interest Income / Expense (1) | Yield / Rate (1)(2) | Average Balance | Interest Income / Expense (1) | Yield / Rate (1)(2) | ||||||||||||||
(unaudited) | (unaudited) | ||||||||||||||||||
Assets: | |||||||||||||||||||
Securities: | |||||||||||||||||||
Taxable | $ | 2,028,637 | $ | 10,519 | 2.08 | % | $ | 1,906,585 | $ | 10,353 | 2.20 | % | |||||||
Tax-exempt | 1,391,692 | 12,249 | 3.53 | % | 1,302,792 | 11,693 | 3.64 | % | |||||||||||
Total securities | 3,420,329 | 22,768 | 2.67 | % | 3,209,377 | 22,046 | 2.79 | % | |||||||||||
Loans, net (3) (4) | 13,971,939 | 130,840 | 3.76 | % | 14,064,123 | 128,122 | 3.69 | % | |||||||||||
Other earning assets | 476,670 | 388 | 0.33 | % | 418,595 | 558 | 0.54 | % | |||||||||||
Total earning assets | 17,868,938 | $ | 153,996 | 3.46 | % | 17,692,095 | $ | 150,726 | 3.46 | % | |||||||||
Allowance for loan and lease losses | (137,997 | ) | (157,802 | ) | |||||||||||||||
Total non-earning assets | 2,192,037 | 2,152,561 | |||||||||||||||||
Total assets | $ | 19,922,978 | $ | 19,686,854 | |||||||||||||||
Liabilities and Stockholders' Equity: | |||||||||||||||||||
Interest-bearing deposits: | |||||||||||||||||||
Transaction and money market accounts | $ | 8,159,890 | $ | 1,809 | 0.09 | % | $ | 8,060,328 | $ | 2,152 | 0.11 | % | |||||||
Regular savings | 1,016,661 | 55 | 0.02 | % | 940,369 | 59 | 0.03 | % | |||||||||||
Time deposits (5) | 2,270,217 | 5,374 | 0.95 | % | 2,490,432 | 6,917 | 1.13 | % | |||||||||||
Total interest-bearing deposits | 11,446,768 | 7,238 | 0.25 | % | 11,491,129 | 9,128 | 0.32 | % | |||||||||||
Other borrowings (6) | 399,855 | 3,066 | 3.08 | % | 574,678 | 3,647 | 2.57 | % | |||||||||||
Total interest-bearing liabilities | 11,846,623 | $ | 10,304 | 0.35 | % | 12,065,807 | $ | 12,775 | 0.43 | % | |||||||||
Noninterest-bearing liabilities: | |||||||||||||||||||
Demand deposits | 5,053,773 | 4,583,521 | |||||||||||||||||
Other liabilities | 274,718 | 317,585 | |||||||||||||||||
Total liabilities | 17,175,114 | 16,966,913 | |||||||||||||||||
Stockholders' equity | 2,747,864 | 2,719,941 | |||||||||||||||||
Total liabilities and stockholders' equity | $ | 19,922,978 | $ | 19,686,854 | |||||||||||||||
Net interest income | $ | 143,692 | $ | 137,951 | |||||||||||||||
Interest rate spread | 3.11 | % | 3.03 | % | |||||||||||||||
Cost of funds | 0.23 | % | 0.30 | % | |||||||||||||||
Net interest margin | 3.23 | % | 3.16 | % |
_____________________________ | |
(1) | Income and yields are reported on a taxable equivalent basis using the statutory federal corporate tax rate of |
(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 $4.1 million and $4.3 million for the three months ended June 30, 2021 and March 31, 2021, respectively, in accretion of the fair market value adjustments related to acquisitions. |
(5) | Interest expense on time deposits includes $12,000 and |
(6) | Interest expense on borrowings includes $202,000 and |
Contact:
Robert M. Gorman - (804) 523-7828
Executive Vice President / Chief Financial Officer
FAQ
What were Atlantic Union Bankshares' earnings for Q2 2021?
What is the EPS for Atlantic Union Bankshares for the first half of 2021?
How much net interest income did Atlantic Union Bankshares report in Q2 2021?
What percentage of loans were nonperforming at Atlantic Union Bankshares?