Origin Bancorp, Inc. Reports Earnings For Third-Quarter 2021

October 27, 2021

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 %


Primary Logo

Source: Origin Bancorp, Inc.

Search Investor Relations