obnk-202110270001516912false00015169122021-10-272021-10-27
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported)
October 27, 2021
ORIGIN BANCORP, INC.
(Exact name of Registrant as specified in its charter)
| | | | | | | | | | | | | | |
Louisiana | | 001-38487 | | 72-1192928 |
(State or other jurisdiction of incorporation) | | (Commission File No.) | | (I.R.S. Employer Identification No.) |
| | | |
500 South Service Road East
Ruston, Louisiana 71270
| | |
(Address of principal executive offices including zip code) |
(318) 255-2222
| | |
(Registrant's telephone number, including area code) |
Not Applicable
| | |
(Former name or former address, if changed since last report) |
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
| | | | | | | | | | | | | | |
Title of each class | | Trading Symbol(s) | | Name of each exchange on which registered |
Common Stock, par value $5.00 per share | | OBNK | | Nasdaq Global Select Market |
| | | | | |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). |
Emerging growth company ☐
| | | | | |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨ |
| | | | | |
ITEM 2.02 | Results of Operations and Financial Condition |
On October 27, 2021, Origin Bancorp, Inc. (the "Registrant") issued a press release announcing its third quarter 2021 results of operations. A copy of the press release is attached hereto as Exhibit 99.1, which is incorporated herein by reference.
On Thursday, October 28, 2021, at 8:00 a.m. Central Time, the Registrant will host an investor conference call and webcast to review its third quarter 2021 financial results. The webcast will include presentation materials, which consist of information regarding the Registrant's results of operations and financial performance. The presentation materials will be posted on the Registrant's website on October 27, 2021. The presentation materials are attached hereto as Exhibit 99.2, which is incorporated herein by reference.
As provided in General Instructions B.2 to Form 8-K, the information furnished in Item 2.02, Exhibit 99.1 and Exhibit 99.2 of this Current Report on Form 8-K shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that section, and such information shall not be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
On October 27, 2021, the Registrant issued a press release announcing that the board of directors of the Registrant declared a quarterly cash dividend of $0.13 per share of its common stock. The cash dividend will be paid on November 30, 2021, to stockholders of record as of the close of business on November 19, 2021. The press release is attached hereto as Exhibit 99.3, which is incorporated herein by reference.
| | | | | |
ITEM 9.01 | Financial Statements and Exhibits |
(d) | Exhibits. |
Exhibit 99.1 | |
Exhibit 99.2 | |
Exhibit 99.3 | |
Exhibit 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| | | | | | | | |
Dated: October 27, 2021 | | ORIGIN BANCORP, INC. |
| | |
| | By: /s/ Stephen H. Brolly |
| | Stephen H. Brolly |
| | Chief Financial Officer |
Document
Exhibit 99.1
For Immediate Release
ORIGIN BANCORP, INC. REPORTS EARNINGS FOR THIRD-QUARTER 2021
RUSTON, Louisiana (October 27, 2021) - 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
Origin Bancorp, Inc.
Selected Quarterly Financial Data
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 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.
Origin Bancorp, Inc.
Consolidated Quarterly Statements of Income
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 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 | |
Origin Bancorp, Inc.
Selected Year-to-Date Financial Data
| | | | | | | | | | | |
| 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.
Origin Bancorp, Inc.
Consolidated Balance Sheets
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(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 | |
Origin Bancorp, Inc.
Loan Data
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 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 | | |
| | | | | | | | | | |
Origin Bancorp, Inc.
Loan Data - Continued
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 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 | |
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.
Origin Bancorp, Inc.
Average Balances and Yields/Rates
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 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.
Origin Bancorp, Inc.
Non-GAAP Financial Measures
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 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 | % |
Origin Bancorp, Inc.
Non-GAAP Financial Measures
| | | | | | | | | | | |
| 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 | % |
a09_30x2021obnkinvestorp
ORIGIN BANCORP, INC. _______ 3Q TWENTY21 INVESTOR PRESENTATION ORIGIN BANCORP, INC.
ORIGIN BANCORP, INC. _______ This presentation contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include information regarding Origin Bancorp, Inc.'s ("Origin" or the "Company") 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 and 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 "assumes," "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" and 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 the Company'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 distribution of COVID-19 vaccines, as well as other efforts to contain the virus's transmission, including the effect of these factors 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; 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 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 and/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 ("SEC") 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. 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 purpose only, are not forecasts and may not reflect actual results. 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, including any future economic stimulus legislation that affect Origin's customers and the economies where they operate. Origin reports its results in accordance with United States generally accepted accounting principles ("GAAP"). However, management believes that certain supplemental non-GAAP financial measures used in managing its business may provide meaningful information to investors about underlying trends in its business. Management uses these non-GAAP measures to evaluate the Company's operating performance and believes that these non-GAAP measures provide information that is important to investors and that is useful in understanding Origin's results of operations. However, non-GAAP financial measures are supplemental and should be viewed in addition to, and not as an alternative for, Origin's reported results prepared in accordance with GAAP. The following are the non-GAAP measures used in this presentation: • Tangible common equity is defined as total common stockholders' equity less goodwill and other intangible assets, net • Tangible book value per common share is determined by dividing tangible common equity by common shares outstanding at the end of the period • Pre-tax, pre-provision earnings is calculated by adding provision for credit losses and income tax expense to net income • Pre-tax, pre-provision return on average assets is calculated by dividing pre-tax, pre-provision earnings by number of days in the quarter, multiplying by the number of days in the year, then dividing by total average assets • Pre-tax, pre-provision return on average stockholder's equity is calculated by dividing pre-tax, pre-provision earnings by number of days in the quarter, multiplying by the number of days in the year, then dividing by total average stockholder's equity • Total core deposits is calculated by subtracting brokered deposits and time deposits greater that $250,000 from total deposits. See the last few slides in this presentation for a reconciliation between the non-GAAP measures used in this presentation and their comparable GAAP numbers. 2 FORWARD-LOOKING STATEMENTS AND NON-GAAP MEASURES
ORIGIN BANCORP, INC. _______ 9 10 19 6 TEXAS Entry: DFW 2008 | Houston 2013 Loans: $2,533 Deposits: $3,014 LOUISIANA Entry: 1912 Loans: $1,387 Deposits: $2,640 DOLLARS IN MILLIONS, UNAUDITED (1) (2) 3 ORIGIN COMPANY SNAPSHOT • Origin Bancorp, Inc., the holding company for Origin Bank, is headquartered in Ruston, LA • Origin Bank was founded in 1912 • 44 banking centers operating across Texas, Louisiana & Mississippi DEPOSITS & LOANS BY STATE Note: All financial information is as of 9/30/21. (1) Non-market based deposits are not included in state deposits. (2) Excludes mortgage warehouse loans. MISSISSIPPI Entry: 2010 Loans: $554 Deposits: $504 8% 12% 43% 31% 49% 57% Loans (2)Deposits (1) ICS ICS
ORIGIN BANCORP, INC. _______ 4 A UNIQUE & DEFINED CULTURE
ORIGIN BANCORP, INC. _______ Balance Sheet 3Q21 2Q21 3Q20 Linked Qtr $ Δ Linked Qtr % Δ YoY $ Δ YoY % Δ Total Loans Held for Investment ("LHFI") $ 5,187,288 $ 5,396,306 $ 5,612,666 $ (209,018) (3.9) % $ (425,378) (7.6) % Total Assets 7,470,478 7,268,068 7,101,338 202,410 2.8 369,140 5.2 Total Deposits 6,158,768 6,028,352 5,935,925 130,416 2.2 222,843 3.8 Tangible Common Equity(1) 675,837 658,211 596,920 17,626 2.7 78,917 13.2 Book Value per Common Share 30.03 29.28 26.70 0.75 2.6 3.33 12.5 Tangible Book Value per Common Share(1) 28.76 28.01 25.39 0.75 2.7 3.37 13.3 Income Statement Net Interest Income 52,541 54,292 50,617 (1,751) (3.2) 1,924 3.8 Provision for Credit Losses (3,921) (5,609) 13,633 1,688 (30.1) (17,554) (128.8) Noninterest Income 15,923 12,438 18,051 3,485 28.0 (2,128) (11.8) Noninterest Expense 39,165 37,832 38,734 1,333 3.5 431 1.1 Net Income 26,978 27,733 13,095 (755) (2.7) 13,883 106.0 Pre-Tax, Pre-Provision Earnings ("PTPP")(1) 29,299 28,898 29,934 401 1.4 (635) (2.1) Diluted EPS 1.14 1.17 0.56 (0.03) (2.6) 0.58 103.6 Dividends Declared per Common Share 0.13 0.13 0.0925 0.0000 — 0.0375 40.5 Selected Ratios NIM - FTE 3.02 % 3.12 % 3.18 % -10 bp (3.2) -16 bp (5.0) Efficiency Ratio 57.21 56.69 56.41 52 bp 0.9 80 bp 1.4 ROAA (annualized) 1.43 1.49 0.77 -6 bp (4.0) 66 bp 85.7 ROAE (annualized) 15.21 16.54 8.28 -133 bp (8.0) 693 bp 83.7 PTPP ROAA (annualized)(1) 1.56 1.55 1.77 1 bp 0.6 -21 bp (11.9) PTPP ROAE (annualized)(1) 16.52 17.23 18.92 -71 bp (4.1) -240 bp (12.7) DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS, UNAUDITED 5 (1) As used in this presentation, tangible common equity, tangible book value per common share, PTPP, PTPP ROAA, and PTPP ROAE are non-GAAP financial measures. For a reconciliation of these non-GAAP financial measures to their comparable GAAP measures, see the last few slides of this presentation. FINANCIAL RESULTS - THIRD QUARTER 2021
ORIGIN BANCORP, INC. _______ Income Statement YTD 2021 YTD 2020 YoY $ Δ YoY % Δ Net Interest Income $ 162,072 $ 139,717 $ 22,355 16.0 % Provision for Credit Losses (8,118) 53,567 (61,685) (115.2) Noninterest Income 45,492 49,271 (3,779) (7.7) Noninterest Expense 116,433 113,051 3,382 3.0 Net Income 80,224 18,805 61,419 326.6 PTPP(1) 91,131 75,937 15,194 20.0 Diluted EPS 3.40 0.80 2.60 325.0 Dividends Declared per Common Share 0.360 0.2775 0.083 29.7 Selected Ratios NIM - FTE 3.12 % 3.22 % -10 bp (3.1) % Efficiency Ratio 56.09 59.82 -373 bp (6.2) ROAA (annualized) 1.44 0.41 103 bp 251.2 ROAE (annualized) 15.81 4.05 1176 bp 290.4 PTPP ROAA (annualized)(1) 1.64 1.64 0 bp — PTPP ROAE (annualized)(1) 17.96 16.37 159 bp 9.7 DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS, UNAUDITED 6 (1) As used in this presentation, PTPP, PTPP ROAA, and PTPP ROAE are non-GAAP financial measures. For a reconciliation of these non-GAAP financial measures to their comparable GAAP measures, see the last few slides of this presentation. FINANCIAL RESULTS - YEAR TO DATE 2021
ORIGIN BANCORP, INC. _______ TRENDING KEY MEASURES 47,785 68,464 2Q 18 3Q 18 4Q 18 1Q 19 2Q 19 3Q 19 4Q 19 1Q 20 2Q 20 3Q 20 4Q 20 1Q 21 2Q 21 3Q 21 Total Revenues ($) UNAUDITED Diluted EPS ($)Net Income ($) Total LHFI excluding PPP and Mortgage Warehouse LOC ($) Total Deposits ($) 0.53 1.14 2Q 18 3Q 18 4Q 18 1Q 19 2Q 19 3Q 19 4Q 19 1Q 20 2Q 20 3Q 20 4Q 20 1Q 21 2Q 21 3Q 21 12,702 26,978 2Q 18 3Q 18 4Q 18 1Q 19 2Q 19 3Q 19 4Q 19 1Q 20 2Q 20 3Q 20 4Q 20 1Q 21 2Q 21 3Q 21 3,672 6,159 2Q 18 3Q 18 4Q 18 1Q 19 2Q 19 3Q 19 4Q 19 1Q 20 2Q 20 3Q 20 4Q 20 1Q 21 2Q 21 3Q 21 3,102 4,257 2Q 18 3Q 18 4Q 18 1Q 19 2Q 19 3Q 19 4Q 19 1Q 20 2Q 20 3Q 20 4Q 20 1Q 21 2Q 21 3Q 21 DOLLARS IN THOUSANDS DOLLARS IN THOUSANDS DOLLARS IN MILLIONS DOLLARS IN MILLIONS Total Core Deposits ($)(1) 3,117 5,913 2Q 18 3Q 18 4Q 18 1Q 19 2Q 19 3Q 19 4Q 19 1Q 20 2Q 20 3Q 20 4Q 20 1Q 21 2Q 21 3Q 21 DOLLARS IN MILLIONS (1) As used in this presentation, total core deposits is a non-GAAP financial measure. For a reconciliation of non-GAAP financial measures to their comparable GAAP measures, see the last few slides of this presentation. 7
ORIGIN BANCORP, INC. _______ TRENDING KEY MEASURES CONTINUED Pre-Tax Pre-Provision Earnings ($)(1) Efficiency Ratio (%) 66.99 57.21 2Q 18 3Q 18 4Q 18 1Q 19 2Q 19 3Q 19 4Q 19 1Q 20 2Q 20 3Q 20 4Q 20 1Q 21 2Q 21 3Q 21 UNAUDITED 15,773 29,299 2Q 18 3Q 18 4Q 18 1Q 19 2Q 19 3Q 19 4Q 19 1Q 20 2Q 20 3Q 20 4Q 20 1Q 21 2Q 21 3Q 21 Net Charge Offs ($) 121 2,891 2Q 18 3Q 18 4Q 18 1Q 19 2Q 19 3Q 19 4Q 19 1Q 20 2Q 20 3Q 20 4Q 20 1Q 21 2Q 21 3Q 21 Net Charge Offs to Total Average LHFI (%) 0.01 0.22 2Q 18 3Q 18 4Q 18 1Q 19 2Q 19 3Q 19 4Q 19 1Q 20 2Q 20 3Q 20 4Q 20 1Q 21 2Q 21 3Q 21 DOLLARS IN THOUSANDS DOLLARS IN THOUSANDS Book Value per Common Share ($) 22.10 30.03 2Q 18 3Q 18 4Q 18 1Q 19 2Q 19 3Q 19 4Q 19 1Q 20 2Q 20 3Q 20 4Q 20 1Q 21 2Q 21 3Q 21 21.07 28.76 2Q 18 3Q 18 4Q 18 1Q 19 2Q 19 3Q 19 4Q 19 1Q 20 2Q 20 3Q 20 4Q 20 1Q 21 2Q 21 3Q 21 Tangible Book Value per Common Share ($)(1) (1) As used in this presentation, PTPP 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, see the last few slides of this presentation. 8
ORIGIN BANCORP, INC. _______ 9 1,311 1,741 1,956 2,247 2,384 884 1,067 1,127 1,343 1,391 427 674 829 904 993 DFW Houston 2017 2018 2019 2020 3Q21 Deposit Trends by Texas Market ($) (2) Loan Trends by Texas Market ($) (1) TEXAS GROWTH STORY Texas Franchise Highlights DOLLARS IN MILLIONS, UNAUDITED • 19 branches throughout 5 counties in the 4th and 5th largest MSAs in the United States • Texas franchise represents 57% of LHFI, excluding mortgage warehouse loans, and 49% of deposits, excluding non-market- based deposits, at September 30, 2021 1,171 1,395 1,854 2,574 647 772 989 1,581 1,853524 623 865 993 1,161 DFW Houston 2017 2018 2019 2020 3Q21 CAGR 17.3% CAGR 28.7% (1) Excludes PPP and mortgage warehouse loans. (2) Non-market based deposits are not included in state deposits. 3,014
ORIGIN BANCORP, INC. _______ 10 SUPPORTING OUR CUSTOMERS - PPP LOANS DOLLARS IN THOUSANDS, UNAUDITED PPP Highlights ISOC ISOC ISOC ISOC ISOC Originations Forgiveness Fees Original Loan Amount Total $ Total # Percent of PPP $ Applied for or Forgiven at 9/30/2021 % Percent of PPP $ Forgiven at 9/30/2021 % Total SBA Fees Received as of 9/30/2021(1) $ Net Fees Outstanding at 9/30/2021(2) $ Round 1 570,327 3,445 90.9 89.6 17,015 267 Round 2 197,068 1,491 36.4 17.5 9,522 6,048 Total 767,395 4,936 76.9 72.8 26,537 6,315 PPP Interest Income ($) 3,430 3,277 6,138 5,553 3,695 2,058 1,947 4,700 4,202 2,977 1,372 1,329 1,438 1,351 718 Net Earned Deferred Fees Interest Income 3Q20 4Q20 1Q21 2Q21 3Q21 (1) Total SBA Fees Received does not include per loan Company costs. (2) Net Fees Outstanding is net of approximately $500 dollars per loan in deferred Company costs.
ORIGIN BANCORP, INC. _______ 11 MOBILE FEATURE ADOPTION RATES(1) SUPPORTING OUR CUSTOMERS - LEVERAGING TECHNOLOGY ZELLE® USERS 45.5% GROWTH ZELLE® TRANSFERS 59.7% GROWTH 32.4% TRANSFER ADOPTION % ORIGIN BANK 28.4% INDUSTRY BENCHMARK 23.0% DEPOSIT ADOPTION % ORIGIN BANK 17.0% INDUSTRY BENCHMARK 7.0% BILL PAY ADOPTION % ORIGIN BANK 5.3% INDUSTRY BENCHMARK (1) All data provided by FIS Metrics Intelligence based upon asset size peer groups for the month of September 2021. REGISTERED APP USERS 13.3% GROWTH MOBILE DEPOSIT TRANSACTIONS 5.3% GROWTH Note: Growth rates compare September 2021 to September 2020. ILT
ORIGIN BANCORP, INC. _______ 12 5,376 5,884 2,704 2,869 3,076 3,547 3,658 1,634 1,686 1,701 1,838 1,966731 678 656 632 582 307 651 437 227 5,870 6,244 6,206 Interest-bearing Noninterest-bearing Time Deposits Brokered 3Q20 4Q20 1Q21 2Q21 3Q21 Average Deposits ($) DEPOSIT TRENDS 1.50 1.20 0.95 0.78 0.67 0.61 0.43 0.37 0.31 0.30 0.42 0.31 0.26 Time Deposits Total Interest-bearing Deposits Cost of Total Deposits 3Q20 4Q20 1Q21 2Q21 3Q21 Deposit Cost Trends (QTD Annualized) (%) Time Deposit Repricing Schedule * Maturity Balance ($) WAR (%) 4Q21 159 0.52 1Q22 133 0.50 2Q22 74 0.57 3Q22 85 0.52 4Q22+ 127 1.03 Total 578 0.63 DOLLARS IN MILLIONS, UNAUDITED IDT * Target time deposit rates 20 basis points or less for new and renewed deposits. Projection is based upon September 30, 2021, time deposit balances. • Average noninterest-bearing deposits increased $128.0 million compared to the linked quarter and represented 31.7% of total average deposits. • Average brokered deposits decreased by $227.4 million compared to the linked quarter based on a strategy to reduce non-core funding sources as PPP and mortgage warehouse balances declined. • Overall cost of total deposits has declined 50% since 3Q20. • There were $175.1 million in new and renewed CD's during 3Q21 with a weighted average interest rate of 0.22% 0.22 0.21
ORIGIN BANCORP, INC. _______ Owner Occupied Construction/Land/Land Development ("C&D"): 3% Owner Occupied Commercial Real Estate ("CRE"): 10% Retail Shopping: 6% Healthcare: 6%Real Estate & Construction: 6% Office Building: 5% Multi-family: 2% Hotel: 1% Restaurant: 1% Misc: 2% Mtg. Warehouse: 14% Real Estate & Construction: 8% Finance & Insurance: 6% Transportation: 3% Retail Dealer: 2% Restaurants: 2% Banks: 1% Healthcare: 1% Customer Svc: 1% Professional Svc: 1% Materials&Commodities: 1% Entertainment: 1% Commercial Svc: 1% Wholesale Distri.: 1% 13 WELL DIVERSIFIED LOAN PORTFOLIO (Dollars in thousands) 3Q21 2Q21 1Q21 4Q20 3Q20 C&I excl. PPP $ 1,218,246 $ 1,200,881 $ 1,250,350 $ 1,271,343 $ 1,263,279 Owner Occupied C&D 151,650 122,933 104,415 100,755 100,589 Owner Occupied CRE 473,558 457,895 483,624 460,524 495,366 Mtg. Warehouse 713,339 865,255 1,090,347 1,084,001 1,017,501 Total Commercial 2,556,793 2,646,964 2,928,736 2,916,623 2,876,735 Non-Owner Occupied C&D 367,270 374,237 443,821 431,105 460,268 Non-Owner Occupied CRE 1,116,961 1,022,641 971,025 927,415 872,550 Residential Real Estate 913,411 966,301 904,753 885,120 832,055 Consumer Loans 15,896 16,253 17,277 17,991 18,729 PPP Loans 216,957 369,910 584,148 546,519 552,329 Total Loans $ 5,187,288 $ 5,396,306 $ 5,849,760 $ 5,724,773 $ 5,612,666 Loan Portfolio Details Non-Owner Occupied C&D and CRE: (1) $1,484 C&I, Owner Occupied C&D and CRE, Mtg. Warehouse: (1) $2,557 C&I, Owner Occupied C&D and CRE, Mtg. Warehouse: 52% Non-Owner Occupied C&D and CRE: 29% (1) Does not include loans held for sale or PPP loans. Loan Composition at 9/30/2021: (1) $4,970 Commercial & Industrial ("C&I"): 25% Mtg. Warehouse: 14% Non- Owner Occupied C&D: 7% Residential Real Estate and Consumer: 19% Non-Owner Occupied CRE: 22% DOLLARS IN MILLIONS, UNAUDITED ILP Misc: 9%
ORIGIN BANCORP, INC. _______ 2.00 2.10 1.81 1.66 1.52 Classified Loans / Total Loans excl. PPP Loans (%) Net Charge-Offs / Average LHFI excl. PPP Loans (annualized) (%) 3Q20 4Q20 1Q21 2Q21 3Q21 0.15 0.14 0.23 0.23 0.24 0.60 0.50 0.63 0.61 0.490.58 0.50 0.50 0.61 0.52 Nonperforming LHFI / LHFI excl. PPP loans (%) Past due LHFI / LHFI excl. PPP loans (%) 3Q20 4Q20 1Q21 2Q21 3Q21 14 CREDIT QUALITY Asset Quality Trends (%) Allowance for Loan Credit Losses ("ALCL") 81,643 86,670 85,136 77,104 69,947 1.45 1.51 1.46 1.43 1.35 2.00 2.10 2.02 1.84 1.63 ALCL ($) ALCL as a percentage of LHFI (%) ALCL as a percentage of LHFI excl. PPP and mtg. warehouse (%) 3Q20 4Q20 1Q21 2Q21 3Q21 • Provision for credit losses for 3Q21 was a net benefit of $3.9 million, compared to a net benefit of $5.6 million in 2Q21, and provision expense of $13.6 million in 3Q20. The decline in the provision expense is primarily due to improvement in forecasted economic conditions. • ALCL to nonperforming LHFI is 284.86% at 3Q21, 252.78% at 2Q21, and 270.09% at 3Q20. DOLLARS IN THOUSANDS, UNAUDITED
ORIGIN BANCORP, INC. _______ 15 LHFI: Fixed \ Variable (by Index) at 9/30/2021 • The yield on LHFI increased slightly during 3Q21 primarily due to the impact of higher average balances in higher yielding real-estate based loans in proportion to total average LHFI. • The cost of total deposits and borrowings declined 31% from 3Q20. • Variable rate LHFI made up 59% of total LHFI incl. PPP loans, with 37% based on 1 month LIBOR. At September 30, 2021, 53% of variable rate loans are at their floor, totaling $1.61 billion. • Excluding the impact of PPP and mortgage warehouse loans, the yield on LHFI was 4.05% in 3Q21, compared to 4.04% in 2Q21. Fixed: 41% 1m LIBOR: 37% Prime: 21% Other indices: 1% YIELDS, COSTS AND LHFI PROFILE Yield on LHFI (%) 4.02 3.89 4.03 4.00 4.05 4.20 4.06 3.99 3.97 3.98 3.25 3.25 3.25 3.25 3.25 0.16 0.15 0.12 0.10 0.09 Yield on LHFI Yield on LHFI excl. PPP Loans Avg. Prime Rate Avg. 1M LIBOR 3Q20 4Q20 1Q21 2Q21 3Q21 Cost of Funds (%) 0.54 0.47 0.42 0.38 0.37 0.61 0.43 0.37 0.42 0.31 0.26 Cost of Total Deposits & Borrowings Cost of Interest Bearing Deposits Cost of Total Deposits 3Q20 4Q20 1Q21 2Q21 3Q21 0.210.22 0.31 0.30
ORIGIN BANCORP, INC. _______ 16 DOLLARS IN THOUSANDS, UNAUDITED 50,617 51,819 55,239 54,292 52,541 40,141 39,955 40,394 41,323 42,884 7,046 8,587 8,707 7,416 5,962 3,430 3,277 6,138 5,553 3,695 3.18 3.07 3.22 3.12 3.02 3.20 3.06 3.06 2.97 2.87 Net Interest Income excl. PPP & Mtg. Warehouse ($) Mtg. Warehouse Net Interest Income ($) PPP Net Interest Income ($) NIM (FTE) (%) NIM (FTE) excl. PPP & Mtg. Warehouse (%) 3Q20 4Q20 1Q21 2Q21 3Q21 • NIM (FTE) decreased by 10 basis points to 3.02% in 3Q21 from 2Q21, driven primarily by rate-based challenges and increases in liquidity due to a shift in balance sheet composition as mortgage warehouse volume continues to normalize. • Increasing liquidity during the quarter was the single largest driver of the decline in NIM, contributing 8 basis points of the 10 basis points total decline. • Net forgiven PPP deferred loans fees contributed $2.4 million to net interest income. • Excluding the impact of PPP & mtg. warehouse loans, NIM (FTE) was 2.87% in 3Q21, compared to 2.97% in 2Q21. NET INTEREST INCOME AND NIM TRENDS 41,323 749 326 162 127 117 80 2Q 21 RE Lo an s Inv es tm en t S ec uri tie s IB D ep os its IB B al. D ue Fr om B an ks C&I e xc l. P PP Othe r 3Q 21 40,000 42,000 3.12 0.03 0.01 0.01 (0.08) (0.03) (0.02) (0.02) 2Q 21 PPP Lo an s C&I e xc l. P PP IB D ep os its IB B al. D ue Fr om B an ks Inv es tm en t S ec uri tie s Mtg W are ho us e Othe r 3Q 21 2.80 3.00 3.20 3.02 Net Interest Income Changes Excl PPP and MW - 3Q21 ($) NIM Changes - 3Q21 (%) INIM 42,884
ORIGIN BANCORP, INC. _______ 10,615 10,237 10,588 11,604 11,176 12,880 10,818 12,144 19,076 18,051 15,381 17,131 12,438 15,923 Service Charges & Fees Mortgage Banking Revenue Insurance Commission & Fee Income Swap Fee Income Other 2Q18 3Q18 4Q18 1Q19 2Q19 3Q19 4Q19 1Q20 2Q20 3Q20 4Q20 1Q21 2Q21 3Q21 17 47,785 49,734 52,649 53,630 54,145 57,502 54,913 54,954 65,366 68,668 67,200 72,370 66,730 68,464 Net Interest Income Noninterest Income 2Q18 3Q18 4Q18 1Q19 2Q19 3Q19 4Q19 1Q20 2Q20 3Q20 4Q20 1Q21 2Q21 3Q21 Noninterest Income ($) Net Interest Income + Noninterest Income ($) NET REVENUE DISTRIBUTION DOLLARS IN THOUSANDS, UNAUDITED • Track record of steady and sustained growth in income streams • Warehouse lending portfolio supports net interest income in low-rate environments • Diverse noninterest income sources • Community banking mortgage model supports earnings in low-rate environments • Consistent and steady long-term growth in insurance commission and fee income
ORIGIN BANCORP, INC. _______ 38,734 38,884 39,436 37,832 39,165 22,597 22,475 22,325 22,354 23,629 4,263 4,271 4,339 4,349 4,353 2,065 2,178 2,173 2,313 2,3291,809 1,856 1,705 2,154 1,9491,367 1,472 1,454 1,498 1,598 6,633 6,632 7,440 5,164 5,307 Salaries and Employee Benefits Occupancy and Equipment, net Data Processing Loan Related Expenses Office and Operations Other 3Q20 4Q20 1Q21 2Q21 3Q21 18 • Salaries and employee benefits increased in 3Q2021 compared to 2Q2021 by $1.3 million, primarily due to higher ($1.0 million) self-insured medical claims. • Full-time equivalent ("FTE's") employees were 772 for 3Q21 compared to 760 for 2Q21. • The focus remains on our technology strategy to build efficient scale to support additional organic growth and continue to create operational efficiencies. E FF IC E N C Y R A TI O (% ) 2.28 2.16 2.17 2.03 2.08 56.41 57.86 54.49 56.69 57.21 3Q20 4Q20 1Q21 2Q21 3Q21 40 60 80 100 1.5 2.0 2.5 3.0 Operating Leverage (%) NONINTEREST EXPENSE ANALYSIS N IE / AV E R A G E A S S E TS (% ) DOLLARS IN THOUSANDS, UNAUDITED Noninterest Expense Composition ($)
ORIGIN BANCORP, INC. _______ 9.2 8.6 8.7 8.9 9.2 8.8 9.0 9.0 9.2 9.5 Company Level Bank Level 3Q20 4Q20 1Q21 2Q21 3Q21 10.1 10.1 10.3 11.2 11.4 9.6 10.5 10.7 11.6 11.8 Company Level Bank Level 3Q20 4Q20 1Q21 2Q21 3Q21 19 CAPITAL Bank Level Company Level Sub-debt Impact 12.5 13.8 13.9 14.9 14.9 12.0 12.9 13.1 13.9 13.9 Company Level Bank Level 3Q20 4Q20 1Q21 2Q21 3Q21 Total Capital to Risk-Weighted Assets Changes - 3Q21 (%) 14.86 0.38 0.46 (0.17) (0.25) (0.08) (0.27) (0.05) 2Q 21 Mort ga ge W H LO C Net Inc om e e xc l. Cred it L os s A cc rua ls To tal Lo an G row th ex cl. M W LO C Othe r Net Cred it L os s A cc rua ls an d C ECL a dju stm en t Inv es tm en t s ec uri tie s Divd en ds 3Q 21 12.00 14.00 16.00 14.88 ICap ICap Total Capital to Risk-Weighted Assets (%)Tier 1 Capital to Risk-Weighted Assets (%) Tier 1 Capital to Average Assets (Leverage Ratio) (%)
ORIGIN BANCORP, INC. _______ Calculation of Core Deposits: 3Q21 2Q21 1Q21 4Q20 3Q20 2Q20 1Q20 Total Deposits $ 6,158,768 $ 6,028,352 $ 6,346,194 $ 5,751,315 $ 5,935,925 $ 5,372,222 $ 4,556,246 Less: Brokered Deposits — — 571,673 431,180 835,902 490,881 435,138 Less: Time Deposits > $250K 245,312 264,566 276,629 271,272 275,112 311,256 309,918 Core Deposits $ 5,913,456 $ 5,763,786 $ 5,497,892 $ 5,048,863 $ 4,824,911 $ 4,570,085 $ 3,811,190 4Q19 3Q19 2Q19 1Q19 4Q18 3Q18 2Q18 Total Deposits $ 4,228,612 $ 4,284,317 $ 3,855,012 $ 3,898,248 $ 3,783,138 $ 3,727,158 $ 3,672,097 Less: Brokered Deposits 152,556 330,370 139,181 327,693 332,341 278,784 239,818 Less: Time Deposits > $250K 319,055 341,728 349,262 356,298 364,080 343,082 315,741 Core Deposits $ 3,757,001 $ 3,612,219 $ 3,366,569 $ 3,214,257 $ 3,086,717 $ 3,105,292 $ 3,116,538 Calculation of PTPP Earnings: 3Q21 2Q21 1Q21 4Q20 3Q20 2Q20 1Q20 Net Income $ 26,978 $ 27,733 $ 25,513 $ 17,552 $ 13,095 $ 4,957 $ 753 Plus: Provision for Credit Losses (3,921) (5,609) 1,412 6,333 13,633 21,403 18,531 Plus: Income Tax Expense 6,242 6,774 6,009 4,431 3,206 786 (427) PTPP Earnings $ 29,299 $ 28,898 $ 32,934 $ 28,316 $ 29,934 $ 27,146 $ 18,857 4Q19 3Q19 2Q19 1Q19 4Q18 3Q18 2Q18 Net Income $ 12,827 $ 14,617 $ 12,283 $ 14,155 $ 13,178 $ 12,318 $ 12,702 Plus: Provision for Credit Losses 2,377 4,201 1,985 1,005 1,723 504 311 Plus: Income Tax Expense 3,175 3,620 2,782 3,089 2,725 2,568 2,760 PTPP Earnings $ 18,379 $ 22,438 $ 17,050 $ 18,249 $ 17,626 $ 15,390 $ 15,773 20 DOLLARS IN THOUSANDS, UNAUDITED RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
ORIGIN BANCORP, INC. _______ Calculation of Tangible Book Value per Common Share: 3Q21 2Q21 1Q21 4Q20 3Q20 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 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 2Q20 1Q20 4Q19 3Q19 2Q19 Total Common Stockholders' Equity $ 614,781 $ 606,631 $ 599,362 $ 588,363 $ 584,293 Less: Goodwill and Other Intangible Assets, net 30,953 31,241 31,540 31,842 32,144 Tangible Common Equity $ 583,828 $ 575,390 $ 567,822 $ 556,521 $ 552,149 Divided by Common Shares Outstanding at the End of the Period 23,501,233 23,475,948 23,480,945 23,481,781 23,774,238 Tangible Book Value per Common Share $ 24.84 $ 24.51 $ 24.18 $ 23.70 $ 23.22 1Q19 4Q18 3Q18 2Q18 Total Common Stockholders' Equity $ 568,122 $ 549,779 $ 531,919 $ 519,356 Less: Goodwill and Other Intangible Assets, net 32,497 32,861 33,228 24,113 Tangible Common Equity $ 535,625 $ 516,918 $ 498,691 $ 495,243 Divided by Common Shares Outstanding at the End of the Period plus Convertible Preferred Stock, Series D 23,745,985 23,726,559 23,621,235 23,504,063 Tangible Book Value per Common Share $ 22.56 $ 21.79 $ 21.11 $ 21.07 21 DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS, UNAUDITED RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
ORIGIN BANCORP, INC. _______ 3Q21 2Q21 3Q20 Calculation of PTPP Earnings: Net Income $ 26,978 $ 27,733 $ 13,095 Plus: Provision for Credit Losses (3,921) (5,609) 13,633 Plus: Income Tax Expense 6,242 6,774 3,206 PTPP Earnings $ 29,299 $ 28,898 $ 29,934 Calculation of PTPP ROAA and PTPP ROAE: PTPP Earnings $ 29,299 $ 28,898 $ 29,934 Divided by Number of Days in the Quarter 92 91 92 Multiplied by the Number of Days in the Year 365 365 366 Annualized PTPP Earnings $ 116,241 $ 115,910 $ 119,085 Divided by Total Average Assets $ 7,464,813 $ 7,474,951 $ 6,746,585 PTPP ROAA (Annualized) 1.56 % 1.55 % 1.77 % Divided by Total Average Stockholder's Equity $ 703,605 $ 672,698 $ 629,533 PTPP ROAE (Annualized) 16.52 % 17.23 % 18.92 % 22 DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS, UNAUDITED RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
ORIGIN BANCORP, INC. _______ Nine Months Ended September 30, 2021 September 30, 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 the Quarter 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 % 23 DOLLARS IN THOUSANDS, UNAUDITED RECONCILIATION OF NON-GAAP FINANCIAL MEASURES YTD 2021
Document
Exhibit 99.3
FOR IMMEDIATE RELEASE
October 27, 2021
Origin Bancorp, Inc. Announces Declaration of Quarterly Cash Dividend
RUSTON, LOUISIANA (October 27, 2021) - Origin Bancorp, Inc. (Nasdaq: OBNK) ("Origin"), the holding company for Origin Bank, today announced that on October 27, 2021, its board of directors declared a quarterly cash dividend of $0.13 per share of its common stock. The cash dividend will be paid on November 30, 2021, to stockholders of record as of the close of business on November 19, 2021.
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, Texas across North Louisiana to Central Mississippi, as well as in Houston, Texas. For more information, visit www.origin.bank.
Forward-Looking Statements
When used in filings by Origin Bancorp, Inc. (the "Company") with the Securities and Exchange Commission (the "SEC"), in the Company's press releases or other public or stockholder communications, and in oral statements made with the approval of an authorized executive officer, the words or phrases "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 intended to identify "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements are subject to certain risks and uncertainties that could cause actual results to differ materially from historical earnings and those presently anticipated or projected. Factors that might cause such a difference include among other things: the expected payment date of its quarterly cash dividend; changes in economic conditions; the duration and impacts of the coronavirus ("COVID-19") pandemic and efforts to contain its transmission, 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, without limitation, the Coronavirus Aid, Relief and Economic Security Act and any related future economic stimulus legislation and the effects of the foregoing on the Company’s business and customers; other legislative changes generally; changes in policies by regulatory agencies; fluctuations in interest rates; the risks of lending and investing activities, including changes in the level and direction of loan delinquencies and write-offs and changes in estimates of the adequacy of the allowance for loan losses; the Company's ability to access cost-effective funding; fluctuations in real estate values and both residential and commercial real estate market conditions; demand for loans and deposits in the Company's market area; competition; and changes in management’s business strategies and other factors set forth in the Company's filings with the SEC.
The Company does not undertake and specifically declines any obligation - to update or revise any forward-looking statements to reflect events or circumstances that occur after the date of such statements or to reflect the occurrence of anticipated or unanticipated events.
Contact Information
Investor Relations
Chris Reigelman
318-497-3177
chris@origin.bank
Media Contact
Ryan Kilpatrick
318-232-7472
rkilpatrick@origin.bank