RUSTON, La., Oct. 27, 2021 (GLOBE NEWSWIRE) -- Origin Bancorp, Inc. (Nasdaq: OBNK) ("Origin" or the "Company"), the holding company for Origin Bank (the "Bank"), today announced net income of $27.0 million for the quarter ended September 30, 2021, or $1.14 diluted earnings per share, compared to net income of $27.7 million for the quarter ended June 30, 2021, or $1.17 diluted earnings per share. Net income was $13.1 million, or $0.56 diluted earnings per share for the quarter ended September 30, 2020. Pre-tax, pre-provision earnings for the quarter were $29.3 million, a 1.4% increase on a linked quarter basis, and a 2.1% decrease from the third quarter of 2020.

“Origin Bancorp delivered another strong quarter of earnings as our bankers remained focused on the fundamental core aspects of our business,” said Drake Mills, chairman, president and CEO of Origin Bancorp, Inc. “I’m very pleased with the 9% annualized growth on loans excluding PPP and mortgage warehouse. I’m also proud to announce that we have entered into an agreement to acquire The Lincoln Agency, an insurance agency operating out of North Louisiana. This acquisition provides the opportunity to augment noninterest income and create additional long-term value for our company. As the economic outlook continues to improve, Origin is in a position of strength to drive value for our employees, customers, communities and shareholders.”

Financial Highlights

• Total LHFI at September 30, 2021, excluding PPP and mortgage warehouse lines of credit, were $4.26 billion, reflecting a $95.9 million or 2.3% increase compared to the linked quarter, and an increase of $214.2 million, or 5.3% compared to September 30, 2020. Total LHFI, excluding PPP and mortgage warehouse lines of credit, grew at an annualized rate of 9.2% during the current quarter.
• Total securities grew $512.4 million, or 50.1%, to $1.54 billion at September 30, 2021, compared to $1.02 billion at June 30, 2021, and increased $687.9 million, or 81.2%, compared to September 30, 2020.
• Total deposits grew $130.4 million, or 2.2%, to $6.16 billion at September 30, 2021, compared to $6.03 billion at June 30, 2021, and increased $222.8 million, or 3.8%, compared to September 30, 2020. Noninterest-bearing deposits grew $119.1 million, or 6.4%, compared to June 30, 2021, and $380.7 million, or 23.8%, compared to September 30, 2020.
• Provision for credit losses was a net benefit of $3.9 million for the quarter ended September 30, 2021, compared to a net benefit of $5.6 million for the linked quarter and a provision expense of $13.6 million for the quarter ended September 30, 2020.
• Cost of total deposits was 0.21% for the quarter ended September 30, 2021, compared to 0.22% for the linked quarter and 0.42% for the quarter ended September 30, 2020.
• Nonperforming LHFI to total LHFI improved to 0.47% at September 30, 2021, compared to 0.57% at June 30, 2021 and 0.54% at September 30, 2020.
• The Company has reached an agreement with the Lincoln Agency, a full-service insurance agency providing personal and business insurance to communities located in and surrounding Ruston, Louisiana, to acquire the remaining 62% ownership, bringing the Company's total ownership to 100%.

Results of Operations for the Three Months Ended September 30, 2021

Net Interest Income and Net Interest Margin

Net interest income for the quarter ended September 30, 2021, was $52.5 million, a decrease of $1.8 million, or 3.2%, compared to the linked quarter. The decrease was primarily due to a $2.3 million decrease in interest income earned on the total loan portfolio offset by a $326,000 increase in interest income earned on total investment securities. The decrease in interest income earned on the total loan portfolio was primarily driven by a $366.4 million decrease in the average balance of total loans caused primarily by decreases of $242.0 million and $158.5 million in average PPP loan balances and average mortgage warehouse lines of credit loan balances, respectively, as the outstanding PPP loan balances declined through the SBA's forgiveness process and mortgage warehouse lines of credit continued to normalize. Net interest income, excluding interest earned on PPP loans and mortgage warehouse lines of credit, increased $1.6 million for the quarter ended September 30, 2021, compared to the linked quarter. The increase in interest income earned on total securities was primarily due to a $103.4 million increase in the average balance of total securities.

The yield earned on interest-earning assets for the quarter ended September 30, 2021, was 3.33%, a decrease of 11 basis points compared to the linked quarter and a 31 basis point decrease compared to the quarter ended September 30, 2020. Excluding PPP loans, the yield earned on interest-earning assets was 3.25%, a 12 basis point decrease compared to the linked quarter. The rate paid on total interest-bearing liabilities for the quarter ended September 30, 2021, was 0.53%, representing no change from the linked quarter and a decrease of 22 basis points compared to the quarter ended September 30, 2020.

The fully tax-equivalent net interest margin ("NIM") was 3.02% for the current quarter, a 10 basis point decrease and a 16 basis point decrease from the linked quarter and the quarter ended September 30, 2020, respectively. Excluding PPP loans, the fully tax-equivalent NIM was 2.94%, a 12 basis point decrease and a 34 basis point decrease from the linked quarter and the quarter ended September 30, 2020, respectively. The decline in NIM was primarily due to pricing pressure in a continued low interest rate environment and increases in liquidity resulting from a shift in balance sheet composition as PPP loan balances continued to decline and mortgage warehouse loan volume continued to normalize. This excess liquidity was the primary cause of the increase in average balances of lower-yielding interest-bearing deposits due from banks and investment securities.

Credit Quality

The table below includes key credit quality information:

	At and for the three months ended
(Dollars in thousands)	September 30, 2021				June 30, 2021				$ Change				% Change
Allowance for loan credit losses	$	69,947			$	77,104			$	(7,157	)		(9.3	)%
Classified loans	75,591				83,427				(7,836		)		(9.4	)
Total nonperforming LHFI	24,555				30,502				(5,947		)		(19.5	)
Provision for credit losses	(3,921		)		(5,609		)		1,688				(30.1	)
Net charge-offs	2,891				2,808				83				3.0
Credit quality ratios:
Allowance for loan credit losses to nonperforming LHFI	284.86		%		252.78		%		N/A				3208 bp
Allowance for loan credit losses to total LHFI	1.35				1.43				N/A				-8 bp
Allowance for loan credit losses to total LHFI excluding PPP and warehouse loans (1)	1.63				1.84				N/A				-21 bp
Nonperforming LHFI to LHFI	0.47				0.57				N/A				-10 bp
Net charge-offs to total average LHFI (annualized)	0.22				0.20				N/A				2 bp

___________________________
(1)   Please see the Loan Data schedule at the back of this document for additional information.

The Company recorded a credit loss provision net benefit of $3.9 million during the quarter ended September 30, 2021, compared to a credit loss provision net benefit of $5.6 million recorded during the linked quarter. The release of provision reflects the continued improvement in forecasted economic conditions at September 30, 2021, and improvements in most credit loss metrics. While economic forecasts have improved, uncertainty remains for the remainder of 2021 due to risks related to the resurgence or lingering effects of COVID-19, rising inflation and labor pressures, as well as continued global supply-chain disruptions.

Overall, most credit metrics improved in the current quarter compared to the linked quarter. The allowance for loan credit losses to nonperforming LHFI increased to 284.86% at September 30, 2021, compared to 252.78% at June 30, 2021. The Company's quarterly net charge-offs were stable, and nonperforming LHFI declined $5.9 million, when compared to the linked quarter. Classified loans declined $8.7 million at September 30, 2021, compared to June 30, 2021, and represented 1.52% of LHFI, excluding PPP loans.

Noninterest Income

Noninterest income for the quarter ended September 30, 2021, was $15.9 million, an increase of $3.5 million, or 28.0%, from the linked quarter. The increase from the linked quarter was primarily driven by increases of $2.3 million and $703,000 in limited partnership investment income and swap fee income, respectively.

The $2.3 million increase in limited partnership investment income was primarily due to valuation increases of the investments in two of the limited partnership funds. The $703,000 increase in swap fee income was driven by swap commission fees earned on a new swap contract executed during the current quarter.

Noninterest Expense

Noninterest expense for the quarter ended September 30, 2021, was $39.2 million, an increase of $1.3 million, compared to the linked quarter. This increase was primarily driven by an increase of $1.3 million in salaries and employee benefit expenses primarily due to a $1.0 million increase in medical self-insurance costs driven by higher medical claims during the quarter ended September 30, 2021, and the addition of 12 full-time equivalent employees.

Financial Condition

Loans

• Total LHFI decreased $209.0 million compared to the linked quarter and decreased $425.4 million compared to September 30, 2020.
• Total LHFI at September 30, 2021, were $4.26 billion, excluding PPP and mortgage warehouse lines of credit, reflecting a $95.9 million, or 2.3% increase, compared to the linked quarter and an increase of $214.2 million, or 5.3%, compared to September 30, 2020.
• PPP loans, net of deferred fees and costs, totaled $217.0 million at September 30, 2021, a decrease of $153.0 million compared to the linked quarter and a decrease of $335.4 million compared to September 30, 2020. Net deferred loan fees and costs on PPP loans were $6.3 million at September 30, 2021, $9.3 million at June 30, 2021, and $12.1 million at September 30, 2020.
• Mortgage warehouse lines of credit decreased $151.9 million compared to the linked quarter and decreased $304.2 million compared to September 30, 2020.
• Average LHFI decreased $370.3 million, compared to the linked quarter, and decreased $155.4 million compared to the quarter ended September 30, 2020.
• Average LHFI, excluding PPP and mortgage warehouse lines of credit, increased $30.2 million, compared to the linked quarter, and increased $178.5 million compared to the quarter ended September 30, 2020.

Total LHFI at September 30, 2021, were $5.19 billion, reflecting a decrease of 3.9% compared to the linked quarter and a decrease of 7.6%, compared to September 30, 2020. The decrease in LHFI compared to the linked quarter, was primarily driven by decreases in PPP loans and mortgage warehouse lines of credit, respectively, as the outstanding PPP loan balances declined primarily through the SBA's forgiveness process and mortgage warehouse lines of credit continued to normalize.

Securities

• Total securities increased $512.4 million compared to the linked quarter and increased $687.9 million, compared to September 30, 2020.
• Average securities increased $103.4 million, compared to the linked quarter, and increased $341.2 million compared to the quarter ended September 30, 2020.

Total securities at September 30, 2021, were $1.54 billion, reflecting an increase of 50.1% compared to the linked quarter and an increase of 81.2%, compared to September 30, 2020. The overall increase in securities reflects a shift in balance sheet composition as liquidity surged due to declines in PPP and mortgage warehouse lines of credit loan balances due to the SBA's forgiveness process and the normalization of mortgage warehouse lines of credit.

Deposits

• Total deposits increased $130.4 million and $222.8 million compared to the linked quarter and September 30, 2020, respectively.
• Noninterest-bearing deposits grew $119.1 million, or 6.4%, compared to June 30, 2021, and $380.7 million, or 23.8%, at September 30, 2020.

The increase in total deposits from the linked quarter is driven by increases of $141.4 million and $119.1 million in interest-bearing demand and noninterest-bearing deposits, respectively. The increase was partially offset by a decrease of $102.5 million in money market deposits. The increase from September 30, 2020 is driven by increases of $469.2 million, $380.7 million and $285.3 million in interest-bearing demand, noninterest-bearing deposits and money market deposits, respectively. These increases were partially offset by a decrease of $835.9 million in brokered deposits.

Business depositors drove an increase of $197.6 million in noninterest-bearing demand and interest-bearing deposits compared to the linked quarter, which was offset by a $149.9 million decrease in money market deposits from business depositors. Increases of $708.1 million and $162.0 million in deposits from business depositors and public funds, respectively, drove the increase in total deposits compared to September 30, 2020.

For the quarter ended September 30, 2021, average noninterest-bearing deposits as a percentage of total average deposits were 31.7%, compared to 29.4% for the linked quarter, and 30.4% for the quarter ended September 30, 2020.

Borrowings

• Average FHLB advances and other borrowings for the quarter ended September 30, 2021, increased slightly by $1.2 million or 0.4%, and decreased by $279.2 million or 51.4%, compared to the linked quarter and the quarter ended September 30, 2020, respectively.
  

The increase in average FHLB advances and other borrowings from linked quarter is driven by a $1.2 million increase in repurchase agreements. The decrease in average FHLB advances and other borrowings from the quarter ended September 30, 2020 is mainly due to a $209.3 million decrease in the balance of Federal Reserve PPP Liquidity Facility funds, as the Company repaid all advances under this facility prior to the end of the September 30, 2020 quarter.

Stockholder's Equity

Stockholders' equity was $705.7 million at September 30, 2021, an increase of $17.4 million compared to $688.2 million at June 30, 2021, and an increase of $78.0 million compared to $627.6 million at September 30, 2020. The increase from the linked quarter was primarily due to net income for the quarter of $27.0 million, which was partially offset by other comprehensive loss, net of tax and the quarterly dividend declared during the quarter ended September 30, 2021. The increase from the September 30, 2020, quarter was primarily driven by net income retained during the intervening period.

Conference Call

Origin will hold a conference call to discuss its third quarter 2021 results on Thursday, October 28, 2021, at 8:00 a.m. Central Time (9:00 a.m. Eastern Time). To participate in the live conference call, please dial (844) 695-5516; International: (412) 902-6750 and request to be joined into the Origin Bancorp, Inc. (OBNK) call. A simultaneous audio-only webcast may be accessed via Origin's website at www.origin.bank under the Investor Relations, News & Events, Events & Presentations link or directly by visiting: https://services.choruscall.com/mediaframe/webcast.html?webcastid=8RDDBYaT.

If you are unable to participate during the live webcast, the webcast will be archived on the Investor Relations section of Origin's website at www.origin.bank, under Investor Relations, News & Events, Events & Presentations.

About Origin Bancorp, Inc.

Origin is a financial holding company headquartered in Ruston, Louisiana. Origin's wholly-owned bank subsidiary, Origin Bank, was founded in 1912. Deeply rooted in Origin's history is a culture committed to providing personalized, relationship banking to its clients and communities. Origin provides a broad range of financial services to businesses, municipalities, high net-worth individuals and retail clients. Origin currently operates 44 banking centers located from Dallas/Fort Worth and Houston, Texas across North Louisiana and into Mississippi. For more information, visit www.origin.bank.

Forward-Looking Statements

This press release contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include information regarding Origin's future financial performance, business and growth strategy, projected plans and objectives, including the Company’s loan loss reserves and allowance for credit losses related to the COVID-19 pandemic and any expected purchases of its outstanding common stock, and related transactions and other projections based on macroeconomic and industry trends, including expectations regarding efforts to respond to the COVID-19 pandemic and changes to interest rates by the Federal Reserve and the resulting impact on Origin's results of operations, estimated forbearance amounts and expectations regarding the Company's liquidity, including in connection with advances obtained from the FHLB, which are all subject to change and may be inherently unreliable due to the multiple factors that impact broader economic and industry trends, and any such changes may be material. Such forward-looking statements are based on various facts and derived utilizing important assumptions and current expectations, estimates and projections about Origin and its subsidiaries, any of which may change over time and some of which may be beyond Origin's control. Statements or statistics preceded by, followed by or that otherwise include the words "anticipates," "believes," "estimates," "expects," “foresees,” "intends," "plans," "projects," and similar expressions or future or conditional verbs such as "could," "may," “might,” "should," "will," and "would" or variations of such terms are generally forward-looking in nature and not historical facts, although not all forward-looking statements include the foregoing words. Further, certain factors that could affect Origin's future results and cause actual results to differ materially from those expressed in the forward-looking statements include, but are not limited to: the continuing duration and impacts of the COVID-19 global pandemic and continuing development and distribution of COVID-19 vaccines, as well as other efforts to contain the virus's transmission, including the effect of these factors and developments on Origin’s business, customers and economic conditions generally, as well as the impact of the actions taken by governmental authorities to address the impact of COVID-19 on the United States economy, including, any economic stimulus legislation; deterioration of Origin's asset quality; factors that can impact the performance of Origin’s loan portfolio, including real estate values and liquidity in Origin's primary market areas; the financial health of Origin's commercial borrowers and the success of construction projects that Origin finances; changes in the value of collateral securing Origin's loans; Origin’s ability to anticipate interest rate changes and manage interest rate risk; the effectiveness of Origin’s risk management framework and quantitative models; the risk of widespread inflation; Origin’s inability to receive dividends from Origin Bank and to service debt, pay dividends to Origin’s common stockholders, repurchase Origin’s shares of common stock and satisfy obligations as they become due; business and economic conditions generally and in the financial services industry, nationally and within Origin's primary market areas; changes in Origin’s operation or expansion strategy or Origin's ability to prudently manage its growth and execute its strategy; changes in management personnel; Origin's ability to maintain important customer relationships, reputation or otherwise avoid liquidity risks; increasing costs as Origin grows deposits; operational risks associated with Origin’s business; volatility and direction of market interest rates; increased competition in the financial services industry, particularly from regional and national institutions; difficult market conditions and unfavorable economic trends in the United States generally, and particularly in the market areas in which Origin operates and in which its loans are concentrated; an increase in unemployment levels and slowdowns in economic growth; Origin's level of nonperforming assets and the costs associated with resolving any problem loans including litigation and other costs; the credit risk associated with the substantial amount of commercial real estate, construction and land development, and commercial loans in Origin's loan portfolio; changes in the laws, rules, regulations, interpretations or policies relating to financial institutions, and potential expenses associated with complying with such regulations, periodic changes to the extensive body of accounting rules and best practices; further government intervention in the U.S. financial system; compliance with governmental and regulatory requirements, including the Dodd-Frank Wall Street Reform and Consumer Protection Act and others relating to banking, consumer protection, securities and tax matters; Origin's ability to comply with applicable capital and liquidity requirements, including its ability to generate liquidity internally or raise capital on favorable terms, including continued access to the debt and equity capital markets; changes in the utility of Origin's non-GAAP liquidity measurements and its underlying assumptions or estimates; uncertainty regarding the future of the London Interbank Offered Rate and the impact of any replacement alternatives on Origin’s business; possible changes in trade, monetary and fiscal policies, laws and regulations and other activities of governments, agencies and similar organizations; natural disasters and adverse weather events, acts of terrorism, an outbreak of hostilities, regional or national protests and civil unrest (including any resulting branch closures or property damage), widespread illness or public health outbreaks or other international or domestic calamities, and other matters beyond Origin’s control; and system failures, cybersecurity threats or security breaches and the cost of defending against them. For a discussion of these and other risks that may cause actual results to differ from expectations, please refer to the sections titled "Cautionary Note Regarding Forward-Looking Statements" and "Risk Factors" in Origin's most recent Annual Report on Form 10-K filed with the Securities and Exchange Commission and any updates to those sections set forth in Origin's subsequent Quarterly Reports on Form 10-Q and Current Reports on Form 8-K. If one or more events related to these or other risks or uncertainties materialize, or if Origin's underlying assumptions prove to be incorrect, actual results may differ materially from what Origin anticipates. Accordingly, you should not place undue reliance on any forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made, and Origin does not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise.

New risks and uncertainties arise from time to time, and it is not possible for Origin to predict those events or how they may affect Origin. In addition, Origin cannot assess the impact of each factor on Origin's business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. Furthermore, many of these risks and uncertainties are currently amplified by and may continue to be amplified by or may, in the future, be amplified by, the COVID-19 pandemic and the impact of varying governmental responses that affect Origin's customers and the economies where they operate. All forward-looking statements, expressed or implied, included in this communication are expressly qualified in their entirety by this cautionary statement. This cautionary statement should also be considered in connection with any subsequent written or oral forward-looking statements that Origin or persons acting on Origin's behalf may issue. Annualized, pro forma, adjusted, projected and estimated numbers are used for illustrative purposes only, are not forecasts and may not reflect actual results.

Contact:
Chris Reigelman, Origin Bancorp, Inc.
318-497-3177 / chris@origin.bank

	At and for the three months ended
	September 30, 2021				June 30, 2021				March 31, 2021				December 31, 2020				September 30, 2020
Income statement and share amounts	(Dollars in thousands, except per share amounts, unaudited)
Net interest income	$	52,541			$	54,292			$	55,239			$	51,819			$	50,617
Provision for credit losses	(3,921		)		(5,609		)		1,412				6,333				13,633
Noninterest income	15,923				12,438				17,131				15,381				18,051
Noninterest expense	39,165				37,832				39,436				38,884				38,734
Income before income tax expense	33,220				34,507				31,522				21,983				16,301
Income tax expense	6,242				6,774				6,009				4,431				3,206
Net income	$	26,978			$	27,733			$	25,513			$	17,552			$	13,095
Pre-tax, pre-provision ("PTPP") earnings (1)	$	29,299			$	28,898			$	32,934			$	28,316			$	29,934
Basic earnings per common share	1.15				1.18				1.09				0.75				0.56
Diluted earnings per common share	1.14				1.17				1.08				0.75				0.56
Dividends declared per common share	0.13				0.13				0.10				0.10				0.0925
Weighted average common shares outstanding - basic	23,429,705				23,410,693				23,393,356				23,392,684				23,374,496
Weighted average common shares outstanding - diluted	23,613,010				23,604,566				23,590,430				23,543,917				23,500,596
Balance sheet data
Total LHFI	$	5,187,288			$	5,396,306			$	5,849,760			$	5,724,773			$	5,612,666
Total assets	7,470,478				7,268,068				7,563,175				7,628,268				7,101,338
Total deposits	6,158,768				6,028,352				6,346,194				5,751,315				5,935,925
Total stockholders' equity	705,667				688,235				656,355				647,150				627,637
Performance metrics and capital ratios
Yield on LHFI	4.05		%		4.00		%		4.03		%		3.89		%		4.02		%
Yield on interest earnings assets	3.33				3.44				3.58				3.47				3.64
Cost of interest bearing deposits	0.30				0.31				0.37				0.43				0.61
Cost of total deposits	0.21				0.22				0.26				0.31				0.42
Net interest margin, fully tax equivalent	3.02				3.12				3.22				3.07				3.18
Net interest margin, excluding PPP loans, fully tax equivalent (2)	2.94				3.06				3.15				3.17				3.28
Return on average stockholders' equity (annualized)	15.21				16.54				15.73				10.92				8.28
Return on average assets (annualized)	1.43				1.49				1.40				0.97				0.77
PTPP return on average stockholders' equity (annualized) (1)	16.52				17.23				20.30				17.61				18.92
PTPP return on average assets (annualized) (1)	1.56				1.55				1.81				1.57				1.77
Efficiency ratio (3)	57.21				56.69				54.49				57.86				56.41
Book value per common share	$	30.03			$	29.28			$	27.94			$	27.53			$	26.70
Tangible book value per common share (1)	28.76				28.01				26.66				26.23				25.39
Common equity tier 1 to risk-weighted assets (4)	11.24		%		11.03		%		10.16		%		9.95		%		9.93		%
Tier 1 capital to risk-weighted assets (4)	11.39				11.19				10.32				10.11				10.09
Total capital to risk-weighted assets (4)	14.88				14.85				13.92				13.79				12.48
Tier 1 leverage ratio (4)	9.21				8.87				8.67				8.62				9.19

____________________________
(1) PTPP earnings, PTPP return on average stockholders' equity, PTPP return on average assets and tangible book value per common share are non-GAAP financial measures. For a reconciliation of these non-GAAP financial measures to their comparable GAAP measures, please see the last two pages.
(2) Net interest margin, excluding PPP loans, fully tax-equivalent is calculated by removing average PPP loans from average interest earning assets, and removing the associated interest income (net of 35 basis points assumed cost of funds on average PPP loan balances) from net-interest income.
(3) Calculated by dividing noninterest expense by the sum of net interest income plus noninterest income.
(4) September 30, 2021, ratios are estimated and calculated at the Company level, which is subject to the capital adequacy requirements of the Federal Reserve Board.

	Three months ended
	September 30, 2021				June 30, 2021				March 31, 2021				December 31, 2020				September 30, 2020
Interest and dividend income	(Dollars in thousands, except per share amounts, unaudited)
Interest and fees on loans	$	53,182			$	55,529			$	56,810			$	54,193			$	54,150
Investment securities-taxable	3,449				3,115				3,300				3,154				2,704
Investment securities-nontaxable	1,582				1,590				1,672				1,708				1,571
Interest and dividend income on assets held in other financial institutions	538				414				345				367				375
Total interest and dividend income	58,751				60,648				62,127				59,422				58,800
Interest expense
Interest-bearing deposits	3,255				3,417				3,789				4,582				5,698
FHLB advances and other borrowings	1,118				1,106				1,269				1,339				1,564
Subordinated debentures	1,837				1,833				1,830				1,682				921
Total interest expense	6,210				6,356				6,888				7,603				8,183
Net interest income	52,541				54,292				55,239				51,819				50,617
Provision for credit losses	(3,921		)		(5,609		)		1,412				6,333				13,633
Net interest income after provision for credit losses	56,462				59,901				53,827				45,486				36,984
Noninterest income
Service charges and fees	3,973				3,739				3,343				3,420				3,268
Mortgage banking revenue	2,728				2,765				4,577				6,594				9,523
Insurance commission and fee income	3,451				3,050				3,771				2,732				3,218
Gain on sales of securities, net	—				5				1,668				225				301
Loss on sales and disposals of other assets, net	(8		)		(42		)		(38		)		(33		)		(247		)
Limited partnership investment income	3,078				801				1,772				368				130
Swap fee income	727				24				348				233				110
Change in fair value of equity investments	19				—				—				—				—
Other fee income	783				623				771				604				576
Other income	1,172				1,473				919				1,238				1,172
Total noninterest income	15,923				12,438				17,131				15,381				18,051
Noninterest expense
Salaries and employee benefits	23,629				22,354				22,325				22,475				22,597
Occupancy and equipment, net	4,353				4,349				4,339				4,271				4,263
Data processing	2,329				2,313				2,173				2,178				2,065
Electronic banking	997				989				961				942				954
Communications	359				514				415				449				422
Advertising and marketing	863				748				680				1,108				1,281
Professional services	912				836				973				1,176				785
Regulatory assessments	664				544				1,170				1,135				1,310
Loan-related expenses	1,949				2,154				1,705				1,856				1,809
Office and operations	1,598				1,498				1,454				1,472				1,367
Intangible asset amortization	194				222				234				237				237
Franchise tax expense	598				629				619				665				511
Other expenses	720				682				2,388				920				1,133
Total noninterest expense	39,165				37,832				39,436				38,884				38,734
Income before income tax expense	33,220				34,507				31,522				21,983				16,301
Income tax expense	6,242				6,774				6,009				4,431				3,206
Net income	$	26,978			$	27,733			$	25,513			$	17,552			$	13,095
Basic earnings per common share	$	1.15			$	1.18			$	1.09			$	0.75			$	0.56
Diluted earnings per common share	1.14				1.17				1.08				0.75				0.56

	Nine Months Ended September 30,
(Dollars in thousands, except per share amounts)	2021				2020
Income statement and share amounts	(Unaudited)				(Unaudited)
Net interest income	$	162,072			$	139,717
Provision for credit losses	(8,118		)		53,567
Noninterest income	45,492				49,271
Noninterest expense	116,433				113,051
Income before income tax expense	99,249				22,370
Income tax expense	19,025				3,565
Net income	$	80,224			$	18,805
PTPP earnings (1)	$	91,131			$	75,937
Basic earnings per common share (2)	3.43				0.81
Diluted earnings per common share(2)	3.40				0.80
Dividends declared per common share	0.36				0.278
Weighted average common shares outstanding - basic	23,413,794				23,358,672
Weighted average common shares outstanding - diluted	23,606,597				23,498,838
Performance metrics
Yield on LHFI	4.03		%		4.28		%
Yield on interest earning assets	3.45				3.85
Cost of interest bearing deposits	0.33				0.87
Cost of total deposits	0.23				0.62
Net interest margin, fully tax equivalent	3.12				3.22
Net interest margin, excluding PPP loans, fully tax equivalent (3)	3.05				3.28
Return on average stockholders' equity (annualized)	15.81				4.05
Return on average assets (annualized)	1.44				0.41
PTPP return on average stockholders' equity (annualized) (1)	17.96				16.37
PTPP return on average assets (annualized) (1)	1.64				1.64
Efficiency ratio (4)	56.09				59.82

____________________________
(1) PTPP earnings, PTPP return on average stockholders' equity, and PTPP return on average assets are non-GAAP financial measures. For a reconciliation of these non-GAAP financial measures to their comparable GAAP measures, please see the last two pages.
(2) Due to the combined impact of the repurchase of common stock on the quarterly average common shares outstanding calculation compared to the impact of the repurchase of common stock shares on the year-to-date average common outstanding calculation, and the effect of rounding, the sum of the quarterly earnings per common share may not equal the year-to-date earnings per common share amount.
(3) Net interest margin, excluding PPP loans, fully tax-equivalent is calculated by removing average PPP loans from average interest-earning assets, and removing the associated interest income (net of 35 basis points assumed cost of funds on average PPP loan balances) from net interest income.
(4) Calculated by dividing noninterest expense by the sum of net interest income plus noninterest income. 

(Dollars in thousands)	September 30, 2021				June 30, 2021				March 31, 2021				December 31, 2020				September 30, 2020
Assets	(Unaudited)				(Unaudited)				(Unaudited)								(Unaudited)
Cash and due from banks	$	124,515			$	155,311			$	64,330			$	60,544			$	61,250
Interest-bearing deposits in banks	227,450				289,421				200,571				316,670				160,661
Total cash and cash equivalents	351,965				444,732				264,901				377,214				221,911
Securities:
Available for sale	1,486,543				973,948				980,132				1,004,674				797,260
Held to maturity, net of allowance for credit losses	37,702				37,835				37,983				38,128				38,193
Securities carried at fair value through income	10,876				10,973				11,077				11,554				11,813
Total securities	1,535,121				1,022,756				1,029,192				1,054,356				847,266
Non-marketable equity securities held in other financial institutions	45,144				41,468				47,274				62,586				38,052
Loans held for sale	109,956				124,710				144,950				191,512				155,525
Loans	5,187,288				5,396,306				5,849,760				5,724,773				5,612,666
Less: allowance for loan credit losses	69,947				77,104				85,136				86,670				81,643
Loans, net of allowance for loan credit losses	5,117,341				5,319,202				5,764,624				5,638,103				5,531,023
Premises and equipment, net	80,740				80,133				81,064				81,763				79,254
Mortgage servicing rights	16,000				16,081				17,552				13,660				14,322
Cash surrender value of bank-owned life insurance	38,162				37,959				37,757				37,553				37,332
Goodwill and other intangible assets, net	29,830				30,024				30,246				30,480				30,717
Accrued interest receivable and other assets	146,219				151,003				145,615				141,041				145,936
Total assets	$	7,470,478			$	7,268,068			$	7,563,175			$	7,628,268			$	7,101,338
Liabilities and Stockholders' Equity
Noninterest-bearing deposits	$	1,980,107			$	1,861,016			$	1,736,534			$	1,607,564			$	1,599,436
Interest-bearing deposits	3,600,654				3,554,427				3,962,082				3,478,985				3,640,587
Time deposits	578,007				612,909				647,578				664,766				695,902
Total deposits	6,158,768				6,028,352				6,346,194				5,751,315				5,935,925
FHLB advances and other borrowings	309,152				314,123				325,751				984,608				360,325
Subordinated debentures	157,357				157,298				157,239				157,181				78,596
Accrued expenses and other liabilities	139,534				80,060				77,636				88,014				98,855
Total liabilities	6,764,811				6,579,833				6,906,820				6,981,118				6,473,701
Stockholders' equity
Common stock	117,480				117,511				117,444				117,532				117,533
Additional paid-in capital	237,928				237,338				236,934				237,341				236,679
Retained earnings	338,387				314,472				289,792				266,628				251,427
Accumulated other comprehensive income	11,872				18,914				12,185				25,649				21,998
Total stockholders' equity	705,667				688,235				656,355				647,150				627,637
Total liabilities and stockholders' equity	$	7,470,478			$	7,268,068			$	7,563,175			$	7,628,268			$	7,101,338

	At and for the three months ended
(Dollars in thousands, unaudited)	September 30, 2021				June 30, 2021				March 31, 2021				December 31, 2020				September 30, 2020
LHFI
Commercial real estate	$	1,590,519			$	1,480,536			$	1,454,649			$	1,387,939			$	1,367,916
Construction/land/land development	518,920				497,170				548,236				531,860				560,857
Residential real estate	913,411				966,301				904,753				885,120				832,055
Total real estate loans	3,022,850				2,944,007				2,907,638				2,804,919				2,760,828
Paycheck Protection Program	216,957				369,910				584,148				546,519				552,329
Commercial and industrial	1,218,246				1,200,881				1,250,350				1,271,343				1,263,279
Mortgage warehouse lines of credit	713,339				865,255				1,090,347				1,084,001				1,017,501
Consumer	15,896				16,253				17,277				17,991				18,729
Total LHFI	5,187,288				5,396,306				5,849,760				5,724,773				5,612,666
Less: allowance for loan credit losses	69,947				77,104				85,136				86,670				81,643
LHFI, net	$	5,117,341			$	5,319,202			$	5,764,624			$	5,638,103			$	5,531,023
Nonperforming assets
Nonperforming LHFI
Commercial real estate	$	672			$	1,544			$	1,085			$	3,704			$	4,669
Construction/land/land development	592				621				2,431				2,962				2,976
Residential real estate	9,377				10,571				10,692				6,530				8,259
Commercial and industrial	13,873				17,723				19,094				12,897				14,255
Consumer	41				43				56				56				69
Total nonperforming LHFI	24,555				30,502				33,358				26,149				30,228
Nonperforming loans held for sale	2,074				1,606				963				681				483
Total nonperforming loans	26,629				32,108				34,321				26,830				30,711
Repossessed assets	4,574				4,723				3,893				1,927				718
Total nonperforming assets	$	31,203			$	36,831			$	38,214			$	28,757			$	31,429
Classified assets	$	80,165			$	88,150			$	99,214			$	109,708			$	101,577
Past due LHFI (1)	25,954				30,446				26,574				25,763				29,194
Allowance for loan credit losses
Balance at beginning of period	$	77,104			$	85,136			$	86,670			$	81,643			$	70,468
Provision for loan credit losses	(4,266		)		(5,224		)		1,360				6,784				12,970
Loans charged off	3,035				3,010				3,027				2,089				2,293
Loan recoveries	144				202				133				332				498
Net charge-offs	2,891				2,808				2,894				1,757				1,795
Balance at end of period	$	69,947			$	77,104			$	85,136			$	86,670			$	81,643
Credit quality ratios
Total nonperforming assets to total assets	0.42		%		0.51		%		0.51		%		0.38		%		0.44		%
Total nonperforming loans to total loans	0.50				0.58				0.57				0.45				0.53
Nonperforming LHFI to LHFI	0.47				0.57				0.57				0.46				0.54
Past due LHFI to LHFI	0.50				0.56				0.45				0.45				0.52
Allowance for loan credit losses to nonperforming LHFI	284.86				252.78				255.22				331.45				270.09
Allowance for loan credit losses to total LHFI	1.35				1.43				1.46				1.51				1.45
Allowance for loan credit losses to total LHFI excluding PPP and warehouse loans (2)	1.63				1.84				2.02				2.10				2.00
Net charge-offs to total average LHFI (annualized)	0.22				0.20				0.21				0.13				0.13
Net charge-offs to total average LHFI (annualized), excluding PPP loans	0.24				0.23				0.23				0.14				0.15

____________________________
(1) Past due LHFI are defined as loans 30 days or more past due. There were $266,000 of past due PPP loans at September 30, 2021, that are fully guaranteed by the SBA.
(2) The allowance for loan credit losses ("ACL") to total LHFI excluding PPP and warehouse loans is calculated by excluding the ACL for warehouse loans from the numerator and excluding the PPP and warehouse loans from the denominator. Due to their low-risk profile, mortgage warehouse loans require a disproportionately low allocation of the allowance for loan credit losses.   

	Three months ended
	September 30, 2021							June 30, 2021							September 30, 2020
	Average Balance				Yield/Rate			Average Balance				Yield/Rate			Average Balance				Yield/Rate
Assets	(Dollars in thousands, unaudited)
Commercial real estate	$	1,505,731			4.08	%		$	1,465,799			4.12	%		$	1,344,853			4.29	%
Construction/land/land development	527,881				4.10			516,794				4.18			575,080				4.42
Residential real estate	936,375				4.14			929,332				4.11			787,247				4.32
Paycheck Protection Program ("PPP")	279,578				5.24			521,551				4.27			550,377				2.48
Commercial and industrial excl. PPP	1,212,797				3.88			1,240,252				3.80			1,295,105				4.09
Mortgage warehouse lines of credit	660,715				3.58			819,233				3.63			723,876				3.87
Consumer	16,222				5.81			16,632				5.83			18,209				6.23
LHFI	5,139,299				4.05			5,509,593				4.00			5,294,747				4.02
Loans held for sale	72,739				3.85			68,797				3.51			88,811				2.77
Loans receivable	5,212,038				4.05			5,578,390				3.99			5,383,558				4.00
Investment securities-taxable	853,277				1.60			749,538				1.67			539,993				1.99
Investment securities-nontaxable	280,189				2.24			280,504				2.27			252,304				2.48
Non-marketable equity securities held in other financial institutions	43,725				2.22			46,898				2.12			39,229				2.53
Interest-bearing balances due from banks	610,863				0.19			417,782				0.16			204,288				0.24
Total interest-earning assets	7,000,092				3.33			7,073,112				3.44			6,419,372				3.64
Noninterest-earning assets(1)	464,721							401,839							327,213
Total assets	$	7,464,813						$	7,474,951						$	6,746,585
Liabilities and Stockholders' Equity
Liabilities
Interest-bearing liabilities
Savings and interest-bearing transaction accounts	$	3,657,625			0.25	%		$	3,774,529			0.23	%		$	3,011,389			0.39	%
Time deposits	582,384				0.67			631,654				0.78			730,705				1.50
Total interest-bearing deposits	4,240,009				0.30			4,406,183				0.31			3,742,094				0.61
FHLB advances and other borrowings	263,956				1.68			262,806				1.69			543,195				1.15
Subordinated debentures	157,321				4.63			157,276				4.67			78,585				4.66
Total interest-bearing liabilities	4,661,286				0.53			4,826,265				0.53			4,363,874				0.75
Noninterest-bearing liabilities
Noninterest-bearing deposits	1,965,843							1,837,823							1,633,510
Other liabilities(1)	134,079							138,165							119,668
Total liabilities	6,761,208							6,802,253							6,117,052
Stockholders' Equity	703,605							672,698							629,533
Total liabilities and stockholders' equity	$	7,464,813						$	7,474,951						$	6,746,585
Net interest spread					2.80	%						2.91	%						2.89	%
Net interest margin					2.98							3.08							3.14
Net interest margin - (tax- equivalent)(2)					3.02							3.12							3.18
Net interest margin excluding PPP loans - (tax- equivalent)(3)					2.94							3.06							3.28	%

____________________________
(1) Includes Government National Mortgage Association ("GNMA") repurchase average balances of $51.3 million, $60.3 million, and $31.7 million for the three months ended September 30, 2021, June 30, 2021, and September 30, 2020, respectively. The GNMA repurchase asset and liability are recorded as equal offsetting amounts in the consolidated balance sheets, with the asset included in Loans held for sale and the liability included in FHLB advances and other borrowings.
(2) In order to present pre-tax income and resulting yields on tax-exempt investments comparable to those on taxable investments, a tax-equivalent adjustment has been computed. This adjustment also includes income tax credits received on Qualified School Construction Bonds.
(3) Net interest margin, excluding PPP loans, fully tax-equivalent is calculated by removing average PPP loans from average interest-earning assets, and removing the associated interest income (net of 35 basis points assumed cost of funds on average PPP loan balances) from net interest income.  

	At and for the three months ended
	September 30, 2021				June 30, 2021				March 31, 2021				December 31, 2020				September 30, 2020
Calculation of Tangible Common Equity:	(Dollars in thousands, except per share amounts, unaudited)
Total common stockholders' equity	$	705,667			$	688,235			$	656,355			$	647,150			$	627,637
Less: goodwill and other intangible assets, net	29,830				30,024				30,246				30,480				30,717
Tangible Common Equity	$	675,837			$	658,211			$	626,109			$	616,670			$	596,920
Calculation of Tangible Book Value per Common Share:
Divided by common shares outstanding at the end of the period	23,496,058				23,502,215				23,488,884				23,506,312				23,506,586
Tangible Book Value per Common Share	$	28.76			$	28.01			$	26.66			$	26.23			$	25.39
Calculation of PTPP Earnings:
Net Income	$	26,978			$	27,733			$	25,513			$	17,552			$	13,095
Plus: provision for credit losses	(3,921		)		(5,609		)		1,412				6,333				13,633
Plus: income tax expense	6,242				6,774				6,009				4,431				3,206
PTPP Earnings	$	29,299			$	28,898			$	32,934			$	28,316			$	29,934
Calculation of PTPP ROAA and PTPP ROAE:
PTPP Earnings	$	29,299			$	28,898			$	32,934			$	28,316			$	29,934
Divided by number of days in the quarter	92				91				90				92				92
Multiplied by the number of days in the year	365				365				365				366				366
Annualized PTPP Earnings	$	116,241			$	115,910			$	133,566			$	112,648			$	119,085
Divided by total average assets	$	7,464,813			$	7,474,951			$	7,382,495			$	7,164,028			$	6,746,585
PTPP ROAA (annualized)	1.56		%		1.55		%		1.81		%		1.57		%		1.77		%
Divided by total average stockholder's equity	$	703,605			$	672,698			$	657,863			$	639,508			$	629,533
PTPP ROAE (annualized)	16.52		%		17.23		%		20.30		%		17.61		%		18.92		%

	Nine Months Ended September 30,
(Dollars in thousands, except per share amounts, unaudited)	2021				2020
Calculation of PTPP Earnings:
Net Income	$	80,224			$	18,805
Plus: provision for credit losses	(8,118		)		53,567
Plus: income tax expense	19,025				3,565
PTPP Earnings	$	91,131			$	75,937
Calculation of PTPP ROAA and PTPP ROAE:
PTPP Earnings	$	91,131			$	75,937
Divided by number of days in this period	273				274
Multiplied by the number of days in the year	365				366
Annualized PTPP Earnings	$	121,842			$	101,434
Divided by total average assets	$	7,441,055			$	6,200,273
PTPP ROAA (annualized)	1.64		%		1.64		%
Divided by total average stockholder's equity	$	678,223			$	619,567
PTPP ROAE (annualized)	17.96		%		16.37		%

Source: Origin Bancorp, Inc.