AGÕæÈ˹ٷ½

STOCK TITAN

Atlantic Union Bankshares Reports Second Quarter Financial Results

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Neutral)
Tags

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

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

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

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

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

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

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

CRE Loan Sale

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

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

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

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

NET INTEREST INCOME

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

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

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

Ìý

Ìý

Ìý

Ìý

Deposit

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Loan

Ìý

Accretion

Ìý

Borrowings

Ìý

Ìý

Ìý

Ìý

Ìý

Accretion

Ìý

(Amortization)

Ìý

Amortization

Ìý

Total

For the quarter ended March 31, 2025

Ìý

$

13,286

Ìý

$

(415

)

Ìý

$

(287

)

Ìý

$

12,584

For the quarter ended June 30, 2025

Ìý

Ìý

45,744

Ìý

Ìý

1,884

Ìý

Ìý

Ìý

(2,256

)

Ìý

Ìý

45,372

ASSET QUALITY

Overview

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

Nonperforming Assets

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

Ìý

Ìý

June 30,

Ìý

March 31,

Ìý

December 31,

Ìý

September 30,

Ìý

June 30,

Ìý

Ìý

2025

Ìý

2025

Ìý

2024

Ìý

2024

Ìý

2024

Nonaccrual loans

Ìý

$

162,615

Ìý

$

69,015

Ìý

$

57,969

Ìý

$

36,847

Ìý

$

35,913

Foreclosed properties

Ìý

Ìý

774

Ìý

Ìý

404

Ìý

Ìý

404

Ìý

Ìý

404

Ìý

Ìý

230

Total nonperforming assets

Ìý

$

163,389

Ìý

$

69,419

Ìý

$

58,373

Ìý

$

37,251

Ìý

$

36,143

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

Ìý

Ìý

June 30,

Ìý

March 31,

Ìý

December 31,

Ìý

September 30,

Ìý

June 30,

Ìý

Ìý

2025

Ìý

2025

Ìý

2024

Ìý

2024

Ìý

2024

Beginning Balance

Ìý

$

69,015

Ìý

Ìý

$

57,969

Ìý

Ìý

$

36,847

Ìý

Ìý

$

35,913

Ìý

Ìý

$

36,389

Ìý

Net customer payments

Ìý

Ìý

(4,595

)

Ìý

Ìý

(898

)

Ìý

Ìý

(11,491

)

Ìý

Ìý

(2,219

)

Ìý

Ìý

(6,293

)

Additions

Ìý

Ìý

98,975

Ìý

Ìý

Ìý

13,197

Ìý

Ìý

Ìý

34,446

Ìý

Ìý

Ìý

5,347

Ìý

Ìý

Ìý

6,831

Ìý

Charge-offs

Ìý

Ìý

(780

)

Ìý

Ìý

(1,253

)

Ìý

Ìý

(1,231

)

Ìý

Ìý

(542

)

Ìý

Ìý

(759

)

Loans returning to accruing status

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(602

)

Ìý

Ìý

(1,478

)

Ìý

Ìý

(54

)

Transfers to foreclosed property

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(174

)

Ìý

Ìý

(201

)

Ending Balance

Ìý

$

162,615

Ìý

Ìý

$

69,015

Ìý

Ìý

$

57,969

Ìý

Ìý

$

36,847

Ìý

Ìý

$

35,913

Ìý

Past Due Loans

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

Allowance for Credit Losses

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

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

Net Charge-offs

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

Provision for Credit Losses

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

NONINTEREST INCOME

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

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

NONINTEREST EXPENSE

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

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

INCOME TAXES

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

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

BALANCE SHEET

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

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

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

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

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

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

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

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

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

Ìý

Ìý

June 30,

Ìý

March 31,

Ìý

June 30,

Ìý

Ìý

Ìý

2025

Ìý

2025

Ìý

2024

Ìý

Common equity Tier 1 capital ratio (2)

Ìý

9.77

%

10.07

%

9.47

%

Tier 1 capital ratio (2)

Ìý

10.32

%

10.87

%

10.26

%

Total capital ratio (2)

Ìý

13.73

%

13.88

%

12.99

%

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

Ìý

8.65

%

9.45

%

9.05

%

Common equity to total assets

Ìý

12.51

%

12.26

%

11.62

%

Tangible common equity to tangible assets (1)

Ìý

7.39

%

7.39

%

6.71

%

_______________________

(1) These are financial measures not calculated in accordance with generally accepted accounting principles (“GAAP�). For a reconciliation of these non-GAAP financial measures, see the “Alternative Performance Measures (non-GAAP)� section of the Key Financial Results.

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

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

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

ABOUT ATLANTIC UNION BANKSHARES CORPORATION

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

SECOND QUARTER 2025 EARNINGS RELEASE CONFERENCE CALL

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

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

.

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

. To participate in the conference call, you must use the link to receive an audio dial-in number and an Access PIN.

A replay of the webcast, and the accompanying slides, will be available on the Company’s website for 90 days at: .

NON-GAAP FINANCIAL MEASURES

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

FORWARD-LOOKING STATEMENTS

This press release and statements by our management may constitute “forward-looking statements� within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are statements that include, without limitation, statements made in Mr. Asbury’s quotations, statements regarding the recently completed acquisition of Sandy Spring, including expectations with regard to the benefits of the Sandy Spring acquisition; statements regarding our business, financial and operating results, including our deposit base and funding; the impact of changes in economic conditions, anticipated changes in the interest rate environment and the related impacts on our net interest margin, changes in economic, fiscal or trade policy and the potential impacts on our business, loan demand and economic conditions; in our markets and nationally; management’s beliefs regarding our liquidity, capital resources, asset quality, CRE loan portfolio and our customer relationships; and statements that include other projections, predictions, expectations, or beliefs about future events or results or otherwise are not statements of historical fact. Such forward-looking statements are based on certain assumptions as of the time they are made, and are inherently subject to known and unknown risks, uncertainties, and other factors, some of which cannot be predicted or quantified, that may cause actual results, performance, or achievements to be materially different from those expressed or implied by such forward-looking statements. Forward-looking statements are often characterized by the use of qualified words (and their derivatives) such as “expect,� “believe,� “estimate,� “plan,� “project,� “anticipate,� “intend,� “will,� “may,� “view,� “opportunity,� “seek to,� “potential,� “continue,� “confidence,� or words of similar meaning or other statements concerning opinions or judgment of the Company and our management about future events. Although we believe that our expectations with respect to forward-looking statements are based upon reasonable assumptions within the bounds of our existing knowledge of our business and operations, there can be no assurance that actual future results, performance, or achievements of, or trends affecting, us will not differ materially from any projected future results, performance, achievements or trends expressed or implied by such forward-looking statements. Actual future results, performance, achievements or trends may differ materially from historical results or those anticipated depending on a variety of factors, including, but not limited to, the effects of or changes in:

  • market interest rates and their related impacts on macroeconomic conditions, customer and client behavior, our funding costs and our loan and securities portfolios;
  • economic conditions, including inflation and recessionary conditions and their related impacts on economic growth and customer and client behavior;
  • U.S. and global trade policies and tensions, including change in, or the imposition of, tariffs and/or trade barriers and the economic impacts, volatility and uncertainty resulting therefrom, and geopolitical instability;
  • volatility in the financial services sector, including failures or rumors of failures of other depository institutions, along with actions taken by governmental agencies to address such turmoil, and the effects on the ability of depository institutions, including us, to attract and retain depositors and to borrow or raise capital;
  • legislative or regulatory changes and requirements, including as part of the regulatory reform agenda of the Trump administration, including changes in federal, state or local tax laws and changes impacting the rulemaking, supervision, examination and enforcement priorities of the federal banking agencies;
  • the sufficiency of liquidity and changes in our capital position;
  • general economic and financial market conditions, in the United States generally and particularly in the markets in which we operate and which our loans are concentrated, including the effects of declines in real estate values, an increase in unemployment levels, U.S. fiscal debt, budget, and tax matters, and slowdowns in economic growth;
  • the diversion of management’s attention from ongoing business operations and opportunities due to our recent acquisition of Sandy Spring;
  • the impact of purchase accounting with respect to the Sandy Spring acquisition, or any change in the assumptions used regarding the assets acquired and liabilities assumed to determine the fair value and credit marks;
  • the possibility that the anticipated benefits of our acquisition activity, including our acquisitions of Sandy Spring and American National, including anticipated cost savings and strategic gains, are not realized when expected or at all, including as a result of the strength of the economy, competitive factors in the areas where we do business, or as a result of other unexpected factors or events, or with respect to our acquisition of Sandy Spring, as a result of the impact of, or problems arising from, the integration of the two companies;
  • the integration of the business and operations of Sandy Spring may take longer or be more costly than anticipated;
  • potential adverse reactions or changes to business or employee relationships, including those resulting from our acquisitions of Sandy Spring and American National;
  • our ability to identify, recruit and retain key employees;
  • monetary, fiscal and regulatory policies of the U.S. government, including policies of the U.S. Department of the Treasury and the Federal Reserve;
  • the quality or composition of our loan or investment portfolios and changes in these portfolios;
  • demand for loan products and financial services in our market areas;
  • our ability to manage our growth or implement our growth strategy;
  • the effectiveness of expense reduction plans;
  • the introduction of new lines of business or new products and services;
  • real estate values in our lending area;
  • changes in accounting principles, standards, rules, and interpretations, and the related impact on our financial statements;
  • an insufficient ACL or volatility in the ACL resulting from the CECL methodology, either alone or as that may be affected by changing economic conditions, credit concentrations, inflation, changing interest rates, or other factors;
  • concentrations of loans secured by real estate, particularly CRE;
  • the effectiveness of our credit processes and management of our credit risk;
  • our ability to compete in the market for financial services and increased competition from fintech companies;
  • technological risks and developments, and cyber threats, attacks, or events;
  • operational, technological, cultural, regulatory, legal, credit, and other risks associated with the exploration, consummation and integration of potential future acquisitions, whether involving stock or cash consideration;
  • the potential adverse effects of unusual and infrequently occurring events, such as weather-related disasters, terrorist acts, geopolitical conflicts or public health events (such as pandemics), and of governmental and societal responses thereto; these potential adverse effects may include, without limitation, adverse effects on the ability of our borrowers to satisfy their obligations to us, on the value of collateral securing loans, on the demand for our loans or our other products and services, on supply chains and methods used to distribute products and services, on incidents of cyberattack and fraud, on our liquidity or capital positions, on risks posed by reliance on third-party service providers, on other aspects of our business operations and on financial markets and economic growth;
  • performance by our counterparties or vendors;
  • deposit flows;
  • the availability of financing and the terms thereof;
  • the level of prepayments on loans and mortgage-backed securities;
  • actual or potential claims, damages, and fines related to litigation or government actions, which may result in, among other things, additional costs, fines, penalties, restrictions on our business activities, reputational harm, or other adverse consequences;
  • any event or development that would cause us to conclude that there was an impairment of any asset, including intangible assets, such as goodwill; and
  • other factors, many of which are beyond our control.

Please also refer to such other factors as discussed throughout Part I, Item 1A. “Risk Factors� and Part II, Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations� of our Annual Report on Form 10‑K for the year ended December 31, 2024, and related disclosures in other filings, which have been filed with the U.S. Securities and Exchange Commission (“SEC�) and are available on the SEC’s website at . All risk factors and uncertainties described herein and therein should be considered in evaluating forward-looking statements, and all the forward-looking statements are expressly qualified by the cautionary statements contained or referred to herein and therein. The actual results or developments anticipated may not be realized or, even if substantially realized, they may not have the expected consequences to or effects on the Company or our businesses or operations. Readers are cautioned not to rely too heavily on forward-looking statements. Forward-looking statements speak only as of the date they are made. We do not intend or assume any obligation to update, revise or clarify any forward-looking statements that may be made from time to time by or on behalf of the Company, whether as a result of new information, future events or otherwise, except as required by law.

ATLANTIC UNION BANKSHARES CORPORATION AND SUBSIDIARIES

KEY FINANCIAL RESULTS (UNAUDITED)

(Dollars in thousands, except share data)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

As of & For Three Months Ended

Ìý

As of & For Six Months Ended

Ìý

Ìý

6/30/25

Ìý

3/31/25

Ìý

6/30/24

Ìý

6/30/25

Ìý

6/30/24

Ìý

Results of Operations

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest and dividend income

$

510,372

Ìý

Ìý

$

305,836

Ìý

$

320,888

Ìý

$

816,208

Ìý

$

583,802

Ìý

Interest expense

Ìý

189,001

Ìý

Ìý

Ìý

121,672

Ìý

Ìý

136,354

Ìý

Ìý

310,672

Ìý

Ìý

251,444

Ìý

Net interest income

Ìý

321,371

Ìý

Ìý

Ìý

184,164

Ìý

Ìý

184,534

Ìý

Ìý

505,536

Ìý

Ìý

332,358

Ìý

Provision for credit losses

Ìý

105,707

Ìý

Ìý

Ìý

17,638

Ìý

Ìý

21,751

Ìý

Ìý

123,345

Ìý

Ìý

29,989

Ìý

Net interest income after provision for credit losses

Ìý

215,664

Ìý

Ìý

Ìý

166,526

Ìý

Ìý

162,783

Ìý

Ìý

382,191

Ìý

Ìý

302,369

Ìý

Noninterest income

Ìý

81,522

Ìý

Ìý

Ìý

29,163

Ìý

Ìý

23,812

Ìý

Ìý

110,685

Ìý

Ìý

49,365

Ìý

Noninterest expenses

Ìý

279,698

Ìý

Ìý

Ìý

134,184

Ìý

Ìý

150,005

Ìý

Ìý

413,882

Ìý

Ìý

255,279

Ìý

Income before income taxes

Ìý

17,488

Ìý

Ìý

Ìý

61,505

Ìý

Ìý

36,590

Ìý

Ìý

78,994

Ìý

Ìý

96,455

Ìý

Income tax (benefit) expense

Ìý

(2,303

)

Ìý

Ìý

11,687

Ìý

Ìý

11,429

Ìý

Ìý

9,384

Ìý

Ìý

21,525

Ìý

Net income

Ìý

19,791

Ìý

Ìý

Ìý

49,818

Ìý

Ìý

25,161

Ìý

Ìý

69,610

Ìý

Ìý

74,930

Ìý

Dividends on preferred stock

Ìý

2,967

Ìý

Ìý

Ìý

2,967

Ìý

Ìý

2,967

Ìý

Ìý

5,934

Ìý

Ìý

5,934

Ìý

Net income available to common shareholders

$

16,824

Ìý

Ìý

$

46,851

Ìý

$

22,194

Ìý

$

63,676

Ìý

$

68,996

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest earned on earning assets (FTE) (1)

$

514,734

Ìý

Ìý

$

309,593

Ìý

$

324,702

Ìý

$

824,328

Ìý

$

591,339

Ìý

Net interest income (FTE) (1)

Ìý

325,733

Ìý

Ìý

Ìý

187,921

Ìý

Ìý

188,348

Ìý

Ìý

513,656

Ìý

Ìý

339,895

Ìý

Total revenue (FTE) (1)

Ìý

407,255

Ìý

Ìý

Ìý

217,084

Ìý

Ìý

212,160

Ìý

Ìý

624,341

Ìý

Ìý

389,260

Ìý

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

Ìý

172,059

Ìý

Ìý

Ìý

84,185

Ìý

Ìý

94,635

Ìý

Ìý

256,246

Ìý

Ìý

165,449

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Key Ratios

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Earnings per common share, diluted

$

0.12

Ìý

Ìý

$

0.52

Ìý

$

0.25

Ìý

$

0.55

Ìý

$

0.84

Ìý

Return on average assets (ROA)

Ìý

0.21

Ìý

%

Ìý

0.82

%

Ìý

0.41

%

Ìý

0.45

%

Ìý

0.66

%

Return on average equity (ROE)

Ìý

1.67

Ìý

%

Ìý

6.35

%

Ìý

3.35

%

Ìý

3.53

%

Ìý

5.39

%

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

Ìý

4.99

Ìý

%

Ìý

12.04

%

Ìý

6.99

%

Ìý

7.83

%

Ìý

10.06

%

Efficiency ratio

Ìý

69.42

Ìý

%

Ìý

62.90

%

Ìý

72.00

%

Ìý

67.16

%

Ìý

66.88

%

Efficiency ratio (FTE) (1)

Ìý

68.68

Ìý

%

Ìý

61.81

%

Ìý

70.70

%

Ìý

66.29

%

Ìý

65.58

%

Net interest margin

Ìý

3.78

Ìý

%

Ìý

3.38

%

Ìý

3.39

%

Ìý

3.62

%

Ìý

3.26

%

Net interest margin (FTE) (1)

Ìý

3.83

Ìý

%

Ìý

3.45

%

Ìý

3.46

%

Ìý

3.68

%

Ìý

3.33

%

Yields on earning assets (FTE) (1)

Ìý

6.05

Ìý

%

Ìý

5.68

%

Ìý

5.96

%

Ìý

5.91

%

Ìý

5.80

%

Cost of interest-bearing liabilities

Ìý

2.97

Ìý

%

Ìý

2.97

%

Ìý

3.33

%

Ìý

2.97

%

Ìý

3.28

%

Cost of deposits

Ìý

2.20

Ìý

%

Ìý

2.29

%

Ìý

2.46

%

Ìý

2.24

%

Ìý

2.43

%

Cost of funds

Ìý

2.22

Ìý

%

Ìý

2.23

%

Ìý

2.50

%

Ìý

2.23

%

Ìý

2.47

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Operating Measures (4)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted operating earnings

$

138,112

Ìý

Ìý

$

54,542

Ìý

$

70,839

Ìý

$

192,653

Ìý

$

122,832

Ìý

Adjusted operating earnings available to common shareholders

Ìý

135,145

Ìý

Ìý

Ìý

51,575

Ìý

Ìý

67,872

Ìý

Ìý

186,719

Ìý

Ìý

116,898

Ìý

Adjusted operating earnings per common share, diluted

$

0.95

Ìý

Ìý

$

0.57

Ìý

$

0.76

Ìý

$

1.61

Ìý

$

1.42

Ìý

Adjusted operating ROA

Ìý

1.46

Ìý

%

Ìý

0.90

%

Ìý

1.16

%

Ìý

1.24

%

Ìý

1.08

%

Adjusted operating ROE

Ìý

11.63

Ìý

%

Ìý

6.95

%

Ìý

9.43

%

Ìý

9.77

%

Ìý

8.84

%

Adjusted operating ROTCE (2) (3)

Ìý

23.79

Ìý

%

Ìý

13.15

%

Ìý

18.84

%

Ìý

19.50

%

Ìý

16.46

%

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

Ìý

48.34

Ìý

%

Ìý

57.02

%

Ìý

52.24

%

Ìý

51.52

%

Ìý

54.30

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Per Share Data

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Earnings per common share, basic

$

0.12

Ìý

Ìý

$

0.53

Ìý

$

0.25

Ìý

$

0.55

Ìý

$

0.84

Ìý

Earnings per common share, diluted

Ìý

0.12

Ìý

Ìý

Ìý

0.52

Ìý

Ìý

0.25

Ìý

Ìý

0.55

Ìý

Ìý

0.84

Ìý

Cash dividends paid per common share

Ìý

0.34

Ìý

Ìý

Ìý

0.34

Ìý

Ìý

0.32

Ìý

Ìý

0.68

Ìý

Ìý

0.64

Ìý

Market value per share

Ìý

31.28

Ìý

Ìý

Ìý

31.14

Ìý

Ìý

32.85

Ìý

Ìý

31.28

Ìý

Ìý

32.85

Ìý

Book value per common share(8)

Ìý

32.93

Ìý

Ìý

Ìý

33.79

Ìý

Ìý

32.30

Ìý

Ìý

32.93

Ìý

Ìý

32.30

Ìý

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

Ìý

18.38

Ìý

Ìý

Ìý

19.32

Ìý

Ìý

17.67

Ìý

Ìý

18.38

Ìý

Ìý

17.67

Ìý

Price to earnings ratio, diluted

Ìý

65.70

Ìý

Ìý

Ìý

14.76

Ìý

Ìý

33.04

Ìý

Ìý

28.27

Ìý

Ìý

19.53

Ìý

Price to book value per common share ratio (8)

Ìý

0.95

Ìý

Ìý

Ìý

0.92

Ìý

Ìý

1.02

Ìý

Ìý

0.95

Ìý

Ìý

1.02

Ìý

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

Ìý

1.70

Ìý

Ìý

Ìý

1.61

Ìý

Ìý

1.86

Ìý

Ìý

1.70

Ìý

Ìý

1.86

Ìý

Unvested shares of restricted stock awards(8)

Ìý

916,294

Ìý

Ìý

Ìý

806,420

Ìý

Ìý

691,111

Ìý

Ìý

916,294

Ìý

Ìý

691,111

Ìý

Weighted average common shares outstanding, basic

Ìý

141,680,472

Ìý

Ìý

Ìý

89,222,296

Ìý

Ìý

89,768,466

Ìý

Ìý

115,596,296

Ìý

Ìý

82,482,790

Ìý

Weighted average common shares outstanding, diluted

Ìý

141,738,325

Ìý

Ìý

Ìý

90,072,795

Ìý

Ìý

89,768,466

Ìý

Ìý

116,056,670

Ìý

Ìý

82,482,921

Ìý

Common shares outstanding at end of period

Ìý

141,694,720

Ìý

Ìý

Ìý

89,340,541

Ìý

Ìý

89,769,734

Ìý

Ìý

141,694,720

Ìý

Ìý

89,769,734

Ìý

ATLANTIC UNION BANKSHARES CORPORATION AND SUBSIDIARIES

KEY FINANCIAL RESULTS (UNAUDITED)

(Dollars in thousands, except share data)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

As of & For Three Months Ended

Ìý

As of & For Six Months Ended

Ìý

Ìý

6/30/25

Ìý

3/31/25

Ìý

6/30/24

Ìý

6/30/25

Ìý

6/30/24

Ìý

Capital Ratios

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Common equity Tier 1 capital ratio (5)

Ìý

9.77

%

Ìý

10.07

%

Ìý

9.47

%

Ìý

9.77

%

Ìý

9.47

%

Tier 1 capital ratio (5)

Ìý

10.32

%

Ìý

10.87

%

Ìý

10.26

%

Ìý

10.32

%

Ìý

10.26

%

Total capital ratio (5)

Ìý

13.73

%

Ìý

13.88

%

Ìý

12.99

%

Ìý

13.73

%

Ìý

12.99

%

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

Ìý

8.65

%

Ìý

9.45

%

Ìý

9.05

%

Ìý

8.65

%

Ìý

9.05

%

Common equity to total assets

Ìý

12.51

%

Ìý

12.26

%

Ìý

11.62

%

Ìý

12.51

%

Ìý

11.62

%

Tangible common equity to tangible assets (2)

Ìý

7.39

%

Ìý

7.39

%

Ìý

6.71

%

Ìý

7.39

%

Ìý

6.71

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Financial Condition

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Assets

$

37,289,371

Ìý

$

24,632,611

Ìý

$

24,761,413

Ìý

$

37,289,371

Ìý

$

24,761,413

Ìý

LHFI (net of deferred fees and costs)

Ìý

27,328,333

Ìý

Ìý

18,427,689

Ìý

Ìý

18,347,190

Ìý

Ìý

27,328,333

Ìý

Ìý

18,347,190

Ìý

Securities

Ìý

4,777,022

Ìý

Ìý

3,405,206

Ìý

Ìý

3,491,481

Ìý

Ìý

4,777,022

Ìý

Ìý

3,491,481

Ìý

Earning Assets

Ìý

33,392,111

Ìý

Ìý

22,085,559

Ìý

Ìý

22,067,549

Ìý

Ìý

33,392,111

Ìý

Ìý

22,067,549

Ìý

Goodwill

Ìý

1,710,912

Ìý

Ìý

1,214,053

Ìý

Ìý

1,207,484

Ìý

Ìý

1,710,912

Ìý

Ìý

1,207,484

Ìý

Amortizable intangibles, net

Ìý

351,381

Ìý

Ìý

79,165

Ìý

Ìý

95,980

Ìý

Ìý

351,381

Ìý

Ìý

95,980

Ìý

Deposits

Ìý

30,972,175

Ìý

Ìý

20,502,874

Ìý

Ìý

20,000,877

Ìý

Ìý

30,972,175

Ìý

Ìý

20,000,877

Ìý

Borrowings

Ìý

892,767

Ìý

Ìý

475,685

Ìý

Ìý

1,206,734

Ìý

Ìý

892,767

Ìý

Ìý

1,206,734

Ìý

Stockholders' equity

Ìý

4,832,639

Ìý

Ìý

3,185,216

Ìý

Ìý

3,043,686

Ìý

Ìý

4,832,639

Ìý

Ìý

3,043,686

Ìý

Tangible common equity (2)

Ìý

2,603,989

Ìý

Ìý

1,725,641

Ìý

Ìý

1,573,865

Ìý

Ìý

2,603,989

Ìý

Ìý

1,573,865

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Loans held for investment, net of deferred fees and costs

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Construction and land development

$

2,444,151

Ìý

$

1,305,969

Ìý

$

1,454,545

Ìý

$

2,444,151

Ìý

$

1,454,545

Ìý

Commercial real estate - owner occupied

Ìý

3,940,371

Ìý

Ìý

2,363,509

Ìý

Ìý

2,397,700

Ìý

Ìý

3,940,371

Ìý

Ìý

2,397,700

Ìý

Commercial real estate - non-owner occupied

Ìý

6,912,692

Ìý

Ìý

5,072,694

Ìý

Ìý

4,906,285

Ìý

Ìý

6,912,692

Ìý

Ìý

4,906,285

Ìý

Multifamily real estate

Ìý

2,083,559

Ìý

Ìý

1,531,547

Ìý

Ìý

1,353,024

Ìý

Ìý

2,083,559

Ìý

Ìý

1,353,024

Ìý

Commercial & Industrial

Ìý

5,141,691

Ìý

Ìý

3,819,415

Ìý

Ìý

3,944,723

Ìý

Ìý

5,141,691

Ìý

Ìý

3,944,723

Ìý

Residential 1-4 Family - Commercial

Ìý

1,131,288

Ìý

Ìý

738,388

Ìý

Ìý

737,687

Ìý

Ìý

1,131,288

Ìý

Ìý

737,687

Ìý

Residential 1-4 Family - Consumer

Ìý

2,746,046

Ìý

Ìý

1,286,526

Ìý

Ìý

1,251,033

Ìý

Ìý

2,746,046

Ìý

Ìý

1,251,033

Ìý

Residential 1-4 Family - Revolving

Ìý

1,154,085

Ìý

Ìý

778,527

Ìý

Ìý

718,491

Ìý

Ìý

1,154,085

Ìý

Ìý

718,491

Ìý

Auto

Ìý

245,554

Ìý

Ìý

279,517

Ìý

Ìý

396,776

Ìý

Ìý

245,554

Ìý

Ìý

396,776

Ìý

Consumer

Ìý

119,526

Ìý

Ìý

101,334

Ìý

Ìý

115,541

Ìý

Ìý

119,526

Ìý

Ìý

115,541

Ìý

Other Commercial

Ìý

1,409,370

Ìý

Ìý

1,150,263

Ìý

Ìý

1,071,385

Ìý

Ìý

1,409,370

Ìý

Ìý

1,071,385

Ìý

Total LHFI

$

27,328,333

Ìý

$

18,427,689

Ìý

$

18,347,190

Ìý

$

27,328,333

Ìý

$

18,347,190

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Deposits

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest checking accounts

$

6,909,250

Ìý

$

5,336,264

Ìý

$

5,044,503

Ìý

$

6,909,250

Ìý

$

5,044,503

Ìý

Money market accounts

Ìý

7,242,686

Ìý

Ìý

4,602,260

Ìý

Ìý

4,330,928

Ìý

Ìý

7,242,686

Ìý

Ìý

4,330,928

Ìý

Savings accounts

Ìý

2,865,159

Ìý

Ìý

1,033,315

Ìý

Ìý

1,056,474

Ìý

Ìý

2,865,159

Ìý

Ìý

1,056,474

Ìý

Customer time deposits of $250,000 and over

Ìý

1,614,102

Ìý

Ìý

1,141,311

Ìý

Ìý

1,015,032

Ìý

Ìý

1,614,102

Ìý

Ìý

1,015,032

Ìý

Other customer time deposits

Ìý

4,138,277

Ìý

Ìý

2,810,070

Ìý

Ìý

2,691,600

Ìý

Ìý

4,138,277

Ìý

Ìý

2,691,600

Ìý

Time deposits

Ìý

5,752,379

Ìý

Ìý

3,951,381

Ìý

Ìý

3,706,632

Ìý

Ìý

5,752,379

Ìý

Ìý

3,706,632

Ìý

Total interest-bearing customer deposits

Ìý

22,769,474

Ìý

Ìý

14,923,220

Ìý

Ìý

14,138,537

Ìý

Ìý

22,769,474

Ìý

Ìý

14,138,537

Ìý

Brokered deposits

Ìý

1,163,580

Ìý

Ìý

1,108,481

Ìý

Ìý

1,335,092

Ìý

Ìý

1,163,580

Ìý

Ìý

1,335,092

Ìý

Total interest-bearing deposits

$

23,933,054

Ìý

$

16,031,701

Ìý

$

15,473,629

Ìý

$

23,933,054

Ìý

$

15,473,629

Ìý

Demand deposits

Ìý

7,039,121

Ìý

Ìý

4,471,173

Ìý

Ìý

4,527,248

Ìý

Ìý

7,039,121

Ìý

Ìý

4,527,248

Ìý

Total deposits

$

30,972,175

Ìý

$

20,502,874

Ìý

$

20,000,877

Ìý

$

30,972,175

Ìý

$

20,000,877

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Averages

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Assets

$

37,939,232

Ìý

$

24,678,974

Ìý

$

24,620,198

Ìý

$

31,345,735

Ìý

$

22,921,478

Ìý

LHFI (net of deferred fees and costs)

Ìý

27,094,551

Ìý

Ìý

18,428,710

Ìý

Ìý

18,154,673

Ìý

Ìý

22,785,570

Ìý

Ìý

16,943,636

Ìý

Loans held for sale

Ìý

1,777,882

Ìý

Ìý

8,172

Ìý

Ìý

12,392

Ìý

Ìý

897,916

Ìý

Ìý

10,767

Ìý

Securities

Ìý

4,721,736

Ìý

Ìý

3,387,627

Ìý

Ìý

3,476,890

Ìý

Ìý

4,058,367

Ìý

Ìý

3,315,223

Ìý

Earning assets

Ìý

34,121,715

Ìý

Ìý

22,108,618

Ìý

Ìý

21,925,128

Ìý

Ìý

28,148,353

Ìý

Ìý

20,507,261

Ìý

Deposits

Ìý

31,243,383

Ìý

Ìý

20,466,081

Ìý

Ìý

20,033,678

Ìý

Ìý

25,884,505

Ìý

Ìý

18,590,430

Ìý

Time deposits

Ìý

6,553,018

Ìý

Ìý

4,715,648

Ìý

Ìý

4,243,344

Ìý

Ìý

5,639,409

Ìý

Ìý

3,851,241

Ìý

Interest-bearing deposits

Ìý

24,150,220

Ìý

Ìý

16,062,478

Ìý

Ìý

15,437,549

Ìý

Ìý

20,128,691

Ìý

Ìý

14,374,693

Ìý

Borrowings

Ìý

1,331,793

Ìý

Ìý

525,889

Ìý

Ìý

1,043,297

Ìý

Ìý

931,066

Ìý

Ìý

1,028,047

Ìý

Interest-bearing liabilities

Ìý

25,482,013

Ìý

Ìý

16,588,367

Ìý

Ìý

16,480,846

Ìý

Ìý

21,059,757

Ìý

Ìý

15,402,740

Ìý

Stockholders' equity

Ìý

4,761,630

Ìý

Ìý

3,183,846

Ìý

Ìý

3,021,929

Ìý

Ìý

3,977,098

Ìý

Ìý

2,795,086

Ìý

Tangible common equity (2)

Ìý

2,524,128

Ìý

Ìý

1,721,647

Ìý

Ìý

1,549,876

Ìý

Ìý

2,125,105

Ìý

Ìý

1,504,178

Ìý

ATLANTIC UNION BANKSHARES CORPORATION AND SUBSIDIARIES

KEY FINANCIAL RESULTS (UNAUDITED)

(Dollars in thousands, except share data)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

As of & For Three Months Ended

Ìý

As of & For Six Months Ended

Ìý

Ìý

6/30/25

Ìý

3/31/25

Ìý

6/30/24

Ìý

6/30/25

Ìý

6/30/24

Ìý

Asset Quality

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Allowance for Credit Losses (ACL)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

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

$

193,796

Ìý

$

178,644

Ìý

$

136,190

Ìý

$

178,644

Ìý

$

132,182

Ìý

Ìý

Add: Recoveries

Ìý

1,913

Ìý

Ìý

607

Ìý

Ìý

1,348

Ìý

Ìý

2,520

Ìý

Ìý

2,325

Ìý

Ìý

Less: Charge-offs

Ìý

2,579

Ìý

Ìý

2,885

Ìý

Ìý

3,088

Ìý

Ìý

5,464

Ìý

Ìý

8,982

Ìý

Ìý

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

Ìý

28,265

Ìý

Ìý

�

Ìý

Ìý

3,896

Ìý

Ìý

28,265

Ìý

Ìý

3,896

Ìý

Ìý

Add: Initial Provision - Non-PCD loans

Ìý

89,538

Ìý

Ìý

�

Ìý

Ìý

13,229

Ìý

Ìý

89,538

Ìý

Ìý

13,229

Ìý

Ìý

Add: Provision for loan losses

Ìý

4,641

Ìý

Ìý

17,430

Ìý

Ìý

6,556

Ìý

Ìý

22,071

Ìý

Ìý

15,481

Ìý

Ìý

Ending balance, ALLL

$

315,574

Ìý

$

193,796

Ìý

$

158,131

Ìý

$

315,574

Ìý

$

158,131

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Beginning balance, Reserve for unfunded commitment (RUC)

$

15,249

Ìý

$

15,041

Ìý

$

15,582

Ìý

$

15,041

Ìý

$

16,269

Ìý

Ìý

Add: Initial Provision - RUC acquired loans

Ìý

11,425

Ìý

Ìý

�

Ìý

Ìý

1,353

Ìý

Ìý

11,425

Ìý

Ìý

1,353

Ìý

Ìý

Add: Provision for unfunded commitments

Ìý

104

Ìý

Ìý

208

Ìý

Ìý

622

Ìý

Ìý

312

Ìý

Ìý

(65

)

Ìý

Ending balance, RUC

$

26,778

Ìý

$

15,249

Ìý

$

17,557

Ìý

$

26,778

Ìý

$

17,557

Ìý

Ìý

Total ACL

$

342,352

Ìý

$

209,045

Ìý

$

175,688

Ìý

$

342,352

Ìý

$

175,688

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

ACL / total LHFI

Ìý

1.25

%

Ìý

1.13

%

Ìý

0.96

%

Ìý

1.25

%

Ìý

0.96

Ìý

%

ALLL / total LHFI

Ìý

1.15

%

Ìý

1.05

%

Ìý

0.86

%

Ìý

1.15

%

Ìý

0.86

Ìý

%

Net charge-offs / total average LHFI (annualized)

Ìý

0.01

%

Ìý

0.05

%

Ìý

0.04

%

Ìý

0.03

%

Ìý

0.08

Ìý

%

Provision for loan losses/ total average LHFI (annualized)

Ìý

1.39

%

Ìý

0.38

%

Ìý

0.44

%

Ìý

0.99

%

Ìý

0.34

Ìý

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Nonperforming Assets

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Construction and land development

$

50,904

Ìý

$

2,794

Ìý

$

1,144

Ìý

$

50,904

Ìý

$

1,144

Ìý

Ìý

Commercial real estate - owner occupied

Ìý

6,116

Ìý

Ìý

2,932

Ìý

Ìý

4,651

Ìý

Ìý

6,116

Ìý

Ìý

4,651

Ìý

Ìý

Commercial real estate - non-owner occupied

Ìý

28,413

Ìý

Ìý

1,159

Ìý

Ìý

10,741

Ìý

Ìý

28,413

Ìý

Ìý

10,741

Ìý

Ìý

Multifamily real estate

Ìý

1,589

Ìý

Ìý

124

Ìý

Ìý

1

Ìý

Ìý

1,589

Ìý

Ìý

1

Ìý

Ìý

Commercial & Industrial

Ìý

44,897

Ìý

Ìý

43,106

Ìý

Ìý

3,408

Ìý

Ìý

44,897

Ìý

Ìý

3,408

Ìý

Ìý

Residential 1-4 Family - Commercial

Ìý

2,700

Ìý

Ìý

1,610

Ìý

Ìý

1,783

Ìý

Ìý

2,700

Ìý

Ìý

1,783

Ìý

Ìý

Residential 1-4 Family - Consumer

Ìý

20,689

Ìý

Ìý

12,942

Ìý

Ìý

10,799

Ìý

Ìý

20,689

Ìý

Ìý

10,799

Ìý

Ìý

Residential 1-4 Family - Revolving

Ìý

5,346

Ìý

Ìý

3,593

Ìý

Ìý

3,028

Ìý

Ìý

5,346

Ìý

Ìý

3,028

Ìý

Ìý

Auto

Ìý

526

Ìý

Ìý

641

Ìý

Ìý

354

Ìý

Ìý

526

Ìý

Ìý

354

Ìý

Ìý

Consumer

Ìý

20

Ìý

Ìý

16

Ìý

Ìý

4

Ìý

Ìý

20

Ìý

Ìý

4

Ìý

Ìý

Other Commercial

Ìý

1,415

Ìý

Ìý

98

Ìý

Ìý

�

Ìý

Ìý

1,415

Ìý

Ìý

�

Ìý

Ìý

Nonaccrual loans

$

162,615

Ìý

$

69,015

Ìý

$

35,913

Ìý

$

162,615

Ìý

$

35,913

Ìý

Ìý

Foreclosed property

Ìý

774

Ìý

Ìý

404

Ìý

Ìý

230

Ìý

Ìý

774

Ìý

Ìý

230

Ìý

Ìý

Total nonperforming assets (NPAs)

$

163,389

Ìý

$

69,419

Ìý

$

36,143

Ìý

$

163,389

Ìý

$

36,143

Ìý

Ìý

Construction and land development

$

22,807

Ìý

$

�

Ìý

$

764

Ìý

$

22,807

Ìý

$

764

Ìý

Ìý

Commercial real estate - owner occupied

Ìý

1,817

Ìý

Ìý

714

Ìý

Ìý

1,047

Ìý

Ìý

1,817

Ìý

Ìý

1,047

Ìý

Ìý

Commercial real estate - non-owner occupied

Ìý

2,764

Ìý

Ìý

�

Ìý

Ìý

1,309

Ìý

Ìý

2,764

Ìý

Ìý

1,309

Ìý

Ìý

Multifamily real estate

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

141

Ìý

Ìý

�

Ìý

Ìý

141

Ìý

Ìý

Commercial & Industrial

Ìý

2,657

Ìý

Ìý

1,075

Ìý

Ìý

684

Ìý

Ìý

2,657

Ìý

Ìý

684

Ìý

Ìý

Residential 1-4 Family - Commercial

Ìý

5,561

Ìý

Ìý

1,091

Ìý

Ìý

678

Ìý

Ìý

5,561

Ìý

Ìý

678

Ìý

Ìý

Residential 1-4 Family - Consumer

Ìý

1,487

Ìý

Ìý

1,193

Ìý

Ìý

1,645

Ìý

Ìý

1,487

Ìý

Ìý

1,645

Ìý

Ìý

Residential 1-4 Family - Revolving

Ìý

2,460

Ìý

Ìý

2,397

Ìý

Ìý

1,449

Ìý

Ìý

2,460

Ìý

Ìý

1,449

Ìý

Ìý

Auto

Ìý

150

Ìý

Ìý

196

Ìý

Ìý

263

Ìý

Ìý

150

Ìý

Ìý

263

Ìý

Ìý

Consumer

Ìý

79

Ìý

Ìý

94

Ìý

Ìý

176

Ìý

Ìý

79

Ìý

Ìý

176

Ìý

Ìý

Other Commercial

Ìý

30

Ìý

Ìý

22

Ìý

Ìý

7,464

Ìý

Ìý

30

Ìý

Ìý

7,464

Ìý

Ìý

LHFI � 90 days and still accruing

$

39,812

Ìý

$

6,782

Ìý

$

15,620

Ìý

$

39,812

Ìý

$

15,620

Ìý

Ìý

Total NPAs and LHFI � 90 days

$

203,201

Ìý

$

76,201

Ìý

$

51,763

Ìý

$

203,201

Ìý

$

51,763

Ìý

Ìý

NPAs / total LHFI

Ìý

0.60

%

Ìý

0.38

%

Ìý

0.20

%

Ìý

0.60

%

Ìý

0.20

Ìý

%

NPAs / total assets

Ìý

0.44

%

Ìý

0.28

%

Ìý

0.15

%

Ìý

0.44

%

Ìý

0.15

Ìý

%

ALLL / nonaccrual loans

Ìý

194.06

%

Ìý

280.80

%

Ìý

440.32

%

Ìý

194.06

%

Ìý

440.32

Ìý

%

ALLL/ nonperforming assets

Ìý

193.14

%

Ìý

279.17

%

Ìý

437.51

%

Ìý

193.14

%

Ìý

437.51

Ìý

%

ATLANTIC UNION BANKSHARES CORPORATION AND SUBSIDIARIES

KEY FINANCIAL RESULTS (UNAUDITED)

(Dollars in thousands, except share data)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

As of & For Three Months Ended

Ìý

As of & For Six Months Ended

Ìý

Ìý

6/30/25

Ìý

3/31/25

Ìý

6/30/24

Ìý

6/30/25

Ìý

6/30/24

Ìý

Past Due Detail

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Construction and land development

$

447

Ìý

$

458

Ìý

$

1,689

Ìý

$

447

Ìý

$

1,689

Ìý

Commercial real estate - owner occupied

Ìý

3,933

Ìý

Ìý

1,455

Ìý

Ìý

3,450

Ìý

Ìý

3,933

Ìý

Ìý

3,450

Ìý

Commercial real estate - non-owner occupied

Ìý

1,295

Ìý

Ìý

3,760

Ìý

Ìý

1,316

Ìý

Ìý

1,295

Ìý

Ìý

1,316

Ìý

Multifamily real estate

Ìý

410

Ìý

Ìý

1,353

Ìý

Ìý

1,694

Ìý

Ìý

410

Ìý

Ìý

1,694

Ìý

Commercial & Industrial

Ìý

4,606

Ìý

Ìý

4,192

Ìý

Ìý

2,154

Ìý

Ìý

4,606

Ìý

Ìý

2,154

Ìý

Residential 1-4 Family - Commercial

Ìý

3,186

Ìý

Ìý

1,029

Ìý

Ìý

873

Ìý

Ìý

3,186

Ìý

Ìý

873

Ìý

Residential 1-4 Family - Consumer

Ìý

2,125

Ìý

Ìý

11,005

Ìý

Ìý

1,331

Ìý

Ìý

2,125

Ìý

Ìý

1,331

Ìý

Residential 1-4 Family - Revolving

Ìý

4,270

Ìý

Ìý

2,533

Ìý

Ìý

2,518

Ìý

Ìý

4,270

Ìý

Ìý

2,518

Ìý

Auto

Ìý

3,735

Ìý

Ìý

3,662

Ìý

Ìý

3,463

Ìý

Ìý

3,735

Ìý

Ìý

3,463

Ìý

Consumer

Ìý

274

Ìý

Ìý

479

Ìý

Ìý

385

Ìý

Ìý

274

Ìý

Ìý

385

Ìý

Other Commercial

Ìý

19

Ìý

Ìý

6,875

Ìý

Ìý

289

Ìý

Ìý

19

Ìý

Ìý

289

Ìý

LHFI 30-59 days past due

$

24,300

Ìý

$

36,801

Ìý

$

19,162

Ìý

$

24,300

Ìý

$

19,162

Ìý

Construction and land development

$

189

Ìý

$

35

Ìý

$

155

Ìý

Ìý

189

Ìý

Ìý

155

Ìý

Commercial real estate - owner occupied

Ìý

537

Ìý

Ìý

971

Ìý

Ìý

72

Ìý

Ìý

537

Ìý

Ìý

72

Ìý

Commercial real estate - non-owner occupied

Ìý

147

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

147

Ìý

Ìý

�

Ìý

Multifamily real estate

Ìý

727

Ìý

Ìý

981

Ìý

Ìý

632

Ìý

Ìý

727

Ìý

Ìý

632

Ìý

Commercial & Industrial

Ìý

2,278

Ìý

Ìý

838

Ìý

Ìý

192

Ìý

Ìý

2,278

Ìý

Ìý

192

Ìý

Residential 1-4 Family - Commercial

Ìý

552

Ìý

Ìý

19

Ìý

Ìý

689

Ìý

Ìý

552

Ìý

Ìý

689

Ìý

Residential 1-4 Family - Consumer

Ìý

4,559

Ìý

Ìý

348

Ìý

Ìý

1,960

Ìý

Ìý

4,559

Ìý

Ìý

1,960

Ìý

Residential 1-4 Family - Revolving

Ìý

2,094

Ìý

Ìý

1,137

Ìý

Ìý

795

Ìý

Ìý

2,094

Ìý

Ìý

795

Ìý

Auto

Ìý

718

Ìý

Ìý

539

Ìý

Ìý

565

Ìý

Ìý

718

Ìý

Ìý

565

Ìý

Consumer

Ìý

387

Ìý

Ìý

384

Ìý

Ìý

309

Ìý

Ìý

387

Ìý

Ìý

309

Ìý

Other Commercial

Ìý

1,440

Ìý

Ìý

1,123

Ìý

Ìý

�

Ìý

Ìý

1,440

Ìý

Ìý

�

Ìý

LHFI 60-89 days past due

$

13,628

Ìý

$

6,375

Ìý

$

5,369

Ìý

$

13,628

Ìý

$

5,369

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Past Due and still accruing

$

77,740

Ìý

$

49,958

Ìý

$

40,151

Ìý

$

77,740

Ìý

$

40,151

Ìý

Past Due and still accruing / total LHFI

Ìý

0.28

%

Ìý

0.27

%

Ìý

0.22

%

Ìý

0.28

%

Ìý

0.22

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Alternative Performance Measures (non-GAAP)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net interest income (FTE) (1)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net interest income (GAAP)

$

321,371

Ìý

$

184,164

Ìý

$

184,534

Ìý

$

505,536

Ìý

$

332,358

Ìý

FTE adjustment

Ìý

4,362

Ìý

Ìý

3,757

Ìý

Ìý

3,814

Ìý

Ìý

8,120

Ìý

Ìý

7,537

Ìý

Net interest income (FTE) (non-GAAP)

$

325,733

Ìý

$

187,921

Ìý

$

188,348

Ìý

$

513,656

Ìý

$

339,895

Ìý

Noninterest income (GAAP)

Ìý

81,522

Ìý

Ìý

29,163

Ìý

Ìý

23,812

Ìý

Ìý

110,685

Ìý

Ìý

49,365

Ìý

Total revenue (FTE) (non-GAAP)

$

407,255

Ìý

$

217,084

Ìý

$

212,160

Ìý

$

624,341

Ìý

$

389,260

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Average earning assets

$

34,121,715

Ìý

$

22,108,618

Ìý

$

21,925,128

Ìý

$

28,148,353

Ìý

$

20,507,261

Ìý

Net interest margin

Ìý

3.78

%

Ìý

3.38

%

Ìý

3.39

%

Ìý

3.62

%

Ìý

3.26

%

Net interest margin (FTE)

Ìý

3.83

%

Ìý

3.45

%

Ìý

3.46

%

Ìý

3.68

%

Ìý

3.33

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Tangible Assets (2)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ending assets (GAAP)

$

37,289,371

Ìý

$

24,632,611

Ìý

$

24,761,413

Ìý

$

37,289,371

Ìý

$

24,761,413

Ìý

Less: Ending goodwill

Ìý

1,710,912

Ìý

Ìý

1,214,053

Ìý

Ìý

1,207,484

Ìý

Ìý

1,710,912

Ìý

Ìý

1,207,484

Ìý

Less: Ending amortizable intangibles

Ìý

351,381

Ìý

Ìý

79,165

Ìý

Ìý

95,980

Ìý

Ìý

351,381

Ìý

Ìý

95,980

Ìý

Ending tangible assets (non-GAAP)

$

35,227,078

Ìý

$

23,339,393

Ìý

$

23,457,949

Ìý

$

35,227,078

Ìý

$

23,457,949

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Tangible Common Equity (2)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ending equity (GAAP)

$

4,832,639

Ìý

$

3,185,216

Ìý

$

3,043,686

Ìý

$

4,832,639

Ìý

$

3,043,686

Ìý

Less: Ending goodwill

Ìý

1,710,912

Ìý

Ìý

1,214,053

Ìý

Ìý

1,207,484

Ìý

Ìý

1,710,912

Ìý

Ìý

1,207,484

Ìý

Less: Ending amortizable intangibles

Ìý

351,381

Ìý

Ìý

79,165

Ìý

Ìý

95,980

Ìý

Ìý

351,381

Ìý

Ìý

95,980

Ìý

Less: Perpetual preferred stock

Ìý

166,357

Ìý

Ìý

166,357

Ìý

Ìý

166,357

Ìý

Ìý

166,357

Ìý

Ìý

166,357

Ìý

Ending tangible common equity (non-GAAP)

$

2,603,989

Ìý

$

1,725,641

Ìý

$

1,573,865

Ìý

$

2,603,989

Ìý

$

1,573,865

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Average equity (GAAP)

$

4,761,630

Ìý

$

3,183,846

Ìý

$

3,021,929

Ìý

$

3,977,098

Ìý

$

2,795,086

Ìý

Less: Average goodwill

Ìý

1,710,557

Ìý

Ìý

1,214,053

Ìý

Ìý

1,208,588

Ìý

Ìý

1,463,677

Ìý

Ìý

1,066,899

Ìý

Less: Average amortizable intangibles

Ìý

360,589

Ìý

Ìý

81,790

Ìý

Ìý

97,109

Ìý

Ìý

221,960

Ìý

Ìý

57,653

Ìý

Less: Average perpetual preferred stock

Ìý

166,356

Ìý

Ìý

166,356

Ìý

Ìý

166,356

Ìý

Ìý

166,356

Ìý

Ìý

166,356

Ìý

Average tangible common equity (non-GAAP)

$

2,524,128

Ìý

$

1,721,647

Ìý

$

1,549,876

Ìý

$

2,125,105

Ìý

$

1,504,178

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

ROTCE (2)(3)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income available to common shareholders (GAAP)

$

16,824

Ìý

$

46,851

Ìý

$

22,194

Ìý

$

63,676

Ìý

$

68,996

Ìý

Plus: Amortization of intangibles, tax effected

Ìý

14,562

Ìý

Ìý

4,264

Ìý

Ìý

4,736

Ìý

Ìý

18,827

Ìý

Ìý

6,232

Ìý

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

$

31,386

Ìý

$

51,115

Ìý

$

26,930

Ìý

$

82,503

Ìý

$

75,228

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Return on average tangible common equity (ROTCE)

Ìý

4.99

%

Ìý

12.04

%

Ìý

6.99

%

Ìý

7.83

%

Ìý

10.06

%

ATLANTIC UNION BANKSHARES CORPORATION AND SUBSIDIARIES

KEY FINANCIAL RESULTS (UNAUDITED)

(Dollars in thousands, except share data)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

As of & For Three Months Ended

Ìý

As of & For Six Months Ended

Ìý

Ìý

6/30/25

Ìý

3/31/25

Ìý

6/30/24

Ìý

6/30/25

Ìý

6/30/24

Ìý

Operating Measures (4)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income (GAAP)

$

19,791

Ìý

Ìý

$

49,818

Ìý

Ìý

$

25,161

Ìý

Ìý

$

69,610

Ìý

Ìý

$

74,930

Ìý

Ìý

Plus: Merger-related costs, net of tax

Ìý

63,349

Ìý

Ìý

Ìý

4,643

Ìý

Ìý

Ìý

24,236

Ìý

Ìý

Ìý

67,992

Ìý

Ìý

Ìý

25,799

Ìý

Ìý

Plus: FDIC special assessment, net of tax

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

664

Ìý

Ìý

Plus: Deferred tax asset write-down

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

4,774

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

4,774

Ìý

Ìý

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

Ìý

77,742

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

11,520

Ìý

Ìý

Ìý

77,742

Ìý

Ìý

Ìý

11,520

Ìý

Ìý

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

Ìý

12

Ìý

Ìý

Ìý

(81

)

Ìý

Ìý

(5,148

)

Ìý

Ìý

(67

)

Ìý

Ìý

(5,145

)

Ìý

Less: Gain on CRE loan sale, net of tax

Ìý

12,104

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

12,104

Ìý

Ìý

Ìý

�

Ìý

Ìý

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

Ìý

10,654

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

10,654

Ìý

Ìý

Ìý

�

Ìý

Ìý

Adjusted operating earnings (non-GAAP)

Ìý

138,112

Ìý

Ìý

Ìý

54,542

Ìý

Ìý

Ìý

70,839

Ìý

Ìý

Ìý

192,653

Ìý

Ìý

Ìý

122,832

Ìý

Ìý

Less: Dividends on preferred stock

Ìý

2,967

Ìý

Ìý

Ìý

2,967

Ìý

Ìý

Ìý

2,967

Ìý

Ìý

Ìý

5,934

Ìý

Ìý

Ìý

5,934

Ìý

Ìý

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

$

135,145

Ìý

Ìý

$

51,575

Ìý

Ìý

$

67,872

Ìý

Ìý

$

186,719

Ìý

Ìý

$

116,898

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Operating Efficiency Ratio (1)(6)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Noninterest expense (GAAP)

$

279,698

Ìý

Ìý

$

134,184

Ìý

Ìý

$

150,005

Ìý

Ìý

$

413,882

Ìý

Ìý

$

255,279

Ìý

Ìý

Less: Amortization of intangible assets

Ìý

18,433

Ìý

Ìý

Ìý

5,398

Ìý

Ìý

Ìý

5,995

Ìý

Ìý

Ìý

23,832

Ìý

Ìý

Ìý

7,889

Ìý

Ìý

Less: Merger-related costs

Ìý

78,900

Ìý

Ìý

Ìý

4,940

Ìý

Ìý

Ìý

29,778

Ìý

Ìý

Ìý

83,840

Ìý

Ìý

Ìý

31,652

Ìý

Ìý

Less: FDIC special assessment

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

840

Ìý

Ìý

Adjusted operating noninterest expense (non-GAAP)

$

182,365

Ìý

Ìý

$

123,846

Ìý

Ìý

$

114,232

Ìý

Ìý

$

306,210

Ìý

Ìý

$

214,898

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Noninterest income (GAAP)

$

81,522

Ìý

Ìý

$

29,163

Ìý

Ìý

$

23,812

Ìý

Ìý

$

110,685

Ìý

Ìý

$

49,365

Ìý

Ìý

Less: Gain (loss) on sale of securities

Ìý

16

Ìý

Ìý

Ìý

(102

)

Ìý

Ìý

(6,516

)

Ìý

Ìý

(87

)

Ìý

Ìý

(6,513

)

Ìý

Less: Gain on CRE loan sale

Ìý

15,720

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

15,720

Ìý

Ìý

Ìý

�

Ìý

Ìý

Less: Gain on sale of equity interest in CSP

Ìý

14,300

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

14,300

Ìý

Ìý

Ìý

�

Ìý

Ìý

Adjusted operating noninterest income (non-GAAP)

$

51,486

Ìý

Ìý

$

29,265

Ìý

Ìý

$

30,328

Ìý

Ìý

$

80,752

Ìý

Ìý

$

55,878

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

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

$

325,733

Ìý

Ìý

$

187,921

Ìý

Ìý

$

188,348

Ìý

Ìý

$

513,656

Ìý

Ìý

$

339,895

Ìý

Ìý

Adjusted operating noninterest income (non-GAAP)

Ìý

51,486

Ìý

Ìý

Ìý

29,265

Ìý

Ìý

Ìý

30,328

Ìý

Ìý

Ìý

80,752

Ìý

Ìý

Ìý

55,878

Ìý

Ìý

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

$

377,219

Ìý

Ìý

$

217,186

Ìý

Ìý

$

218,676

Ìý

Ìý

$

594,408

Ìý

Ìý

$

395,773

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Efficiency ratio

Ìý

69.42

Ìý

%

Ìý

62.90

Ìý

%

Ìý

72.00

Ìý

%

Ìý

67.16

Ìý

%

Ìý

66.88

Ìý

%

Efficiency ratio (FTE) (1)

Ìý

68.68

Ìý

%

Ìý

61.81

Ìý

%

Ìý

70.70

Ìý

%

Ìý

66.29

Ìý

%

Ìý

65.58

Ìý

%

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

Ìý

48.34

Ìý

%

Ìý

57.02

Ìý

%

Ìý

52.24

Ìý

%

Ìý

51.52

Ìý

%

Ìý

54.30

Ìý

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Operating ROA & ROE (4)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted operating earnings (non-GAAP)

$

138,112

Ìý

Ìý

$

54,542

Ìý

Ìý

$

70,839

Ìý

Ìý

$

192,653

Ìý

Ìý

$

122,832

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Average assets (GAAP)

$

37,939,232

Ìý

Ìý

$

24,678,974

Ìý

Ìý

$

24,620,198

Ìý

Ìý

$

31,345,735

Ìý

Ìý

$

22,921,478

Ìý

Ìý

Return on average assets (ROA) (GAAP)

Ìý

0.21

Ìý

%

Ìý

0.82

Ìý

%

Ìý

0.41

Ìý

%

Ìý

0.45

Ìý

%

Ìý

0.66

Ìý

%

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

Ìý

1.46

Ìý

%

Ìý

0.90

Ìý

%

Ìý

1.16

Ìý

%

Ìý

1.24

Ìý

%

Ìý

1.08

Ìý

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Average equity (GAAP)

$

4,761,630

Ìý

Ìý

$

3,183,846

Ìý

Ìý

$

3,021,929

Ìý

Ìý

$

3,977,098

Ìý

Ìý

$

2,795,086

Ìý

Ìý

Return on average equity (ROE) (GAAP)

Ìý

1.67

Ìý

%

Ìý

6.35

Ìý

%

Ìý

3.35

Ìý

%

Ìý

3.53

Ìý

%

Ìý

5.39

Ìý

%

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

Ìý

11.63

Ìý

%

Ìý

6.95

Ìý

%

Ìý

9.43

Ìý

%

Ìý

9.77

Ìý

%

Ìý

8.84

Ìý

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Operating ROTCE (2)(3)(4)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

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

$

135,145

Ìý

Ìý

$

51,575

Ìý

Ìý

$

67,872

Ìý

Ìý

$

186,719

Ìý

Ìý

$

116,898

Ìý

Ìý

Plus: Amortization of intangibles, tax effected

Ìý

14,562

Ìý

Ìý

Ìý

4,264

Ìý

Ìý

Ìý

4,736

Ìý

Ìý

Ìý

18,827

Ìý

Ìý

Ìý

6,232

Ìý

Ìý

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

$

149,707

Ìý

Ìý

$

55,839

Ìý

Ìý

$

72,608

Ìý

Ìý

$

205,546

Ìý

Ìý

$

123,130

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Average tangible common equity (non-GAAP)

$

2,524,128

Ìý

Ìý

$

1,721,647

Ìý

Ìý

$

1,549,876

Ìý

Ìý

$

2,125,105

Ìý

Ìý

$

1,504,178

Ìý

Ìý

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

Ìý

23.79

Ìý

%

Ìý

13.15

Ìý

%

Ìý

18.84

Ìý

%

Ìý

19.50

Ìý

%

Ìý

16.46

Ìý

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

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

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income (GAAP)

$

19,791

Ìý

Ìý

$

49,818

Ìý

Ìý

$

25,161

Ìý

Ìý

$

69,610

Ìý

Ìý

$

74,930

Ìý

Ìý

Plus: Provision for credit losses

Ìý

105,707

Ìý

Ìý

Ìý

17,638

Ìý

Ìý

Ìý

21,751

Ìý

Ìý

Ìý

123,345

Ìý

Ìý

Ìý

29,989

Ìý

Ìý

Plus: Income tax (benefit) expense

Ìý

(2,303

)

Ìý

Ìý

11,687

Ìý

Ìý

Ìý

11,429

Ìý

Ìý

Ìý

9,384

Ìý

Ìý

Ìý

21,525

Ìý

Ìý

Plus: Merger-related costs

Ìý

78,900

Ìý

Ìý

Ìý

4,940

Ìý

Ìý

Ìý

29,778

Ìý

Ìý

Ìý

83,840

Ìý

Ìý

Ìý

31,652

Ìý

Ìý

Plus: FDIC special assessment

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

840

Ìý

Ìý

Less: Gain (loss) on sale of securities

Ìý

16

Ìý

Ìý

Ìý

(102

)

Ìý

Ìý

(6,516

)

Ìý

Ìý

(87

)

Ìý

Ìý

(6,513

)

Ìý

Less: Gain on CRE loan sale

Ìý

15,720

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

15,720

Ìý

Ìý

Ìý

�

Ìý

Ìý

Less: Gain on sale of equity interest in CSP

Ìý

14,300

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

14,300

Ìý

Ìý

Ìý

�

Ìý

Ìý

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

$

172,059

Ìý

Ìý

$

84,185

Ìý

Ìý

$

94,635

Ìý

Ìý

$

256,246

Ìý

Ìý

$

165,449

Ìý

Ìý

Less: Dividends on preferred stock

Ìý

2,967

Ìý

Ìý

Ìý

2,967

Ìý

Ìý

Ìý

2,967

Ìý

Ìý

Ìý

5,934

Ìý

Ìý

Ìý

5,934

Ìý

Ìý

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

$

169,092

Ìý

Ìý

$

81,218

Ìý

Ìý

$

91,668

Ìý

Ìý

$

250,312

Ìý

Ìý

$

159,515

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted average common shares outstanding, diluted

Ìý

141,738,325

Ìý

Ìý

Ìý

90,072,795

Ìý

Ìý

Ìý

89,768,466

Ìý

Ìý

Ìý

116,056,670

Ìý

Ìý

Ìý

82,482,921

Ìý

Ìý

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

$

1.19

Ìý

Ìý

$

0.90

Ìý

Ìý

$

1.02

Ìý

Ìý

$

2.16

Ìý

Ìý

$

1.93

Ìý

Ìý

Ìý

ATLANTIC UNION BANKSHARES CORPORATION AND SUBSIDIARIES

KEY FINANCIAL RESULTS (UNAUDITED)

(Dollars in thousands, except share data)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

As of & For Three Months Ended

Ìý

As of & For Six Months Ended

Ìý

Ìý

6/30/25

Ìý

3/31/25

Ìý

6/30/24

Ìý

6/30/25

Ìý

6/30/24

Ìý

Mortgage Origination Held for Sale Volume

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Refinance Volume

$

15,126

Ìý

$

10,035

Ìý

$

4,234

Ìý

$

25,161

Ìý

$

9,872

Ìý

Purchase Volume

Ìý

131,192

Ìý

Ìý

33,733

Ìý

Ìý

48,487

Ìý

Ìý

164,925

Ìý

Ìý

80,255

Ìý

Total Mortgage loan originations held for sale

$

146,318

Ìý

$

43,768

Ìý

$

52,721

Ìý

$

190,086

Ìý

$

90,127

Ìý

% of originations held for sale that are refinances

Ìý

10.3

%

Ìý

22.9

%

Ìý

8.0

%

Ìý

13.2

%

Ìý

11.0

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Wealth

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Assets under management

$

14,270,205

Ìý

$

6,785,740

Ìý

$

6,487,087

Ìý

$

14,270,205

Ìý

$

6,487,087

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Other Data

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

End of period full-time equivalent employees

Ìý

3,160

Ìý

Ìý

2,128

Ìý

Ìý

2,083

Ìý

Ìý

3,160

Ìý

Ìý

2,083

Ìý

________________________________________

(1)

These are non-GAAP financial measures. The Company believes net interest income (FTE), total revenue (FTE), and total adjusted revenue (FTE), which are used in computing net interest margin (FTE), efficiency ratio (FTE) and adjusted operating efficiency ratio (FTE), provide valuable additional insight into the net interest margin and the efficiency ratio by adjusting for differences in tax treatment of interest income sources. The entire FTE adjustment is attributable to interest income on earning assets, which is used in computing the yield on earning assets. Interest expense and the related cost of interest-bearing liabilities and cost of funds ratios are not affected by the FTE components.

(2)

These are non-GAAP financial measures. Tangible assets and tangible common equity are used in the calculation of certain profitability, capital, and per share ratios. The Company believes tangible assets, tangible common equity and the related ratios are meaningful measures of capital adequacy because they provide a meaningful base for period-to-period and company-to-company comparisons, which the Company believes will assist investors in assessing the capital of the Company and its ability to absorb potential losses. The Company believes tangible common equity is an important indication of its ability to grow organically and through business combinations as well as its ability to pay dividends and to engage in various capital management strategies.

(3)

These are non-GAAP financial measures. The Company believes that ROTCE is a meaningful supplement to GAAP financial measures and is useful to investors because it measures the performance of a business consistently across time without regard to whether components of the business were acquired or developed internally.

(4)

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

(5)

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

(6)

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

(7)

These are non-GAAP financial measures. Pre-tax pre-provision adjusted earnings excludes, as applicable, the provision for credit losses, which can fluctuate significantly from period-to-period under the CECL methodology, income tax (benefit) expense, merger-related costs, FDIC special assessments, gain (loss) on sale of securities, gain on CRE loan sale, and gain on sale of equity interest in CSP. The Company believes this adjusted measure provides investors with important information about the continuing economic results of the Company’s operations.

(8)

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

ATLANTIC UNION BANKSHARES CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Dollars in thousands, except share data)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

June 30,

Ìý

December 31,

Ìý

June 30,

Ìý

2025

Ìý

2024

Ìý

2024

ASSETS

(unaudited)

Ìý

(audited)

Ìý

(unaudited)

Cash and cash equivalents:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash and due from banks

$

337,974

Ìý

Ìý

$

196,435

Ìý

Ìý

$

233,065

Ìý

Interest-bearing deposits in other banks

Ìý

1,246,294

Ìý

Ìý

Ìý

153,695

Ìý

Ìý

Ìý

207,129

Ìý

Federal funds sold

Ìý

4,380

Ìý

Ìý

Ìý

3,944

Ìý

Ìý

Ìý

5,820

Ìý

Total cash and cash equivalents

Ìý

1,588,648

Ìý

Ìý

Ìý

354,074

Ìý

Ìý

Ìý

446,014

Ìý

Securities available for sale, at fair value

Ìý

3,809,281

Ìý

Ìý

Ìý

2,442,166

Ìý

Ìý

Ìý

2,555,723

Ìý

Securities held to maturity, at carrying value

Ìý

827,135

Ìý

Ìý

Ìý

803,851

Ìý

Ìý

Ìý

810,450

Ìý

Restricted stock, at cost

Ìý

140,606

Ìý

Ìý

Ìý

102,954

Ìý

Ìý

Ìý

125,308

Ìý

Loans held for sale

Ìý

32,987

Ìý

Ìý

Ìý

9,420

Ìý

Ìý

Ìý

12,906

Ìý

Loans held for investment, net of deferred fees and costs

Ìý

27,328,333

Ìý

Ìý

Ìý

18,470,621

Ìý

Ìý

Ìý

18,347,190

Ìý

Less: allowance for loan and lease losses

Ìý

315,574

Ìý

Ìý

Ìý

178,644

Ìý

Ìý

Ìý

158,131

Ìý

Total loans held for investment, net

Ìý

27,012,759

Ìý

Ìý

Ìý

18,291,977

Ìý

Ìý

Ìý

18,189,059

Ìý

Premises and equipment, net

Ìý

164,828

Ìý

Ìý

Ìý

112,704

Ìý

Ìý

Ìý

114,987

Ìý

Goodwill

Ìý

1,710,912

Ìý

Ìý

Ìý

1,214,053

Ìý

Ìý

Ìý

1,207,484

Ìý

Amortizable intangibles, net

Ìý

351,381

Ìý

Ìý

Ìý

84,563

Ìý

Ìý

Ìý

95,980

Ìý

Bank owned life insurance

Ìý

665,477

Ìý

Ìý

Ìý

493,396

Ìý

Ìý

Ìý

489,550

Ìý

Other assets

Ìý

985,357

Ìý

Ìý

Ìý

676,165

Ìý

Ìý

Ìý

713,952

Ìý

Total assets

$

37,289,371

Ìý

Ìý

$

24,585,323

Ìý

Ìý

$

24,761,413

Ìý

LIABILITIES

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Noninterest-bearing demand deposits

$

7,039,121

Ìý

Ìý

$

4,277,048

Ìý

Ìý

$

4,527,248

Ìý

Interest-bearing deposits

Ìý

23,933,054

Ìý

Ìý

Ìý

16,120,571

Ìý

Ìý

Ìý

15,473,629

Ìý

Total deposits

Ìý

30,972,175

Ìý

Ìý

Ìý

20,397,619

Ìý

Ìý

Ìý

20,000,877

Ìý

Securities sold under agreements to repurchase

Ìý

127,351

Ìý

Ìý

Ìý

56,275

Ìý

Ìý

Ìý

64,585

Ìý

Other short-term borrowings

Ìý

�

Ìý

Ìý

Ìý

60,000

Ìý

Ìý

Ìý

725,500

Ìý

Long-term borrowings

Ìý

765,416

Ìý

Ìý

Ìý

418,303

Ìý

Ìý

Ìý

416,649

Ìý

Other liabilities

Ìý

591,790

Ìý

Ìý

Ìý

510,247

Ìý

Ìý

Ìý

510,116

Ìý

Total liabilities

Ìý

32,456,732

Ìý

Ìý

Ìý

21,442,444

Ìý

Ìý

Ìý

21,717,727

Ìý

Commitments and contingencies

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

STOCKHOLDERS' EQUITY

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Preferred stock, $10.00 par value

Ìý

173

Ìý

Ìý

Ìý

173

Ìý

Ìý

Ìý

173

Ìý

Common stock, $1.33 par value

Ìý

188,454

Ìý

Ìý

Ìý

118,519

Ìý

Ìý

Ìý

118,475

Ìý

Additional paid-in capital

Ìý

3,876,831

Ìý

Ìý

Ìý

2,280,547

Ìý

Ìý

Ìý

2,273,312

Ìý

Retained earnings

Ìý

1,087,967

Ìý

Ìý

Ìý

1,103,326

Ìý

Ìý

Ìý

1,034,313

Ìý

Accumulated other comprehensive loss

Ìý

(320,786

)

Ìý

Ìý

(359,686

)

Ìý

Ìý

(382,587

)

Total stockholders' equity

Ìý

4,832,639

Ìý

Ìý

Ìý

3,142,879

Ìý

Ìý

Ìý

3,043,686

Ìý

Total liabilities and stockholders' equity

$

37,289,371

Ìý

Ìý

$

24,585,323

Ìý

Ìý

$

24,761,413

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Common shares outstanding

Ìý

141,694,720

Ìý

Ìý

Ìý

89,770,231

Ìý

Ìý

Ìý

89,769,734

Ìý

Common shares authorized

Ìý

200,000,000

Ìý

Ìý

Ìý

200,000,000

Ìý

Ìý

Ìý

200,000,000

Ìý

Preferred shares outstanding

Ìý

17,250

Ìý

Ìý

Ìý

17,250

Ìý

Ìý

Ìý

17,250

Ìý

Preferred shares authorized

Ìý

500,000

Ìý

Ìý

Ìý

500,000

Ìý

Ìý

Ìý

500,000

Ìý

ATLANTIC UNION BANKSHARES CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

(Dollars in thousands, except share data)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Three Months Ended

Ìý

Six Months Ended

Ìý

June 30,

Ìý

March 31,

Ìý

June 30,

Ìý

June 30,

Ìý

June 30,

Ìý

2025

Ìý

2025

Ìý

2024

Ìý

2025

Ìý

2024

Interest and dividend income:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest and fees on loans

$

458,766

Ìý

Ìý

$

271,515

Ìý

Ìý

$

285,198

Ìý

Ìý

$

730,281

Ìý

Ìý

$

519,796

Ìý

Interest on deposits in other banks

Ìý

4,991

Ìý

Ìý

Ìý

2,513

Ìý

Ìý

Ìý

2,637

Ìý

Ìý

Ìý

7,504

Ìý

Ìý

Ìý

3,918

Ìý

Interest and dividends on securities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Taxable

Ìý

38,260

Ìý

Ìý

Ìý

23,648

Ìý

Ìý

Ìý

24,886

Ìý

Ìý

Ìý

61,908

Ìý

Ìý

Ìý

43,765

Ìý

Nontaxable

Ìý

8,355

Ìý

Ìý

Ìý

8,160

Ìý

Ìý

Ìý

8,167

Ìý

Ìý

Ìý

16,515

Ìý

Ìý

Ìý

16,323

Ìý

Total interest and dividend income

Ìý

510,372

Ìý

Ìý

Ìý

305,836

Ìý

Ìý

Ìý

320,888

Ìý

Ìý

Ìý

816,208

Ìý

Ìý

Ìý

583,802

Ìý

Interest expense:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest on deposits

Ìý

171,343

Ìý

Ìý

Ìý

115,587

Ìý

Ìý

Ìý

122,504

Ìý

Ìý

Ìý

286,929

Ìý

Ìý

Ìý

224,368

Ìý

Interest on short-term borrowings

Ìý

4,147

Ìý

Ìý

Ìý

909

Ìý

Ìý

Ìý

8,190

Ìý

Ìý

Ìý

5,056

Ìý

Ìý

Ìý

16,351

Ìý

Interest on long-term borrowings

Ìý

13,511

Ìý

Ìý

Ìý

5,176

Ìý

Ìý

Ìý

5,660

Ìý

Ìý

Ìý

18,687

Ìý

Ìý

Ìý

10,725

Ìý

Total interest expense

Ìý

189,001

Ìý

Ìý

Ìý

121,672

Ìý

Ìý

Ìý

136,354

Ìý

Ìý

Ìý

310,672

Ìý

Ìý

Ìý

251,444

Ìý

Net interest income

Ìý

321,371

Ìý

Ìý

Ìý

184,164

Ìý

Ìý

Ìý

184,534

Ìý

Ìý

Ìý

505,536

Ìý

Ìý

Ìý

332,358

Ìý

Provision for credit losses

Ìý

105,707

Ìý

Ìý

Ìý

17,638

Ìý

Ìý

Ìý

21,751

Ìý

Ìý

Ìý

123,345

Ìý

Ìý

Ìý

29,989

Ìý

Net interest income after provision for credit losses

Ìý

215,664

Ìý

Ìý

Ìý

166,526

Ìý

Ìý

Ìý

162,783

Ìý

Ìý

Ìý

382,191

Ìý

Ìý

Ìý

302,369

Ìý

Noninterest income:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Service charges on deposit accounts

Ìý

12,220

Ìý

Ìý

Ìý

9,683

Ìý

Ìý

Ìý

9,086

Ìý

Ìý

Ìý

21,905

Ìý

Ìý

Ìý

17,655

Ìý

Other service charges, commissions and fees

Ìý

2,245

Ìý

Ìý

Ìý

1,762

Ìý

Ìý

Ìý

1,967

Ìý

Ìý

Ìý

4,007

Ìý

Ìý

Ìý

3,698

Ìý

Interchange fees

Ìý

3,779

Ìý

Ìý

Ìý

2,949

Ìý

Ìý

Ìý

3,126

Ìý

Ìý

Ìý

6,727

Ìý

Ìý

Ìý

5,420

Ìý

Fiduciary and asset management fees

Ìý

17,723

Ìý

Ìý

Ìý

6,697

Ìý

Ìý

Ìý

6,907

Ìý

Ìý

Ìý

24,420

Ìý

Ìý

Ìý

11,745

Ìý

Mortgage banking income

Ìý

2,821

Ìý

Ìý

Ìý

973

Ìý

Ìý

Ìý

1,193

Ìý

Ìý

Ìý

3,794

Ìý

Ìý

Ìý

2,060

Ìý

Gain (loss) on sale of securities

Ìý

16

Ìý

Ìý

Ìý

(102

)

Ìý

Ìý

(6,516

)

Ìý

Ìý

(87

)

Ìý

Ìý

(6,513

)

Bank owned life insurance income

Ìý

7,327

Ìý

Ìý

Ìý

3,537

Ìý

Ìý

Ìý

3,791

Ìý

Ìý

Ìý

10,864

Ìý

Ìý

Ìý

7,037

Ìý

Loan-related interest rate swap fees

Ìý

1,733

Ìý

Ìý

Ìý

2,400

Ìý

Ìý

Ìý

1,634

Ìý

Ìý

Ìý

4,133

Ìý

Ìý

Ìý

2,850

Ìý

Other operating income

Ìý

33,658

Ìý

Ìý

Ìý

1,264

Ìý

Ìý

Ìý

2,624

Ìý

Ìý

Ìý

34,922

Ìý

Ìý

Ìý

5,413

Ìý

Total noninterest income

Ìý

81,522

Ìý

Ìý

Ìý

29,163

Ìý

Ìý

Ìý

23,812

Ìý

Ìý

Ìý

110,685

Ìý

Ìý

Ìý

49,365

Ìý

Noninterest expenses:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Salaries and benefits

Ìý

109,942

Ìý

Ìý

Ìý

75,415

Ìý

Ìý

Ìý

68,531

Ìý

Ìý

Ìý

185,357

Ìý

Ìý

Ìý

130,413

Ìý

Occupancy expenses

Ìý

12,782

Ìý

Ìý

Ìý

8,580

Ìý

Ìý

Ìý

7,836

Ìý

Ìý

Ìý

21,362

Ìý

Ìý

Ìý

14,462

Ìý

Furniture and equipment expenses

Ìý

6,344

Ìý

Ìý

Ìý

3,914

Ìý

Ìý

Ìý

3,805

Ìý

Ìý

Ìý

10,258

Ìý

Ìý

Ìý

7,114

Ìý

Technology and data processing

Ìý

17,248

Ìý

Ìý

Ìý

10,188

Ìý

Ìý

Ìý

10,274

Ìý

Ìý

Ìý

27,435

Ìý

Ìý

Ìý

18,401

Ìý

Professional services

Ìý

7,808

Ìý

Ìý

Ìý

4,687

Ìý

Ìý

Ìý

4,377

Ìý

Ìý

Ìý

12,494

Ìý

Ìý

Ìý

7,458

Ìý

Marketing and advertising expense

Ìý

3,757

Ìý

Ìý

Ìý

3,184

Ìý

Ìý

Ìý

2,983

Ìý

Ìý

Ìý

6,941

Ìý

Ìý

Ìý

5,301

Ìý

FDIC assessment premiums and other insurance

Ìý

8,642

Ìý

Ìý

Ìý

5,201

Ìý

Ìý

Ìý

4,675

Ìý

Ìý

Ìý

13,844

Ìý

Ìý

Ìý

9,818

Ìý

Franchise and other taxes

Ìý

4,688

Ìý

Ìý

Ìý

4,643

Ìý

Ìý

Ìý

5,013

Ìý

Ìý

Ìý

9,331

Ìý

Ìý

Ìý

9,514

Ìý

Loan-related expenses

Ìý

1,278

Ìý

Ìý

Ìý

1,249

Ìý

Ìý

Ìý

1,275

Ìý

Ìý

Ìý

2,527

Ìý

Ìý

Ìý

2,598

Ìý

Amortization of intangible assets

Ìý

18,433

Ìý

Ìý

Ìý

5,398

Ìý

Ìý

Ìý

5,995

Ìý

Ìý

Ìý

23,832

Ìý

Ìý

Ìý

7,889

Ìý

Merger-related costs

Ìý

78,900

Ìý

Ìý

Ìý

4,940

Ìý

Ìý

Ìý

29,778

Ìý

Ìý

Ìý

83,840

Ìý

Ìý

Ìý

31,652

Ìý

Other expenses

Ìý

9,876

Ìý

Ìý

Ìý

6,785

Ìý

Ìý

Ìý

5,463

Ìý

Ìý

Ìý

16,661

Ìý

Ìý

Ìý

10,659

Ìý

Total noninterest expenses

Ìý

279,698

Ìý

Ìý

Ìý

134,184

Ìý

Ìý

Ìý

150,005

Ìý

Ìý

Ìý

413,882

Ìý

Ìý

Ìý

255,279

Ìý

Income before income taxes

Ìý

17,488

Ìý

Ìý

Ìý

61,505

Ìý

Ìý

Ìý

36,590

Ìý

Ìý

Ìý

78,994

Ìý

Ìý

Ìý

96,455

Ìý

Income tax (benefit) expense

Ìý

(2,303

)

Ìý

Ìý

11,687

Ìý

Ìý

Ìý

11,429

Ìý

Ìý

Ìý

9,384

Ìý

Ìý

Ìý

21,525

Ìý

Net Income

$

19,791

Ìý

Ìý

$

49,818

Ìý

Ìý

$

25,161

Ìý

Ìý

$

69,610

Ìý

Ìý

$

74,930

Ìý

Dividends on preferred stock

Ìý

2,967

Ìý

Ìý

Ìý

2,967

Ìý

Ìý

Ìý

2,967

Ìý

Ìý

Ìý

5,934

Ìý

Ìý

Ìý

5,934

Ìý

Net income available to common shareholders

$

16,824

Ìý

Ìý

$

46,851

Ìý

Ìý

$

22,194

Ìý

Ìý

$

63,676

Ìý

Ìý

$

68,996

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic earnings per common share

$

0.12

Ìý

Ìý

$

0.53

Ìý

Ìý

$

0.25

Ìý

Ìý

$

0.55

Ìý

Ìý

$

0.84

Ìý

Diluted earnings per common share

$

0.12

Ìý

Ìý

$

0.52

Ìý

Ìý

$

0.25

Ìý

Ìý

$

0.55

Ìý

Ìý

$

0.84

Ìý

ATLANTIC UNION BANKSHARES CORPORATION AND SUBSIDIARIES

AVERAGE BALANCES, INCOME AND EXPENSES, YIELDS AND RATES (TAXABLE EQUIVALENT BASIS) (UNAUDITED)

(Dollars in thousands)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

For the Quarter Ended

Ìý

June 30, 2025

Ìý

March 31, 2025

Average
Balance

Ìý

Interest
Income /
Expense (1)

Ìý

Yield /
Rate (1)(2)

Ìý

Average
Balance

Ìý

Interest
Income /
Expense (1)

Ìý

Yield /
Rate (1)(2)

Assets:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Securities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Taxable

$

3,441,963

Ìý

Ìý

$

38,260

Ìý

4.46

%

Ìý

$

2,131,859

Ìý

Ìý

$

23,648

Ìý

4.50

%

Tax-exempt

Ìý

1,279,773

Ìý

Ìý

Ìý

10,576

Ìý

3.31

%

Ìý

Ìý

1,255,768

Ìý

Ìý

Ìý

10,329

Ìý

3.34

%

Total securities

Ìý

4,721,736

Ìý

Ìý

Ìý

48,836

Ìý

4.15

%

Ìý

Ìý

3,387,627

Ìý

Ìý

Ìý

33,977

Ìý

4.07

%

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

Ìý

27,094,551

Ìý

Ìý

Ìý

437,819

Ìý

6.48

%

Ìý

Ìý

18,428,710

Ìý

Ìý

Ìý

272,904

Ìý

6.01

%

Other earning assets

Ìý

2,305,428

Ìý

Ìý

Ìý

28,079

Ìý

4.89

%

Ìý

Ìý

292,281

Ìý

Ìý

Ìý

2,712

Ìý

3.76

%

Total earning assets

Ìý

34,121,715

Ìý

Ìý

$

514,734

Ìý

6.05

%

Ìý

Ìý

22,108,618

Ìý

Ìý

$

309,593

Ìý

5.68

%

Allowance for loan and lease losses

Ìý

(349,131

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(179,601

)

Ìý

Ìý

Ìý

Ìý

Ìý

Total non-earning assets

Ìý

4,166,648

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

2,749,957

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total assets

$

37,939,232

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

$

24,678,974

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Liabilities and Stockholders' Equity:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-bearing deposits:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Transaction and money market accounts

$

14,748,786

Ìý

Ìý

$

95,719

Ìý

2.60

%

Ìý

$

10,316,955

Ìý

Ìý

$

66,688

Ìý

2.62

%

Regular savings

Ìý

2,848,416

Ìý

Ìý

Ìý

13,818

Ìý

1.95

%

Ìý

Ìý

1,029,875

Ìý

Ìý

Ìý

501

Ìý

0.20

%

Time deposits (5)

Ìý

6,553,018

Ìý

Ìý

Ìý

61,806

Ìý

3.78

%

Ìý

Ìý

4,715,648

Ìý

Ìý

Ìý

48,398

Ìý

4.16

%

Total interest-bearing deposits

Ìý

24,150,220

Ìý

Ìý

Ìý

171,343

Ìý

2.85

%

Ìý

Ìý

16,062,478

Ìý

Ìý

Ìý

115,587

Ìý

2.92

%

Other borrowings (6)

Ìý

1,331,793

Ìý

Ìý

Ìý

17,658

Ìý

5.32

%

Ìý

Ìý

525,889

Ìý

Ìý

Ìý

6,085

Ìý

4.69

%

Total interest-bearing liabilities

$

25,482,013

Ìý

Ìý

$

189,001

Ìý

2.97

%

Ìý

$

16,588,367

Ìý

Ìý

$

121,672

Ìý

2.97

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Noninterest-bearing liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Demand deposits

Ìý

7,093,163

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

4,403,603

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Other liabilities

Ìý

602,426

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

503,158

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total liabilities

Ìý

33,177,602

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

21,495,128

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Stockholders' equity

Ìý

4,761,630

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

3,183,846

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total liabilities and stockholders' equity

$

37,939,232

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

$

24,678,974

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net interest income (FTE)

Ìý

Ìý

Ìý

$

325,733

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

$

187,921

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest rate spread

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

3.08

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

2.71

%

Cost of funds

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

2.22

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

2.23

%

Net interest margin (FTE)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

3.83

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

3.45

%

________________________________________

(1)

Income and yields are reported on a taxable equivalent basis using the statutory federal corporate tax rate of 21%.

(2)

Rates and yields are annualized and calculated from rounded amounts in thousands, which appear above.

(3)

Nonaccrual loans are included in average loans outstanding.

(4)

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

(5)

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

(6)

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

Ìý

Robert M. Gorman - (804) 523�7828

Executive Vice President / Chief Financial Officer

Source: Atlantic Union Bankshares Corporation

Atlantic Un Bankshares Corp

NYSE:AUB

AUB Rankings

AUB Latest News

AUB Latest SEC Filings

AUB Stock Data

4.80B
141.19M
1.12%
94.9%
6.37%
Banks - Regional
State Commercial Banks
United States
GLEN ALLEN