obnk-202407240001516912false00015169122024-07-242024-07-24
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)
July 24, 2024
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 | | OBK | | New York Stock Exchange |
| | | | | |
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 July 24, 2024, Origin Bancorp, Inc. (the "Company" or the "Registrant") issued a press release announcing its second quarter 2024 results of operations. A copy of the press release is attached hereto as Exhibit 99.1, which is incorporated herein by reference.
On Thursday, July 25, 2024, at 8:00 a.m. Central Time, the Company will host an investor conference call and webcast to review its second quarter 2024 financial results. The webcast will include presentation materials, which consist of information regarding the Company's results of operations and financial performance. The presentation materials will be posted on the Company's website on July 24, 2024. 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 July 24, 2024, the Company issued a press release announcing that the board of directors of the Company declared a quarterly cash dividend of $0.15 per share of its common stock. The cash dividend will be paid on August 30, 2024, to stockholders of record as of the close of business on August 15, 2024. The press release is attached hereto as Exhibit 99.3, and 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: July 24, 2024 | | ORIGIN BANCORP, INC. |
| | |
| | By: /s/ William J. Wallace, IV |
| | William J. Wallace, IV |
| | Senior Executive Officer and Chief Financial Officer |
Document
Exhibit 99.1
For Immediate Release
ORIGIN BANCORP, INC. REPORTS EARNINGS FOR SECOND QUARTER 2024
RUSTON, Louisiana (July 24, 2024) - Origin Bancorp, Inc. (NYSE: OBK) (“Origin,” “we,” “our” or the “Company”), the holding company for Origin Bank (the “Bank”), today announced net income of $21.0 million, or $0.67 diluted earnings per share for the quarter ended June 30, 2024, compared to net income of $22.6 million, or $0.73 diluted earnings per share, for the quarter ended March 31, 2024. Pre-tax, pre-provision (“PTPP”)(1) earnings was $32.0 million for the quarter ended June 30, 2024, compared to $31.9 million for the linked quarter.
“I am pleased with the performance of the Company and extremely proud of our bankers who continue to build and expand relationships throughout our dynamic markets,” said Drake Mills, chairman, president and CEO of Origin Bancorp, Inc. “I have a great deal of confidence in our team and our ability to deliver long-term value to our employees, customers, communities and shareholders.”
(1) PTPP earnings is a non-GAAP financial measure, please see the last few pages of this document for a reconciliation of this alternative financial measure to its comparable GAAP measure.
Financial Highlights
•Total loans held for investment (“LHFI”) were $7.96 billion at June 30, 2024, reflecting an increase of $59.1 million, or 0.7%, compared to March 31, 2024. Mortgage warehouse lines of credit (“MW LOC”) were $506.5 million at June 30, 2024, reflecting an increase of $105.5 million, or 26.3%, compared to March 31, 2024.
•Total deposits were $8.51 billion at June 30, 2024, reflecting an increase of $5.4 million, or 0.1%, compared to March 31, 2024.
•Noninterest income was $22.5 million for the quarter ended June 30, 2024, reflecting an increase of $5.2 million, or 30.2%, compared to the linked quarter, and was at the highest level in our history since we became a publicly traded Company in 2018.
•Our book value per common share was $35.23 as of June 30, 2024, reflecting an increase of $0.44, or 1.3%, compared to March 31, 2024. Tangible book value per common share(1) was $29.77 at June 30, 2024, reflecting an increase of $0.53, or 1.8%, compared to March 31, 2024.
•Stockholders’ equity was $1.10 billion at June 30, 2024, reflecting an increase of $17.0 million, or 1.6%, compared to March 31, 2024.
•At June 30, 2024, and March 31, 2024, Company level common equity Tier 1 capital to risk-weighted assets was 12.15%, and 11.97%, respectively, the Tier 1 leverage ratio was 10.70% and 10.66%, respectively, and the total capital ratio was 15.16% and 14.98%, respectively. Tangible common equity to tangible assets(1) was 9.47% at June 30, 2024, compared to 9.33% at March 31, 2024.
(1) Tangible book value per common share and tangible common equity to tangible assets are non-GAAP financial measures. Please see the last few pages of this document for a reconciliation of these alternative financial measures to their comparable GAAP measures.
Results of Operations for the Three Months Ended June 30, 2024
Net Interest Income and Net Interest Margin
Net interest income for the quarter ended June 30, 2024, was $73.9 million, an increase of $567,000, or 0.8%, compared to the linked quarter, primarily due to a $3.1 million net increase in total interest and dividend income, $2.7 million of which was driven by net higher average loan balances during the current quarter, compared to the linked quarter. The increase was partially offset by a $2.5 million net increase in total interest expense, $1.8 million of which was due to increase in interest rates, and $721,000 of which was due to higher average interest-bearing liabilities balances.
Net increases in average LHFI principal balances drove interest income higher by $2.7 million during the current quarter compared to the linked quarter, primarily driven by growth in MW LOCs, which contributed $2.4 million of the $2.7 million increase. Higher interest rates and higher average balances on savings and interest-bearing transaction accounts contributed increases of $1.4 million and $1.1 million, respectively, to deposit interest expense compared to the linked quarter. The average rate on interest-bearing deposits increased to 3.95% for the quarter ended June 30, 2024, compared to 3.85% for the quarter ended March 31, 2024. The average savings and interest-bearing transaction account balances increased $121.1 million to $5.13 billion for the quarter ended June 30, 2024, from $5.01 billion for the linked quarter, primarily due to increases of $82.4 million and $34.8 million in average interest-bearing demand brokered deposits and money market deposit balances, respectively.
The Federal Reserve Board sets various benchmark rates, including the federal funds rate, and thereby influences the general market rates of interest, including the loan and deposit rates offered by financial institutions. The federal funds target rate range was last changed on July 26, 2023, to 5.25% to 5.50%. In June 2024, the Federal Reserve left the current federal funds rate unchanged at this 23-year high for the seventh consecutive meeting. As we navigate through stabilizing rate conditions, our strategic focus continues to align with offering attractive returns to our depositors while closely monitoring economic indicators and federal funds rate projections for informed decision-making.
Recently, we identified certain questioned activity involving a single banker in our East Texas market. The activity involved the banker, who has since been terminated, facilitating advances in and among certain customer loans and accounts that, in one or more instances, may not have been appropriately documented. In an effort to quantify the full extent of the activity, we have been working with our customers impacted by the activity in order to identify the amounts that may be owed to us, as well as the amounts that may be owed by us. During the quarter, several of the relationships impacted by the activity were placed on non-accrual, resulting in a reversal of $1.2 million of accrued interest which negatively impacted the fully tax equivalent net interest margin (“NIM-FTE”) by five basis points.
The NIM-FTE was 3.17% for the quarter ended June 30, 2024, representing a two basis point decrease and a one basis point increase compared to the linked quarter and the prior year same quarter, respectively. The yield earned on interest-earning assets for the quarter ended June 30, 2024, was 6.04%, an increase of five and 54 basis points compared to the linked quarter and the prior year same quarter, respectively. The average rate paid on total interest-bearing liabilities for the quarter ended June 30, 2024, was 3.98%, representing a 10 and a 68 basis point increase compared to the linked quarter and the prior year same quarter, respectively. We experienced margin compression this quarter, reflecting decreases of five and 14 basis points, respectively, when comparing the current quarter to the linked quarter and when comparing the current quarter to the prior year same quarter. However, as discussed above, had we not experienced the reversal of the $1.2 million of accrued interest during the current quarter, our NIM-FTE would have been 3.22%, reflecting a three basis point increase compared to the linked quarter, and indicating no margin compression occurring this quarter.
Credit Quality
The table below includes key credit quality information:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| At and For the Three Months Ended | | Change | | % Change | |
(Dollars in thousands, unaudited) | June 30, 2024 | | March 31, 2024 | | June 30, 2023 | | Linked Quarter | | Linked Quarter | |
Past due LHFI | $ | 66,276 | | | $ | 32,835 | | | $ | 19,836 | | | $ | 33,441 | | | 101.8 | % | |
Allowance for loan credit losses (“ALCL”) | 100,865 | | | 98,375 | | | 94,353 | | | 2,490 | | | 2.5 | | |
Classified loans | 118,254 | | | 84,217 | | | 84,298 | | | 34,037 | | | 40.4 | | |
Total nonperforming LHFI | 75,812 | | | 40,439 | | | 33,609 | | | 35,373 | | | 87.5 | | |
Provision for credit losses | 5,231 | | | 3,012 | | | 4,306 | | | 2,219 | | | 73.7 | | |
Net charge-offs | 2,946 | | | 2,582 | | | 1,919 | | | 364 | | | 14.1 | | |
Credit quality ratios(1): | | | | | | | | | | |
ALCL to nonperforming LHFI | 133.05 | % | | 243.27 | % | | 280.74 | % | | -11022 bp | | N/A | |
ALCL to total LHFI | 1.27 | | | 1.25 | | | 1.24 | | | 2 bp | | N/A | |
ALCL to total LHFI, adjusted(2) | 1.34 | | | 1.30 | | | 1.32 | | | 4 bp | | N/A | |
Nonperforming LHFI to LHFI | 0.95 | | | 0.51 | | | 0.44 | | | 44 bp | | N/A | |
Net charge-offs to total average LHFI (annualized) | 0.15 | | | 0.13 | | | 0.10 | | | 2 bp | | N/A | |
___________________________(1)Please see the Loan Data schedule at the back of this document for additional information.
(2)The ALCL to total LHFI, adjusted, is calculated by excluding the ALCL for MW LOC loans from the total LHFI ALCL in the numerator and excluding the MW LOC loans from the LHFI in the denominator. Due to their low-risk profile, MW LOC loans require a disproportionately low allocation of the ALCL.
While we continue to experience normalization of our credit metrics within our loan portfolio, the primary increases in our past dues, level of classified, and nonperforming loans for the current quarter resulted from certain questioned activity involving a single banker in our East Texas market. As mentioned previously, in an effort to quantify the full extent of the activity, we have been working with our impacted customers in order to identify the amounts that may be owed to us, as well as the amounts that may be owed by us. One of the relationships impacted by this activity filed a lawsuit against the bank. While this relationship has chosen to file a lawsuit, other relationships have continued to work with us, with certain relationships acknowledging amounts owed and either paying the amounts in full or entering into short-term agreements for repayment. Additionally, we have notified our insurance providers of anticipated claims resulting from this activity, but there is no consideration in this quarter’s financial results of any potential insurance recoveries. Our investigation remains ongoing, and we are also working with an outside forensic accounting firm to confirm the bank’s identification and reconciliation of the activity. At this time, we believe that any ultimate loss arising from the situation will not be material to our financial position.
Nonperforming LHFI increased $35.4 million for the quarter, and nonperforming LHFI to LHFI increased to 0.95% compared to 0.51% for the linked quarter. Classified loans increased $34.0 million to $118.3 million at June 30, 2024, reflecting 1.49% as a percentage of total LHFI, up 42 basis points from the linked quarter. The $35.4 million increase in nonperforming loans was primarily driven by $33.0 million, or five loan relationships, related to or impacted by, the questioned loan activity described above.
We recorded a credit loss provision of $5.2 million during the quarter ended June 30, 2024, compared to $3.0 million for the linked quarter. Our provision for loan credit losses was $5.4 million for the quarter ended June 30, 2024, compared to $4.1 million for the linked quarter. The $1.3 million net increase in the provision for loan credit losses was driven primarily by a $4.1 million provision on impacted relationships and a $3.2 million provision related to the activity involving the former East Texas banker.
The ALCL to nonperforming LHFI decreased to 133.0% at June 30, 2024, compared to 243.3% at March 31, 2024. Quarterly net charge-offs increased to $2.9 million from $2.6 million for the linked quarter, primarily due to higher recoveries in the linked quarter.
Noninterest Income
Noninterest income for the quarter ended June 30, 2024, was $22.5 million, an increase of $5.2 million, or 30.2%, from the linked quarter. The increase from the linked quarter was primarily driven by increases of $5.2 million and $881,000 in the change in fair value of equity investments and other income, respectively, which was partially offset by a decrease of $1.1 million in insurance commission and fee income.
The increase in change in fair value of equity investments was primarily due to a $5.2 million positive valuation adjustment on a non-marketable equity security in the current quarter with no comparable amount realized during the linked quarter.
The increase in other income was primarily due to an increase of $818,000 in gain on sale of bank property recognized in the current quarter.
The decrease in insurance commission and fee income was primarily driven by an increase in annual contingency fee income recognized during the linked quarter, primarily due to the seasonality of the portfolio. Looking at a year over year quarterly change, insurance commission and fee income increased $480,000, or 7.8%, compared to the quarter ended June 30, 2023.
Noninterest Expense
Noninterest expense for the quarter ended June 30, 2024, was $64.4 million, an increase of $5.7 million, or 9.7% from the linked quarter. The increase was primarily driven by increases of $2.3 million and $1.6 million in salaries and employee benefits and other noninterest expenses, respectively.
The increase in salaries and employee benefits was mainly driven by increases of $1.2 million and $683,000 in incentive compensation bonus and salaries expenses, respectively. The increase of $1.2 million was mainly due to a release of accrual related to employee performance bonuses from 2023, which occurred during the quarter ended March 31, 2024, but not in the current quarter. The increase of $683,000 was attributed to a combination of annual cost of living adjustments and raises made on March 1, 2024.
The increase in other noninterest expense resulted from recognizing contingent liabilities totaling approximately $1.2 million related to the certain questioned activity involving a single banker in our East Texas market, as described above. We have notified our insurance providers of anticipated claims resulting from this activity, but there is no consideration in this quarter’s financial results of any potential insurance recoveries.
Financial Condition
Loans
•Total LHFI at June 30, 2024, were $7.96 billion, an increase of $59.1 million, or 0.7%, from $7.90 billion at March 31, 2024, and an increase of $336.5 million, or 4.4%, compared to June 30, 2023.
•The increase was primarily due to growth in MW LOC and commercial real estate loans of $105.5 million and $102.2 million, respectively, partially offset by decline in construction/land/land development of $151.2 million compared to the linked quarter.
Securities
•Total securities at June 30, 2024, were $1.18 billion, a decrease of $31.2 million, or 2.6%, compared to the linked quarter and a decrease of $374.9 million, or 24.1%, compared to June 30, 2023.
•The decrease was primarily due to maturities and calls, as well as normal principal repayments.
•Accumulated other comprehensive loss, net of taxes, primarily associated with the available for sale (“AFS”) portfolio, was $127.2 million at June 30, 2024, an increase of $2.3 million, or 1.8%, from the linked quarter.
•The weighted average effective duration for the total securities portfolio was 4.28 years as of June 30, 2024, compared to 4.34 years as of March 31, 2024.
Deposits
•Total deposits at June 30, 2024, were $8.51 billion, an increase of $5.4 million, or 0.1%, compared to the linked quarter, and represented an increase of $20.8 million, or 0.2%, from June 30, 2023.
•The increase in the current quarter compared to the linked quarter was primarily due to increases of $39.7 million and $2.6 million in brokered (which includes both brokered time and brokered interest-bearing demand) deposits and saving deposits, respectively. These increases were partially offset by decreases of $20.4 million, $8.3 million and $8.1 million in noninterest-bearing demand deposits, interest-bearing demand deposits and time deposits, respectively. We saw a continuation of the declining trend in noninterest-bearing deposit balances that began in the fourth quarter of 2022, although at a slower pace than prior periods, as rates paid on deposit balances typically lag market interest rates and have continued to rise, while market interest rates have stabilized.
•At June 30, 2024, noninterest-bearing deposits as a percentage of total deposits were 21.9%, compared to 22.2% and 25.0% at March 31, 2024, and June 30, 2023, respectively.
Borrowings
•FHLB advances and other borrowings at June 30, 2024, were $40.7 million, an increase of $27.6 million, or 209.6%, compared to the linked quarter and represented a decrease of $302.1 million, or 88.1%, from June 30, 2023.
•Total debt (representing FHLB advances and other borrowings plus subordinated debt) was $200.5 million at June 30, 2024, and represented an increase of $26.7 million, or 15.3%, compared to the linked quarter due to an increase in FHLB advances during the current quarter.
Stockholders’ Equity
•Stockholders’ equity was $1.10 billion at June 30, 2024, an increase of $17.0 million, or 1.6%, compared to $1.08 billion at March 31, 2024, and an increase of $98.0 million, or 9.8%, compared to June 30, 2023.
•The increase in stockholders’ equity from the linked quarter is primarily due to net income of $21.0 million, partially offset by dividends declared of $4.7 million during the current quarter.
Conference Call
Origin will hold a conference call to discuss its second quarter 2024 results on Thursday, July 25, 2024, at 8:00 a.m. Central Time (9:00 a.m. Eastern Time). To participate in the live conference call, please dial +1 (929) 272-1574 (U.S. Local / International 1); +1 (857) 999-3259 (U.S. Local / International 2); +1 (800) 528-1066 (U.S. Toll Free), enter Conference ID: 09209 and request to be joined into the Origin Bancorp, Inc. (OBK) 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://dealroadshow.com/e/ORIGINQ224.
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
Origin Bancorp, Inc. is a financial holding company headquartered in Ruston, Louisiana. Origin’s wholly owned bank subsidiary, Origin Bank, was founded in 1912 in Choudrant, Louisiana. Deeply rooted in Origin’s history is a culture committed to providing personalized, relationship banking to businesses, municipalities, and personal clients to enrich the lives of the people in the communities it serves. Origin provides a broad range of financial services and currently has over 60 locations from Dallas/Fort Worth, East Texas and Houston, across North Louisiana and into Mississippi. Locations in South Alabama and the Florida Panhandle are planned for 2024. For more information, visit www.origin.bank.
Non-GAAP Financial Measures
Origin reports its results in accordance with generally accepted accounting principles in the United States of America ("GAAP"). However, management believes that certain supplemental non-GAAP financial measures may provide meaningful information to investors that is useful in understanding Origin's results of operations and underlying trends in its business. 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 release: PTPP earnings, adjusted NIM-FTE, PTPP ROAA, tangible book value per common share, adjusted tangible book value per common share, tangible common equity to tangible assets, ROATCE, and core efficiency ratio.
Please see the last few pages of this release for reconciliations of non-GAAP measures to the most directly comparable financial measures calculated in accordance with GAAP.
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 strategies, projected plans and objectives, and any expected purchases of its outstanding common stock, and related transactions and other projections based on macroeconomic and industry trends, including 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 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: potential impacts of adverse developments in the banking industry highlighted by high-profile bank failures, including impacts on customer confidence, deposit outflows, liquidity and the regulatory response thereto; the impact of current and future economic conditions generally and in the financial services industry, nationally and within Origin’s primary market areas, including the effects of declines in the real estate market, high unemployment rates, inflationary pressures, elevated interest rates and slowdowns in economic growth, as well as the financial stress on borrowers and changes to customer and client behavior as a result of the foregoing; potential reductions in benchmark interest rates and the resulting impacts on net interest income; 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; developments in our mortgage banking business, including loan modifications, general demand, and the effects of judicial or regulatory requirements or guidance; Origin’s ability to anticipate interest rate changes and manage interest rate risk, (including the impact of higher interest rates on macroeconomic conditions, competition, and the cost of doing business and the impact of prolonged elevated interest rates on our financial projections, models and guidance); the effectiveness of Origin’s risk management framework and quantitative models; 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; the impact of labor pressures; 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; significant turbulence or a disruption in the capital or financial markets and the effect of a fall in stock market prices on our investment securities; increased competition in the financial services industry, particularly from regional and national institutions, as well as from fintech companies; 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; 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; a deterioration of the credit rating for U.S. long-term sovereign debt or actions that the U.S. government may take to avoid exceeding the debt ceiling; a potential U.S. federal government shutdown and the resulting impacts; 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; 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 (including the impacts related to or resulting from Russia's military action in Ukraine or the conflict in Israel and surrounding areas, including the imposition of additional sanctions and export controls, as well as the broader impacts to financial markets and the global macroeconomic and geopolitical environments), 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; the impact of generative artificial intelligence; fraud or misconduct by internal or external actors (including Origin employees) which Origin may not be able to prevent, detect or mitigate, system failures, cybersecurity threats or security breaches and the cost of defending against them; Origin’s ability to maintain adequate internal controls over financial and non-financial reporting; and potential claims, damages, penalties, fines, costs and reputational damage resulting from pending or future litigation, regulatory proceedings and enforcement actions. 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. 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:
Investor Relations
Chris Reigelman
318-497-3177
chris@origin.bank
Media Contact
Ryan Kilpatrick
318-232-7472
rkilpatrick@origin.bank
Origin Bancorp, Inc.
Selected Quarterly Financial Data
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | |
| June 30, 2024 | | March 31, 2024 | | December 31, 2023 | | September 30, 2023 | | June 30, 2023 | |
| | | | | | | | | | |
Income statement and share amounts | (Dollars in thousands, except per share amounts) | |
Net interest income | $ | 73,890 | | | $ | 73,323 | | | $ | 72,989 | | | $ | 74,130 | | | $ | 75,291 | | |
Provision for credit losses | 5,231 | | | 3,012 | | | 2,735 | | | 3,515 | | | 4,306 | | |
Noninterest income | 22,465 | | | 17,255 | | | 8,196 | | | 18,119 | | | 15,636 | | |
Noninterest expense | 64,388 | | | 58,707 | | | 60,906 | | | 58,663 | | | 58,887 | | |
Income before income tax expense | 26,736 | | | 28,859 | | | 17,544 | | | 30,071 | | | 27,734 | | |
Income tax expense | 5,747 | | | 6,227 | | | 4,119 | | | 5,758 | | | 5,974 | | |
Net income | $ | 20,989 | | | $ | 22,632 | | | $ | 13,425 | | | $ | 24,313 | | | $ | 21,760 | | |
| | | | | | | | | | |
PTPP earnings(1) | 31,967 | | | 31,871 | | | 20,279 | | | 33,586 | | | 32,040 | | |
| | | | | | | | | | |
Basic earnings per common share | 0.68 | | | 0.73 | | | 0.43 | | | 0.79 | | | 0.71 | | |
Diluted earnings per common share | 0.67 | | | 0.73 | | | 0.43 | | | 0.79 | | | 0.70 | | |
| | | | | | | | | | |
Dividends declared per common share | 0.15 | | | 0.15 | | | 0.15 | | | 0.15 | | | 0.15 | | |
Weighted average common shares outstanding - basic | 31,042,527 | | | 30,981,333 | | | 30,898,941 | | | 30,856,649 | | | 30,791,397 | | |
Weighted average common shares outstanding - diluted | 31,131,829 | | | 31,078,910 | | | 30,995,354 | | | 30,943,860 | | | 30,872,834 | | |
| | | | | | | | | | |
Balance sheet data | | | | | | | | | | |
Total LHFI | $ | 7,959,171 | | | $ | 7,900,027 | | | $ | 7,660,944 | | | $ | 7,568,063 | | | $ | 7,622,689 | | |
Total LHFI excluding MW LOC | 7,452,666 | | | 7,499,032 | | | 7,330,978 | | | 7,281,770 | | | 7,085,062 | | |
Total assets | 9,947,182 | | | 9,892,379 | | | 9,722,584 | | | 9,733,303 | | | 10,165,163 | | |
Total deposits | 8,510,842 | | | 8,505,464 | | | 8,251,125 | | | 8,374,488 | | | 8,490,043 | | |
| | | | | | | | | | |
| | | | | | | | | | |
Total stockholders’ equity | 1,095,894 | | | 1,078,853 | | | 1,062,905 | | | 998,945 | | | 997,859 | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Performance metrics and capital ratios | | | | | | | | | | |
Yield on LHFI | 6.58 | % | | 6.58 | % | | 6.46 | % | | 6.35 | % | | 6.18 | % | |
Yield on interest-earnings assets | 6.04 | | | 5.99 | | | 5.86 | | | 5.69 | | | 5.50 | | |
Cost of interest-bearing deposits | 3.95 | | | 3.85 | | | 3.71 | | | 3.47 | | | 3.05 | | |
Cost of total deposits | 3.08 | | | 2.99 | | | 2.84 | | | 2.61 | | | 2.26 | | |
NIM - fully tax equivalent ("FTE") | 3.17 | | | 3.19 | | | 3.19 | | | 3.14 | | | 3.16 | | |
Adjusted NIM-FTE(2) | 3.17 | | | 3.19 | | | 3.19 | | | 3.14 | | | 3.14 | | |
Return on average assets (annualized) ("ROAA") | 0.84 | | | 0.92 | | | 0.55 | | | 0.96 | | | 0.86 | | |
| | | | | | | | | | |
| | | | | | | | | | |
PTPP ROAA (annualized)(1) | 1.28 | | | 1.30 | | | 0.82 | | | 1.33 | | | 1.26 | | |
Return on average stockholders’ equity (annualized) ("ROAE") | 7.79 | | | 8.57 | | | 5.26 | | | 9.52 | | | 8.76 | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Book value per common share | $ | 35.23 | | | $ | 34.79 | | | $ | 34.30 | | | $ | 32.32 | | | $ | 32.33 | | |
| | | | | | | | | | |
| | | | | | | | | | |
Tangible book value per common share (1) | 29.77 | | | 29.24 | | | 28.68 | | | 26.78 | | | 26.71 | | |
| | | | | | | | | | |
Adjusted tangible book value per common share(1) | 33.86 | | | 33.27 | | | 32.59 | | | 32.37 | | | 31.66 | | |
Return on average tangible common equity (annualized) ("ROATCE")(1) | 9.25 | % | | 10.24 | % | | 6.36 | % | | 11.48 | % | | 10.62 | % | |
| | | | | | | | | | |
Efficiency ratio(3) | 66.82 | | | 64.81 | | | 75.02 | | | 63.59 | | | 64.76 | | |
Core efficiency ratio(1) | 65.55 | | | 65.24 | | | 70.55 | | | 60.49 | | | 60.82 | | |
| | | | | | | | | | |
Origin Bancorp, Inc.
Selected Quarterly Financial Data- Continued
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | |
| June 30, 2024 | | March 31, 2024 | | December 31, 2023 | | September 30, 2023 | | June 30, 2023 | |
| (Dollars in thousands, except per share amounts) | |
Common equity tier 1 to risk-weighted assets(4) | 12.15 | % | | 11.97 | % | | 11.83 | % | | 11.46 | % | | 11.01 | % | |
Tier 1 capital to risk-weighted assets(4) | 12.33 | | | 12.15 | | | 12.01 | | | 11.64 | | | 11.19 | | |
Total capital to risk-weighted assets(4) | 15.16 | | | 14.98 | | | 15.02 | | | 14.61 | | | 14.11 | | |
Tier 1 leverage ratio(4) | 10.70 | | | 10.66 | | | 10.50 | | | 10.00 | | | 9.65 | | |
__________________________
(1)PTPP earnings, PTPP ROAA, tangible book value per common share, adjusted tangible book value per common share, ROATCE, and core efficiency ratio are either non-GAAP financial measures or use a non-GAAP contributor in the formula. For a reconciliation of these alternative financial measures to their comparable GAAP measures, please see the last few pages of this release.
(2)Adjusted NIM-FTE is a non-GAAP financial measure and is calculated by removing the $7,000, $2,000, $48,000 and $38,000 net purchase accounting amortization for the quarters ended June 30, 2024, March 31, 2024, December 31, 2023, and September 30, 2023, respectively, and the $530,000 net purchase accounting accretion from the net interest income for the quarter ended June 30, 2023.
(3)Calculated by dividing noninterest expense by the sum of net interest income plus noninterest income.
(4)June 30, 2024, 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.
Selected Year-To-Date Financial Data
(Unaudited)
| | | | | | | | | | | |
| Six Months Ended June 30, |
(Dollars in thousands, except per share amounts) | 2024 | | 2023 |
| | | |
Income statement and share amounts | |
Net interest income | $ | 147,213 | | | $ | 152,438 | |
Provision for credit losses | 8,243 | | | 10,503 | |
Noninterest income | 39,720 | | | 32,020 | |
Noninterest expense | 123,095 | | | 115,647 | |
Income before income tax expense | 55,595 | | | 58,308 | |
Income tax expense | 11,974 | | | 12,246 | |
Net income | $ | 43,621 | | | $ | 46,062 | |
| | | |
PTPP earnings(1) | 63,838 | | | 68,811 | |
| | | |
Basic earnings per common share | 1.41 | | | 1.50 | |
Diluted earnings per common share | 1.40 | | | 1.49 | |
| | | |
Dividends declared per common share | 0.30 | | | 0.30 | |
Weighted average common shares outstanding - basic | 31,011,930 | | | 30,767,283 | |
Weighted average common shares outstanding - diluted | 31,110,747 | | | 30,881,072 | |
| | | |
| | | |
| | | |
| | | |
Performance metrics | | | |
Yield on LHFI | 6.58 | % | | 6.11 | % |
Yield on interest-earning assets | 6.01 | | | 5.41 | |
Cost of interest-bearing deposits | 3.90 | | | 2.78 | |
Cost of total deposits | 3.04 | | | 2.01 | |
NIM, FTE | 3.18 | | | 3.29 | |
Adjusted NIM-FTE(2) | 3.18 | | | 3.25 | |
ROAA (annualized) | 0.88 | | | 0.93 | |
| | | |
PTPP ROAA (annualized)(1) | 1.29 | | | 1.39 | |
ROAE (annualized) | 8.17 | | | 9.42 | |
| | | |
| | | |
| | | |
| | | |
ROATCE (annualized)(1) | 9.73 | | | 11.47 | |
| | | |
Efficiency ratio(3) | 65.85 | | | 62.70 | |
Core efficiency ratio(1) | 65.40 | | | 59.67 | |
____________________________
(1)PTPP earnings, PTPP ROAA, ROATCE, and core efficiency ratio are either non-GAAP financial measures or use a non-GAAP contributor in the formula. For a reconciliation of these alternative financial measures to their comparable GAAP measures, please see the last few pages of this release.
(2)Adjusted NIM-FTE is a non-GAAP financial measure and is calculated for six months ended June 30, 2024, by removing the $9,000 net purchase accounting amortization from net interest income. And, for the six months ended June 30, 2023, by removing the $2.2 million net purchase accounting accretion from net interest income.
(3)Calculated by dividing noninterest expense by the sum of net interest income plus noninterest income.
Origin Bancorp, Inc.
Consolidated Quarterly Statements of Income
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended |
| June 30, 2024 | | March 31, 2024 | | December 31, 2023 | | September 30, 2023 | | June 30, 2023 |
| | | | | | | | | |
Interest and dividend income | (Dollars in thousands, except per share amounts) |
Interest and fees on loans | $ | 129,879 | | | $ | 127,186 | | | $ | 123,673 | | | $ | 121,204 | | | $ | 115,442 | |
Investment securities-taxable | 6,606 | | | 6,849 | | | 7,024 | | | 8,194 | | | 8,303 | |
Investment securities-nontaxable | 893 | | | 910 | | | 1,124 | | | 1,281 | | | 1,283 | |
Interest and dividend income on assets held in other financial institutions | 4,416 | | | 3,756 | | | 3,664 | | | 4,772 | | | 7,286 | |
Total interest and dividend income | 141,794 | | | 138,701 | | | 135,485 | | | 135,451 | | | 132,314 | |
Interest expense | | | | | | | | | |
Interest-bearing deposits | 65,469 | | | 62,842 | | | 59,771 | | | 55,599 | | | 46,530 | |
FHLB advances and other borrowings | 514 | | | 518 | | | 220 | | | 3,207 | | | 7,951 | |
Subordinated indebtedness | 1,921 | | | 2,018 | | | 2,505 | | | 2,515 | | | 2,542 | |
Total interest expense | 67,904 | | | 65,378 | | | 62,496 | | | 61,321 | | | 57,023 | |
Net interest income | 73,890 | | | 73,323 | | | 72,989 | | | 74,130 | | | 75,291 | |
Provision for credit losses | 5,231 | | | 3,012 | | | 2,735 | | | 3,515 | | | 4,306 | |
Net interest income after provision for credit losses | 68,659 | | | 70,311 | | | 70,254 | | | 70,615 | | | 70,985 | |
Noninterest income | | | | | | | | | |
Insurance commission and fee income | 6,665 | | | 7,725 | | | 5,446 | | | 6,443 | | | 6,185 | |
Service charges and fees | 4,862 | | | 4,688 | | | 4,889 | | | 4,621 | | | 4,722 | |
Other fee income | 2,404 | | | 2,247 | | | 2,118 | | | 2,006 | | | 1,990 | |
| | | | | | | | | |
Mortgage banking revenue (loss) | 1,878 | | | 2,398 | | | (719) | | | 892 | | | 1,402 | |
Swap fee income | 44 | | | 57 | | | 196 | | | 366 | | | 331 | |
(Loss) on sales of securities, net | — | | | (403) | | | (4,606) | | | (7,173) | | | — | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Change in fair value of equity investments | 5,188 | | | — | | | — | | | 10,096 | | | — | |
Other income | 1,424 | | | 543 | | | 872 | | | 868 | | | 1,006 | |
Total noninterest income | 22,465 | | | 17,255 | | | 8,196 | | | 18,119 | | | 15,636 | |
Noninterest expense | | | | | | | | | |
Salaries and employee benefits | 38,109 | | | 35,818 | | | 35,931 | | | 34,624 | | | 34,533 | |
Occupancy and equipment, net | 7,009 | | | 6,645 | | | 6,912 | | | 6,790 | | | 6,578 | |
Data processing | 3,468 | | | 3,145 | | | 3,062 | | | 2,775 | | | 2,837 | |
Office and operations | 3,072 | | | 2,502 | | | 2,947 | | | 2,868 | | | 2,716 | |
Intangible asset amortization | 2,137 | | | 2,137 | | | 2,259 | | | 2,264 | | | 2,552 | |
Regulatory assessments | 1,842 | | | 1,734 | | | 1,860 | | | 1,913 | | | 1,732 | |
Advertising and marketing | 1,328 | | | 1,444 | | | 1,690 | | | 1,371 | | | 1,469 | |
Professional services | 1,303 | | | 1,231 | | | 1,440 | | | 1,409 | | | 1,557 | |
Loan-related expenses | 1,077 | | | 905 | | | 1,094 | | | 1,220 | | | 1,256 | |
Electronic banking | 1,238 | | | 1,239 | | | 1,103 | | | 1,384 | | | 1,216 | |
Franchise tax expense | 815 | | | 477 | | | 942 | | | 520 | | | 897 | |
| | | | | | | | | |
| | | | | | | | | |
Other expenses | 2,990 | | | 1,430 | | | 1,666 | | | 1,525 | | | 1,544 | |
Total noninterest expense | 64,388 | | | 58,707 | | | 60,906 | | | 58,663 | | | 58,887 | |
Income before income tax expense | 26,736 | | | 28,859 | | | 17,544 | | | 30,071 | | | 27,734 | |
Income tax expense | 5,747 | | | 6,227 | | | 4,119 | | | 5,758 | | | 5,974 | |
Net income | $ | 20,989 | | | $ | 22,632 | | | $ | 13,425 | | | $ | 24,313 | | | $ | 21,760 | |
Basic earnings per common share | $ | 0.68 | | | $ | 0.73 | | | $ | 0.43 | | | $ | 0.79 | | | $ | 0.71 | |
Diluted earnings per common share | 0.67 | | | 0.73 | | | 0.43 | | | 0.79 | | | 0.70 | |
| | | | | | | | | |
Origin Bancorp, Inc.
Consolidated Balance Sheets
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | June 30, 2024 | | March 31, 2024 | | December 31, 2023 | | September 30, 2023 | | June 30, 2023 |
Assets | | | | | | | | | |
Cash and due from banks | $ | 137,615 | | | $ | 98,147 | | | $ | 127,278 | | | $ | 141,705 | | | $ | 127,576 | |
Interest-bearing deposits in banks | 150,435 | | | 193,365 | | | 153,163 | | | 163,573 | | | 338,414 | |
Total cash and cash equivalents | 288,050 | | | 291,512 | | | 280,441 | | | 305,278 | | | 465,990 | |
Securities: | | | | | | | | | |
AFS | 1,160,048 | | | 1,190,922 | | | 1,253,631 | | | 1,290,839 | | | 1,535,702 | |
Held to maturity, net of allowance for credit losses | 11,616 | | | 11,651 | | | 11,615 | | | 10,790 | | | 11,234 | |
Securities carried at fair value through income | 6,499 | | | 6,755 | | | 6,808 | | | 6,772 | | | 6,106 | |
Total securities | 1,178,163 | | | 1,209,328 | | | 1,272,054 | | | 1,308,401 | | | 1,553,042 | |
Non-marketable equity securities held in other financial institutions | 64,010 | | | 53,870 | | | 55,190 | | | 63,842 | | | 58,446 | |
Loans held for sale | 18,291 | | | 14,975 | | | 16,852 | | | 14,944 | | | 15,198 | |
Loans | 7,959,171 | | | 7,900,027 | | | 7,660,944 | | | 7,568,063 | | | 7,622,689 | |
Less: ALCL | 100,865 | | | 98,375 | | | 96,868 | | | 95,177 | | | 94,353 | |
Loans, net of ALCL | 7,858,306 | | | 7,801,652 | | | 7,564,076 | | | 7,472,886 | | | 7,528,336 | |
Premises and equipment, net | 121,562 | | | 120,931 | | | 118,978 | | | 111,700 | | | 105,501 | |
Mortgage servicing rights | — | | | — | | | 15,637 | | | 19,189 | | | 19,086 | |
Cash surrender value of bank-owned life insurance | 40,365 | | | 40,134 | | | 39,905 | | | 39,688 | | | 39,467 | |
Goodwill | 128,679 | | | 128,679 | | | 128,679 | | | 128,679 | | | 128,679 | |
Other intangible assets, net | 41,177 | | | 43,314 | | | 45,452 | | | 42,460 | | | 44,724 | |
Accrued interest receivable and other assets | 208,579 | | | 187,984 | | | 185,320 | | | 226,236 | | | 206,694 | |
Total assets | $ | 9,947,182 | | | $ | 9,892,379 | | | $ | 9,722,584 | | | $ | 9,733,303 | | | $ | 10,165,163 | |
Liabilities and Stockholders’ Equity | | | | | | | | | |
Noninterest-bearing deposits | $ | 1,866,622 | | | $ | 1,887,066 | | | $ | 1,919,638 | | | $ | 2,008,671 | | | $ | 2,123,699 | |
Interest-bearing deposits excluding brokered interest-bearing deposits | 4,984,817 | | | 4,990,632 | | | 4,918,597 | | | 4,728,263 | | | 4,738,460 | |
Time deposits | 1,022,589 | | | 1,030,656 | | | 967,901 | | | 968,352 | | | 949,975 | |
Brokered deposits | 636,814 | | | 597,110 | | | 444,989 | | | 669,202 | | | 677,909 | |
Total deposits | 8,510,842 | | | 8,505,464 | | | 8,251,125 | | | 8,374,488 | | | 8,490,043 | |
FHLB advances and other borrowings | 40,737 | | | 13,158 | | | 83,598 | | | 12,213 | | | 342,861 | |
Subordinated indebtedness | 159,779 | | | 160,684 | | | 194,279 | | | 196,825 | | | 196,746 | |
Accrued expenses and other liabilities | 139,930 | | | 134,220 | | | 130,677 | | | 150,832 | | | 137,654 | |
Total liabilities | 8,851,288 | | | 8,813,526 | | | 8,659,679 | | | 8,734,358 | | | 9,167,304 | |
| | | | | | | | | |
Stockholders’ equity: | | | | | | | | | |
Common stock | 155,543 | | | 155,057 | | | 154,931 | | | 154,534 | | | 154,331 | |
Additional paid-in capital | 532,950 | | | 530,380 | | | 528,578 | | | 525,434 | | | 524,302 | |
Retained earnings | 534,585 | | | 518,325 | | | 500,419 | | | 491,706 | | | 472,105 | |
Accumulated other comprehensive loss | (127,184) | | | (124,909) | | | (121,023) | | | (172,729) | | | (152,879) | |
Total stockholders’ equity | 1,095,894 | | | 1,078,853 | | | 1,062,905 | | | 998,945 | | | 997,859 | |
Total liabilities and stockholders’ equity | $ | 9,947,182 | | | $ | 9,892,379 | | | $ | 9,722,584 | | | $ | 9,733,303 | | | $ | 10,165,163 | |
Origin Bancorp, Inc.
Loan Data
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| At and For the Three Months Ended | | |
| June 30, 2024 | | March 31, 2024 | | December 31, 2023 | | September 30, 2023 | | June 30, 2023 | | |
| | | | | | | | | | | |
LHFI | (Dollars in thousands) | | |
| | | | | | | | | | | |
Owner occupied commercial real estate | $ | 959,850 | | | $ | 948,624 | | | $ | 953,822 | | | $ | 932,109 | | | $ | 915,861 | | | |
Non-owner occupied commercial real estate | 1,563,152 | | | 1,472,164 | | | 1,488,912 | | | 1,503,782 | | | 1,512,303 | | | |
Construction/land/land development | 1,017,389 | | | 1,168,597 | | | 1,070,225 | | | 1,076,756 | | | 1,022,239 | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Residential real estate - single family | 1,421,027 | | | 1,373,532 | | | 1,373,696 | | | 1,338,382 | | | 1,284,955 | | | |
Multi-family real estate | 398,202 | | | 359,765 | | | 361,239 | | | 349,787 | | | 348,703 | | | |
Total real estate loans | 5,359,620 | | | 5,322,682 | | | 5,247,894 | | | 5,200,816 | | | 5,084,061 | | | |
Commercial and industrial | 2,070,947 | | | 2,154,151 | | | 2,059,460 | | | 2,058,073 | | | 1,977,028 | | | |
MW LOC | 506,505 | | | 400,995 | | | 329,966 | | | 286,293 | | | 537,627 | | | |
Consumer | 22,099 | | | 22,199 | | | 23,624 | | | 22,881 | | | 23,973 | | | |
Total LHFI | 7,959,171 | | | 7,900,027 | | | 7,660,944 | | | 7,568,063 | | | 7,622,689 | | | |
Less: ALCL | 100,865 | | | 98,375 | | | 96,868 | | | 95,177 | | | 94,353 | | | |
LHFI, net | $ | 7,858,306 | | | $ | 7,801,652 | | | $ | 7,564,076 | | | $ | 7,472,886 | | | $ | 7,528,336 | | | |
| | | | | | | | | | | |
Nonperforming assets | | | | | | | | | | | |
Nonperforming LHFI | | | | | | | | | | | |
Commercial real estate | $ | 2,196 | | | $ | 4,474 | | | $ | 786 | | | $ | 942 | | | $ | 3,510 | | | |
Construction/land/land development | 26,336 | | | 383 | | | 305 | | | 235 | | | 183 | | | |
Residential real estate(1) | 13,493 | | | 14,918 | | | 13,037 | | | 13,236 | | | 16,345 | | | |
Commercial and industrial | 33,608 | | | 20,560 | | | 15,897 | | | 17,072 | | | 13,480 | | | |
MW LOC | — | | | — | | | — | | | — | | | — | | | |
Consumer | 179 | | | 104 | | | 90 | | | 123 | | | 91 | | | |
Total nonperforming LHFI | 75,812 | | | 40,439 | | | 30,115 | | | 31,608 | | | 33,609 | | | |
Nonperforming loans held for sale | — | | | — | | | — | | | — | | | — | | | |
Total nonperforming loans | 75,812 | | | 40,439 | | | 30,115 | | | 31,608 | | | 33,609 | | | |
Repossessed assets | 6,827 | | | 3,935 | | | 3,929 | | | 3,939 | | | 908 | | | |
Total nonperforming assets | $ | 82,639 | | | $ | 44,374 | | | $ | 34,044 | | | $ | 35,547 | | | $ | 34,517 | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Classified assets | $ | 125,081 | | | $ | 88,152 | | | $ | 84,474 | | | $ | 67,960 | | | $ | 85,206 | | | |
Past due LHFI(2) | 66,276 | | | 32,835 | | | 26,043 | | | 20,347 | | | 19,836 | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Allowance for loan credit losses | | | | | | | | | | | |
Balance at beginning of period | $ | 98,375 | | | $ | 96,868 | | | $ | 95,177 | | | $ | 94,353 | | | $ | 92,008 | | | |
Provision for loan credit losses | 5,436 | | | 4,089 | | | 3,582 | | | 3,510 | | | 4,264 | | | |
Loans charged off | 3,706 | | | 6,683 | | | 3,803 | | | 3,202 | | | 2,751 | | | |
Loan recoveries | 760 | | | 4,101 | | | 1,912 | | | 516 | | | 832 | | | |
Net charge-offs | 2,946 | | | 2,582 | | | 1,891 | | | 2,686 | | | 1,919 | | | |
Balance at end of period | $ | 100,865 | | | $ | 98,375 | | | $ | 96,868 | | | $ | 95,177 | | | $ | 94,353 | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Origin Bancorp, Inc.
Loan Data - Continued
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| At and For the Three Months Ended | | |
| June 30, 2024 | | March 31, 2024 | | December 31, 2023 | | September 30, 2023 | | June 30, 2023 | | |
Credit quality ratios | | | |
Total nonperforming assets to total assets | 0.83 | % | | 0.45 | % | | 0.35 | % | | 0.37 | % | | 0.34 | % | | |
Total nonperforming loans to total loans | 0.95 | | | 0.51 | | | 0.39 | | | 0.42 | | | 0.44 | | | |
Nonperforming LHFI to LHFI | 0.95 | | | 0.51 | | | 0.39 | | | 0.42 | | | 0.44 | | | |
| | | | | | | | | | | |
Past due LHFI to LHFI | 0.83 | | | 0.42 | | | 0.34 | | | 0.27 | | | 0.26 | | | |
ALCL to nonperforming LHFI | 133.05 | | | 243.27 | | | 321.66 | | | 301.12 | | | 280.74 | | | |
ALCL to total LHFI | 1.27 | | | 1.25 | | | 1.26 | | | 1.26 | | | 1.24 | | | |
ALCL to total LHFI, adjusted(3) | 1.34 | | | 1.30 | | | 1.31 | | | 1.30 | | | 1.32 | | | |
Net charge-offs to total average LHFI (annualized) | 0.15 | | | 0.13 | | | 0.10 | | | 0.14 | | | 0.10 | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
____________________________
(1)Includes multi-family real estate.
(2)Past due LHFI are defined as loans 30 days or more past due.
(3)The ALCL to total LHFI, adjusted is calculated by excluding the ALCL for MW LOC loans from the total LHFI ALCL in the numerator and excluding the MW LOC loans from the LHFI in the denominator. Due to their low-risk profile, MW LOC loans require a disproportionately low allocation of the ALCL.
Origin Bancorp, Inc.
Average Balances and Yields/Rates
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended |
| June 30, 2024 | | March 31, 2024 | | June 30, 2023 |
| Average Balance | | | | Yield/Rate | | Average Balance | | | | Yield/Rate | | Average Balance | | | | Yield/Rate |
| | | | | | | | | | | | | | | | | |
Assets | (Dollars in thousands) |
Commercial real estate | $ | 2,497,490 | | | | | 5.91 | % | | $ | 2,438,476 | | | | | 5.84 | % | | $ | 2,406,625 | | | | | 5.56 | % |
Construction/land/land development | 1,058,972 | | | | | 6.98 | | | 1,130,355 | | | | | 7.25 | | | 972,032 | | | | | 6.70 | |
Residential real estate(1) | 1,787,829 | | | | | 5.48 | | | 1,739,105 | | | | | 5.40 | | | 1,615,211 | | | | | 4.91 | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Commercial and industrial ("C&I") | 2,128,486 | | | | | 7.87 | | | 2,121,502 | | | | | 7.89 | | | 2,059,285 | | | | | 7.59 | |
MW LOC | 430,885 | | | | | 7.57 | | | 306,248 | | | | | 7.59 | | | 396,348 | | | | | 6.49 | |
Consumer | 22,396 | | | | | 8.06 | | | 23,319 | | | | | 8.07 | | | 24,812 | | | | | 7.26 | |
LHFI | 7,926,058 | | | | | 6.58 | | | 7,759,005 | | | | | 6.58 | | | 7,474,313 | | | | | 6.18 | |
Loans held for sale | 14,702 | | | | | 6.84 | | | 12,906 | | | | | 5.86 | | | 22,504 | | | | | 4.28 | |
Loans receivable | 7,940,760 | | | | | 6.58 | | | 7,771,911 | | | | | 6.58 | | | 7,496,817 | | | | | 6.18 | |
Investment securities-taxable | 1,046,301 | | | | | 2.54 | | | 1,095,480 | | | | | 2.51 | | | 1,371,361 | | | | | 2.43 | |
Investment securities-nontaxable | 143,232 | | | | | 2.51 | | | 148,077 | | | | | 2.47 | | | 220,345 | | | | | 2.33 | |
Non-marketable equity securities held in other financial institutions | 56,270 | | | | | 6.53 | | | 58,455 | | | | | 3.77 | | | 79,143 | | | | | 5.92 | |
Interest-bearing balances due from banks | 254,627 | | | | | 5.53 | | | 240,432 | | | | | 5.37 | | | 476,555 | | | | | 5.15 | |
| | | | | | | | | | | | | | | | | |
Total interest-earning assets | 9,441,190 | | | | | 6.04 | | | 9,314,355 | | | | | 5.99 | | | 9,644,221 | | | | | 5.50 | |
Noninterest-earning assets | 567,035 | | | | | | | 546,881 | | | | | | | 546,135 | | | | | |
Total assets | $ | 10,008,225 | | | | | | | $ | 9,861,236 | | | | | | | $ | 10,190,356 | | | | | |
| | | | | | | | | | | | | | | | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities | | | | | | | | | | | | | | | | | |
Savings and interest-bearing transaction accounts | $ | 5,130,224 | | | | | 3.80 | % | | $ | 5,009,117 | | | | | 3.69 | % | | $ | 4,740,963 | | | | | 2.90 | % |
Time deposits | 1,534,679 | | | | | 4.46 | | | 1,563,992 | | | | | 4.35 | | | 1,378,659 | | | | | 3.56 | |
Total interest-bearing deposits | 6,664,903 | | | | | 3.95 | | | 6,573,109 | | | | | 3.85 | | | 6,119,622 | | | | | 3.05 | |
| | | | | | | | | | | | | | | | | |
FHLB advances and other borrowings | 41,666 | | | | | 4.96 | | | 42,284 | | | | | 4.92 | | | 606,148 | | | | | 5.26 | |
| | | | | | | | | | | | | | | | | |
Subordinated indebtedness | 159,973 | | | | | 4.83 | | | 165,252 | | | | | 4.91 | | | 200,160 | | | | | 5.09 | |
Total interest-bearing liabilities | 6,866,542 | | | | | 3.98 | | | 6,780,645 | | | | | 3.88 | | | 6,925,930 | | | | | 3.30 | |
Noninterest-bearing liabilities | | | | | | | | | | | | | | | | | |
Noninterest-bearing deposits | 1,894,141 | | | | | | | 1,866,496 | | | | | | | 2,139,973 | | | | | |
Other liabilities | 163,273 | | | | | | | 151,390 | | | | | | | 127,630 | | | | | |
Total liabilities | 8,923,956 | | | | | | | 8,798,531 | | | | | | | 9,193,533 | | | | | |
Stockholders’ Equity | 1,084,269 | | | | | | | 1,062,705 | | | | | | | 996,823 | | | | | |
Total liabilities and stockholders’ equity | $ | 10,008,225 | | | | | | | $ | 9,861,236 | | | | | | | $ | 10,190,356 | | | | | |
Net interest spread | | | | | 2.06 | % | | | | | | 2.11 | % | | | | | | 2.20 | % |
NIM | | | | | 3.15 | | | | | | | 3.17 | | | | | | | 3.13 | |
NIM-FTE(2) | | | | | 3.17 | | | | | | | 3.19 | | | | | | | 3.16 | |
Adjusted NIM-FTE(3) | | | | | 3.17 | | | | | | | 3.19 | | | | | | | 3.14 | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
____________________________
(1)Includes multi-family real estate.
(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)Adjusted NIM-FTE is a non-GAAP financial measure and is calculated by removing the $7,000 and $2,000 net purchase accounting amortization from the net interest income for the quarters ended June 30, 2024, and March 31, 2024, respectively, and the $530,000 net purchase accounting accretion from the net interest income for the quarter ended June 30, 2023.
Origin Bancorp, Inc.
Notable Items
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| At and For the Three Months Ended | |
| June 30, 2024 | | March 31, 2024 | | December 31, 2023 | | September 30, 2023 | | June 30, 2023 | |
| $ Impact | | EPS Impact(1) | | $ Impact | | EPS Impact(1) | | $ Impact | | EPS Impact(1) | | $ Impact | | EPS Impact(1) | | $ Impact | | EPS Impact(1) | |
| | | | | | | | | | | | | | | | | | | | |
| (Dollars in thousands, except per share amounts) | |
Notable interest income items: | | | | | | | | | | | | | | | | | |
Interest income reversal on relationships impacted by questioned banker activity | $ | (1,206) | | | $ | (0.03) | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | |
Notable provision expense items: | | | | | | | | | | | | | | | | | |
Provision expense related to questioned banker activity | (3,212) | | | (0.08) | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | |
Provision expense on relationships impacted by questioned banker activity | (4,131) | | | (0.10) | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | |
Notable noninterest income items: | | | | | | | | | | | | | | | | | |
MSR gain (impairment) | — | | | — | | | 410 | | | 0.01 | | | (1,769) | | | (0.05) | | | — | | | — | | | — | | | — | | |
Loss on sales of securities, net | — | | | — | | | (403) | | | (0.01) | | | (4,606) | | | (0.12) | | | (7,173) | | | (0.18) | | | — | | | — | | |
Gain on sub-debt repurchase | 81 | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 471 | | | 0.01 | | |
Positive valuation adjustment on non-marketable equity securities | 5,188 | | | 0.13 | | | — | | | — | | | — | | | — | | | 10,096 | | | 0.26 | | | — | | | — | | |
Gain on bank property sale | 800 | | | 0.02 | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | |
Notable noninterest expense items: | | | | | | | | | | | | | | | | | |
Operating expense related to questioned banker activity | (1,452) | | | (0.04) | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | |
Total notable items | $ | (3,932) | | | (0.10) | | | $ | 7 | | | — | | | $ | (6,375) | | | (0.16) | | | $ | 2,923 | | | 0.07 | | | $ | 471 | | | 0.01 | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
____________________________
(1)The diluted EPS impact is calculated using a 21% effective tax rate. The total of the diluted EPS impact of each individual line item may not equal the calculated diluted EPS impact on the total notable items due to rounding.
Origin Bancorp, Inc.
Notable Items - Continued
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | |
| Six Months Ended June 30, |
| 2024 | | 2023 |
| $ Impact | | EPS Impact(1) | | $ Impact | | EPS Impact(1) |
| | | | | | | |
| (Dollars in thousands, except per share amounts) |
Notable interest income items: | | | | | | | |
Interest income reversal on relationships impacted by questioned banker activity | $ | (1,206) | | | $ | (0.03) | | | $ | — | | | $ | — | |
Notable provision expense items: | | | | | | | |
Provision expense related to questioned banker activity | (3,212) | | | (0.08) | | | — | | | — | |
Provision expense on relationships impacted by questioned banker activity | (4,131) | | | (0.10) | | | — | | | — | |
Notable noninterest income items: | | | | | | | |
MSR gain | 410 | | | 0.01 | | | — | | | — | |
(Loss) gain on sales of securities, net | (403) | | | (0.01) | | | 144 | | | — | |
Gain on sub-debt repurchase | 81 | | | — | | | 471 | | | 0.01 | |
Positive valuation adjustment on non-marketable equity securities | 5,188 | | | 0.13 | | | — | | | — | |
Gain on bank property sale | 800 | | | 0.02 | | | — | | | — | |
Notable noninterest expense items: | | | | |
Operating expense related to questioned banker activity | (1,452) | | | (0.04) | | | — | | | — | |
Total notable items | $ | (3,925) | | | (0.10) | | | $ | 615 | | | 0.02 | |
| | | | | | | |
| | | | | | | |
____________________________
(1)The diluted EPS impact is calculated using a 21% effective tax rate. The total of the diluted EPS impact of each individual line item may not equal the calculated diluted EPS impact on the total notable items due to rounding.
Origin Bancorp, Inc.
Non-GAAP Financial Measures
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| At and For the Three Months Ended | |
| June 30, 2024 | | March 31, 2024 | | December 31, 2023 | | September 30, 2023 | | June 30, 2023 | |
| | | | | | | | | | |
| (Dollars in thousands, except per share amounts) | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Calculation of PTPP earnings: | | | | | | | | | | |
Net income | $ | 20,989 | | | $ | 22,632 | | | $ | 13,425 | | | $ | 24,313 | | | $ | 21,760 | | |
Provision for credit losses | 5,231 | | | 3,012 | | | 2,735 | | | 3,515 | | | 4,306 | | |
Income tax expense | 5,747 | | | 6,227 | | | 4,119 | | | 5,758 | | | 5,974 | | |
PTPP earnings (non-GAAP) | $ | 31,967 | | | $ | 31,871 | | | $ | 20,279 | | | $ | 33,586 | | | $ | 32,040 | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Calculation of PTPP ROAA: | | | | | | | |
PTPP earnings | $ | 31,967 | | | $ | 31,871 | | | $ | 20,279 | | | $ | 33,586 | | | $ | 32,040 | | |
Divided by number of days in the quarter | 91 | | | 91 | | | 92 | | | 92 | | | 91 | | |
Multiplied by the number of days in the year | 366 | | | 366 | | | 365 | | | 365 | | | 365 | | |
PTPP earnings, annualized | $ | 128,571 | | | $ | 128,184 | | | $ | 80,455 | | | $ | 133,249 | | | $ | 128,512 | | |
| | | | | | | | | | |
Divided by total average assets | $ | 10,008,225 | | | $ | 9,861,236 | | | $ | 9,753,847 | | | $ | 10,035,564 | | | $ | 10,190,356 | | |
ROAA (annualized) (GAAP) | 0.84 | % | | 0.92 | % | | 0.55 | % | | 0.96 | % | | 0.86 | % | |
PTPP ROAA (annualized) (non-GAAP) | 1.28 | | | 1.30 | | | 0.82 | | | 1.33 | | | 1.26 | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Calculation of tangible common equity to tangible common assets, book value per common share and adjusted tangible book value per common share: | |
Total assets | $ | 9,947,182 | | | $ | 9,892,379 | | | $ | 9,722,584 | | | $ | 9,733,303 | | | $ | 10,165,163 | | |
Goodwill | (128,679) | | | (128,679) | | | (128,679) | | | (128,679) | | | (128,679) | | |
Other intangible assets, net | (41,177) | | | (43,314) | | | (45,452) | | | (42,460) | | | (44,724) | | |
Tangible assets | 9,777,326 | | | 9,720,386 | | | 9,548,453 | | | 9,562,164 | | | 9,991,760 | | |
| | | | | | | | | | |
Total common stockholders’ equity | $ | 1,095,894 | | | $ | 1,078,853 | | | $ | 1,062,905 | | | $ | 998,945 | | | $ | 997,859 | | |
Goodwill | (128,679) | | | (128,679) | | | (128,679) | | | (128,679) | | | (128,679) | | |
Other intangible assets, net | (41,177) | | | (43,314) | | | (45,452) | | | (42,460) | | | (44,724) | | |
Tangible common equity | 926,038 | | | 906,860 | | | 888,774 | | | 827,806 | | | 824,456 | | |
Accumulated other comprehensive loss | 127,184 | | | 124,909 | | | 121,023 | | | 172,729 | | | 152,879 | | |
Adjusted tangible common equity | 1,053,222 | | | 1,031,769 | | | 1,009,797 | | | 1,000,535 | | | 977,335 | | |
Divided by common shares outstanding at the end of the period | 31,108,667 | | | 31,011,304 | | | 30,986,109 | | | 30,906,716 | | | 30,866,205 | | |
Book value per common share (GAAP) | $ | 35.23 | | | $ | 34.79 | | | $ | 34.30 | | | $ | 32.32 | | | $ | 32.33 | | |
Tangible book value per common share (non-GAAP) | 29.77 | | | 29.24 | | | 28.68 | | | 26.78 | | | 26.71 | | |
Adjusted tangible book value per common share (non-GAAP) | 33.86 | | | 33.27 | | | 32.59 | | | 32.37 | | | 31.66 | | |
Tangible common equity to tangible assets (non-GAAP) | 9.47 | % | | 9.33 | % | | 9.31 | % | | 8.66 | % | | 8.25 | % | |
| | | | | | | | | | |
Origin Bancorp, Inc.
Non-GAAP Financial Measures- Continued
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| At and For the Three Months Ended | |
| June 30, 2024 | | March 31, 2024 | | December 31, 2023 | | September 30, 2023 | | June 30, 2023 | |
| | | | | | | | | | |
| (Dollars in thousands, except per share amounts) | |
Calculation of ROATCE: | | | | | | | | | |
Net income | $ | 20,989 | | | $ | 22,632 | | | $ | 13,425 | | | $ | 24,313 | | | $ | 21,760 | | |
Divided by number of days in the quarter | 91 | | | 91 | | | 92 | | | 92 | | | 91 | | |
Multiplied by number of days in the year | 366 | | | 366 | | | 365 | | | 365 | | | 365 | | |
Annualized net income | $ | 84,417 | | | $ | 91,025 | | | $ | 53,262 | | | $ | 96,459 | | | $ | 87,279 | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Total average common stockholders’ equity | $ | 1,084,269 | | | $ | 1,062,705 | | | $ | 1,013,286 | | | $ | 1,012,912 | | | $ | 996,823 | | |
Average goodwill | (128,679) | | | (128,679) | | | (128,679) | | | (128,679) | | | (128,679) | | |
Average other intangible assets, net | (42,563) | | | (44,700) | | | (46,825) | | | (43,901) | | | (46,379) | | |
Average tangible common equity | 913,027 | | | 889,326 | | | 837,782 | | | 840,332 | | | 821,765 | | |
| | | | | | | | | | |
ROATCE (non-GAAP) | 9.25 | % | | 10.24 | % | | 6.36 | % | | 11.48 | % | | 10.62 | % | |
| | | | | | | | | | |
| | | | | | | | | | |
Calculation of core efficiency ratio: | | | | | | | | | | |
Total noninterest expense | $ | 64,388 | | | $ | 58,707 | | | $ | 60,906 | | | $ | 58,663 | | | $ | 58,887 | | |
Insurance and mortgage noninterest expense | (8,402) | | | (8,045) | | | (8,581) | | | (8,579) | | | (9,156) | | |
Adjusted total noninterest expense | 55,986 | | | 50,662 | | | 52,325 | | | 50,084 | | | 49,731 | | |
| | | | | | | | | | |
Net interest income | $ | 73,890 | | | $ | 73,323 | | | $ | 72,989 | | | $ | 74,130 | | | $ | 75,291 | | |
Insurance and mortgage net interest income | (2,407) | | | (2,795) | | | (2,294) | | | (2,120) | | | (1,574) | | |
Total noninterest income | 22,465 | | | 17,255 | | | 8,196 | | | 18,119 | | | 15,636 | | |
Insurance and mortgage noninterest income | (8,543) | | | (10,123) | | | (4,727) | | | (7,335) | | | (7,587) | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
Adjusted total revenue | 85,405 | | | 77,660 | | | 74,164 | | | 82,794 | | | 81,766 | | |
| | | | | | | | | | |
Efficiency ratio (GAAP) | 66.82 | % | | 64.81 | % | | 75.02 | % | | 63.59 | % | | 64.76 | % | |
Core efficiency ratio (non-GAAP) | 65.55 | | | 65.24 | | | 70.55 | | | 60.49 | | | 60.82 | | |
Origin Bancorp, Inc.
Non-GAAP Financial Measures - Continued
(Unaudited)
| | | | | | | | | | | |
| Six Months Ended June 30, |
| 2024 | | 2023 |
| | | |
| (Dollars in thousands, except per share amounts) |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
Calculation of PTPP earnings: | | | |
Net income | $ | 43,621 | | | $ | 46,062 | |
Provision for credit losses | 8,243 | | | 10,503 | |
Income tax expense | 11,974 | | | 12,246 | |
PTPP earnings (non-GAAP) | $ | 63,838 | | | $ | 68,811 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
Calculation of PTPP ROAA: | | | |
PTPP Earnings | $ | 63,838 | | | $ | 68,811 | |
Divided by the year-to-date number of days | 182 | | | 181 | |
Multiplied by number of days in the year | 366 | | | 365 | |
Annualized PTPP Earnings | $ | 128,378 | | | $ | 138,763 | |
| | | |
Divided by total average assets | 9,934,730 | | | 9,988,103 | |
ROAA (annualized) (GAAP) | 0.88 | % | | 0.93 | % |
PTPP ROAA (annualized) (non-GAAP) | 1.29 | | | 1.39 | |
| | | |
| | | |
| | | |
| | | |
| | | |
Calculation of ROATCE: | | |
Net income | $ | 43,621 | | | $ | 46,062 | |
Divided by the year-to-date number of days | 182 | | | 181 | |
Multiplied by number of days in the year | 366 | | | 365 | |
Annualized net income | $ | 87,721 | | | $ | 92,887 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
Total average common stockholders’ equity | $ | 1,073,487 | | | $ | 986,491 | |
Average goodwill | 128,679 | | | 128,679 | |
Average other intangible assets, net | 43,631 | | | 47,657 | |
Average tangible common equity | 901,177 | | | 810,155 | |
| | | |
ROATCE | 9.73 | % | | 11.47 | % |
| | | |
| | | |
Calculation of core efficiency ratio: | | | |
Total noninterest expense | $ | 123,095 | | | $ | 115,647 | |
Insurance and mortgage noninterest expense | (16,447) | | | (17,189) | |
Adjusted total noninterest expense | 106,648 | | | 98,458 | |
| | | |
Net interest income | $ | 147,213 | | | $ | 152,438 | |
Insurance and mortgage net interest income | (5,202) | | | (3,067) | |
Total noninterest income | 39,720 | | | 32,020 | |
Insurance and mortgage noninterest income | (18,666) | | | (16,379) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
Adjusted total revenue | 163,065 | | | 165,012 | |
| | | |
Efficiency ratio | 65.85 | % | | 62.70 | % |
Core efficiency ratio | 65.40 | | | 59.67 | |
a06_30x2024obkinvestorpr
2Q TWENTY24 INVESTOR PRESENTATION ORIGIN BANCORP, INC.
2 FORWARD-LOOKING STATEMENTS AND NON-GAAP MEASURES 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 strategies, projected plans and objectives, and any expected purchases of its outstanding common stock, and related transactions and other projections based on macroeconomic and industry trends, including 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: potential impacts of adverse developments in the banking industry highlighted by high-profile bank failures, including impacts on customer confidence, deposit outflows, liquidity and the regulatory response thereto; the impact of current and future economic conditions generally and in the financial services industry, nationally and within Origin’s primary market areas, including the effects of declines in the real estate market, high unemployment rates, inflationary pressures, elevated interest rates and slowdowns in economic growth, as well as the financial stress on borrowers and changes to customer and client behavior as a result of the foregoing; potential reductions in benchmark interest rates and the resulting impacts on net interest income; 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; developments in our mortgage banking business, including loan modifications, general demand, and the effects of judicial or regulatory requirements or guidance; Origin's ability to anticipate interest rate changes and manage interest rate risk (including the impact of higher interest rates on macroeconomic conditions, competition, and the cost of doing business and the impact of prolonged elevated interest rates on our financial projections, models and guidance); the effectiveness of Origin's risk management framework and quantitative models; 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; the impact of labor pressures; 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; significant turbulence or a disruption in the capital or financial markets and the effect of a fall in stock market prices on our investment securities; increased competition in the financial services industry, particularly from regional and national institutions, as well as from fintech companies, 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; 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; a deterioration of the credit rating for U.S. long-term sovereign debt or actions that the U.S. government may take to avoid exceeding the debt ceiling; a potential U.S. federal government shutdown and the resulting impacts; 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; 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 (including the impacts related to or resulting from Russia's military action in Ukraine, or the conflict in Israel and surrounding areas, including the imposition of additional sanctions and export controls, as well as the broader impacts to financial markets and the global macroeconomic and geopolitical environments), 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; the impact of generative artificial intelligence; fraud or misconduct by internal or external actors (including Origin employees) which Origin may not be able to prevent, detect or mitigate, system failures, cybersecurity threats or security breaches and the cost of defending against them; Origin’s ability to maintain adequate internal controls over financial and non- financial reporting; and potential claims, damages, penalties, fines, costs and reputational damage resulting from pending or future litigation, regulatory proceedings and enforcement actions. 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 purposes only, are not forecasts, and may not reflect actual results. Certain prior period amounts have been reclassified to conform to the current year financial statement presentations. These reclassifications did not impact previously reported net income or comprehensive income. Origin reports its results in accordance with generally accepted accounting principles in the United States ("GAAP"). However, management believes that certain supplemental non-GAAP financial measures may provide meaningful information to investors that is useful in understanding Origin's results of operations and underlying trends in its business. 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: PTPP earnings, adjusted NIM-FTE, PTPP ROAA, tangible book value per common share, adjusted tangible book value per common share, tangible common equity, adjusted tangible common equity, tangible common equity to tangible assets, return on average tangible common equity and core efficiency ratio. Please see “Reconciliation of Non-GAAP Financial Measures” at the end of this presentation for reconciliations of non-GAAP measures to the most directly comparable financial measures calculated in accordance with GAAP. ORIGIN BANCORP, INC. _______
ORIGIN BANCORP, INC. _______ LOUISIANA Entry: 1912 Loans: $1,439 Deposits: $2,805 DOLLARS IN MILLIONS, UNAUDITED (1) (2) 3 DEPOSITS & LOANS BY STATE Note: All financial information is as of June 30, 2024. Map location counts include full service branches only. Please see slide 29 for all footnote references included above. MISSISSIPPI Entry: 2010 Loans: $592 Deposits: $581 7% 8% 33% 19% 60% 73% Loans (2)Deposits (1) ICS ICS TEXAS Dallas/Fort Worth Houston East Texas Entry: 2008 Entry: 2013 Entry: 2022 Loans: $3,004 Loans: $1,980 Loans: $432 Deposits: $2,828 Deposits: $1,303 Deposits: $898 Total Texas Loans: $5,416 Total Texas Deposits: $5,029 SOUTHEAST Entry: 2024(3) 16 10 9 18 6 ** *Locations in Mobile, Alabama and Fort Walton Beach, Florida coming soon
Net Domestic Migration from April 1, 2020 to July 1, 2023 l Source: US Census Bureau STRONG NET MIGRATION INTO OUR MARKETS WEST -774,966 MIDWEST -480,336 NORTHEAST -1,181,700 SOUTH +2,437,002 4 TEXAS SOUTH ALABAMA & FLORIDA PANHANDLE l Baldwin County - 7th fastest growing metro in the country l High-tech employment population l 7 of top 10 US defense contractors have a presence in the region l Mobile, AL - 12th largest US port by volume l Mobile Harbor project will make it the deepest harbor in the Gulf of Mexico in 2025 l 8th largest economy in the world l #1 in jobs created in 2023 with 369,600 jobs added l Home to 55 fortune 500 company headquarters l Texas boasts the 2nd largest civilian workforce in the US with over 15 million workers l Texas is the leading destination for corporate relocation & expansion projects l Texas is home to 3.2 million small businesses and hundreds of publicly traded firms l Texas led the nation in high tech exports for the 11th year in a row in 2023 ORIGIN STRATEGICALLY INVESTS I N T E X A S & S O U T H E A S T THE MOST DYNAMIC GROWTH MARKETS IN THE COUNTRY
5 ORIGIN BANCORP, INC. _______
ORIGIN BANCORP, INC. _______ • Total LHFI were $7.96 billion at June 30, 2024, reflecting an increase of $59.1 million, or 0.7%, compared to March 31, 2024. LHFI, excluding MW LOC, were $7.45 billion at June 30, 2024, reflecting a decrease of $46.4 million, or 0.6%, compared to March 31, 2024. • Total deposits were $8.51 billion reflecting an increase of $5.4 million, or 0.1%, compared to March 31, 2024. • Noninterest income was $22.5 million for the quarter ended June 30, 2024, reflecting an increase of $5.2 million, or 30.2%, compared to the linked quarter, and was at the highest level in our history since we became a publicly traded Company in 2018. • Our book value per common share was $35.23 at June 30, 2024, reflecting an increase of $0.44, or 1.3%, compared to March 31, 2024. Tangible book value per common share was $29.77 at June 30, 2024, reflecting an increase of $0.53, or 1.8%, compared to March 31, 2024. • June 30, 2024, Company level common equity Tier 1 capital to risk-weighted assets was 12.15%, Tier 1 leverage ratio was 10.70%, and the total capital ratio was 15.16%. Key Performance Metrics 2Q24 1Q24 B al an ce S he et Total Loans Held for Investment ("LHFI") $ 7,959,171 $ 7,900,027 Total Assets 9,947,182 9,892,379 Total Deposits 8,510,842 8,505,464 In co m e St at em en t Net Income $ 20,989 $ 22,632 Pre-Tax, Pre-Provision ("PTPP") Earnings(4) 31,967 31,871 Adjusted Net Income(3) Diluted EPS 0.67 0.73 Se le ct ed R at io s NIM - FTE 3.17 % 3.19 % Return on Average Assets (annualized) ("ROAA") 0.84 0.92 PTPP ROAA (annualized)(4) 1.28 1.30 Return on Average Stockholders’ Equity (annualized) ("ROAE") 7.79 8.57 Book Value per Common Share $ 35.23 $ 34.79 Tangible Book Value per Common Share(4) 29.77 29.24 Adjusted Tangible Book Value per Common Share(4) 33.86 33.27 Tangible Common Equity to Tangible Assets(4) 9.47 % 9.33 % Return on Average Tangible Common Equity (annualized) ("ROATCE")(4) 9.25 10.24 Efficiency Ratio 66.82 64.81 Core Efficiency Ratio(4) 65.55 65.24 ALCL to Total LHFI 1.27 1.25 DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS UNAUDITED 6 PERFORMANCE HIGHLIGHTS AT-A-GLANCE - SECOND QUARTER 2024 2Q24 Key Highlights Please see slide 29 for all footnote references included above.
ORIGIN BANCORP, INC. _______ TRENDING KEY MEASURES UNAUDITED Diluted EPS ($)Net Income ($) Total LHFI, Adjusted(5) ($) Total Deposits ($) 3Q 20 4Q 20 1Q 21 2Q 21 3Q 21 4Q 21 1Q 22 2Q 22 3Q 22 4Q 22 1Q 23 2Q 23 3Q 23 4Q 23 1Q 24 2Q 24 3Q 20 4Q 20 1Q 21 2Q 21 3Q 21 4Q 21 1Q 22 2Q 22 3Q 22 4Q 22 1Q 23 2Q 23 3Q 23 4Q 23 1Q 24 2Q 24 8,511 3Q 20 4Q 20 1Q 21 2Q 21 3Q 21 4Q 21 1Q 22 2Q 22 3Q 22 4Q 22 1Q 23 2Q 23 3Q 23 4Q 23 1Q 24 2Q 24 4,043 7,453 3Q 20 4Q 20 1Q 21 2Q 21 3Q 21 4Q 21 1Q 22 2Q 22 3Q 22 4Q 22 1Q 23 2Q 23 3Q 23 4Q 23 1Q 24 2Q 24 DOLLARS IN THOUSANDS 7 Total LHFI ($) DOLLARS IN MILLIONS 5,613 7,959 3Q 20 4Q 20 1Q 21 2Q 21 3Q 21 4Q 21 1Q 22 2Q 22 3Q 22 4Q 22 1Q 23 2Q 23 3Q 23 4Q 23 1Q 24 2Q 24 DOLLARS IN MILLIONS DOLLARS IN MILLIONS Please see slide 29 for all footnote references included above. CAGR 9.8% CAGR 17.7% CAGR 10.1% 5,936 13,095 20,989 Core Efficiency Ratio(4) (%) (Non-GAAP) 56.55 65.55 3Q 20 4Q 20 1Q 21 2Q 21 3Q 21 4Q 21 1Q 22 2Q 22 3Q 22 4Q 22 1Q 23 2Q 23 3Q 23 4Q 23 1Q 24 2Q 24 25.39 29.77 3Q 20 4Q 20 1Q 21 2Q 21 3Q 21 4Q 21 1Q 22 2Q 22 3Q 22 4Q 22 1Q 23 2Q 23 3Q 23 4Q 23 1Q 24 2Q 24 Tangible Book Value per Common Share(4) ($) (Non-GAAP) 24.46 33.86 3Q 20 4Q 20 1Q 21 2Q 21 3Q 21 4Q 21 1Q 22 2Q 22 3Q 22 4Q 22 1Q 23 2Q 23 3Q 23 4Q 23 1Q 24 2Q 24 Adj Tangible Book Value per Common Share(4) ($) (Non-GAAP) CAGR 4.3% CAGR 9.1% 0.56 0.67
ORIGIN BANCORP, INC. _______ ASSET AND STOCKHOLDERS' EQUITY GROWTH 1997 - 2Q24 DOLLARS IN MILLIONS Total Assets ($) 148 9,947 19 97 19 98 19 99 20 00 20 01 20 02 20 03 20 04 20 05 20 06 20 07 20 08 20 09 20 10 20 11 20 12 20 13 20 14 20 15 20 16 20 17 20 18 20 19 20 20 20 21 20 22 20 23 2Q 24 Total Stockholders' Equity ($) 11 1,096 19 97 19 98 19 99 20 00 20 01 20 02 20 03 20 04 20 05 20 06 20 07 20 08 20 09 20 10 20 11 20 12 20 13 20 14 20 15 20 16 20 17 20 18 20 19 20 20 20 21 20 22 20 23 2Q 24 CAGR 17.2% CAGR 18.8% 8 Origin Bancorp, Inc. Cumulative Return ($) KBW Nasdaq Bank Total Return Index ($) 12 /3 1/ 96 12 /3 1/ 97 12 /3 1/ 98 12 /3 1/ 99 12 /3 1/ 00 12 /3 1/ 01 12 /3 1/ 02 12 /3 1/ 03 12 /3 1/ 04 12 /3 1/ 05 12 /3 1/ 06 12 /3 1/ 07 12 /3 1/ 08 12 /3 1/ 09 12 /3 1/ 10 12 /3 1/ 11 12 /3 1/ 12 12 /3 1/ 13 12 /3 1/ 14 12 /3 1/ 15 12 /3 1/ 16 12 /3 1/ 17 12 /3 1/ 18 12 /3 1/ 19 12 /3 1/ 20 12 /3 1/ 21 12 /3 1/ 22 12 /3 1/ 23 0 500 1,000 1,500 2,000 2,500 Total Shareholder Return(6) ($) IPO Please see slide 29 for all footnote references included above. DOLLARS IN MILLIONS UNAUDITED
ORIGIN BANCORP, INC. _______ 9 2,247 2,620 4,747 5,276 5,416 1,343 1,545 2,747 2,993 3,004 904 1,075 1,631 1,837 1,980 369 446 432 DFW Houston East Texas 2020 2021 2022 2023 2Q24 Deposit Trends by Texas Market(1) ($) Loan Trends by Texas Market(2) ($) TEXAS GROWTH STORY Texas Franchise Highlights DOLLARS IN MILLIONS • 35 locations throughout 10 counties including the 4th and 5th largest MSAs in the United States.(7) • Texas franchise represents 73% of LHFI(2) and 60% of deposits(1) at June 30, 2024. 2,574 3,132 4,261 4,108 5,029 1,581 1,925 2,196 1,994 2,828 993 1,207 1,173 1,205 1,303 892 909 898 DFW Houston East Texas 2020 2021 2022 2023 2Q24 CAGR 28.6% CAGR 21.1% Please see slide 29 for all footnote references included above. DOLLARS IN MILLIONS UNAUDITED
ORIGIN BANCORP, INC. _______ 10 LOAN GROWTH 4,094 4,498 6,805 7,331 7,453 4,094 4,498 5,593 7,331 7,453 1,212 Origin BTH 2020 2021 2022 2023 2Q24 0 2,000 4,000 6,000 8,000 LHFI Key Data DOLLARS IN MILLIONS IDT • Total LHFI, excluding MW LOC, were $7.45 billion at June 30, 2024, reflecting a decrease of $46.4 million, or 0.6%, compared to March 31, 2024. • Total MW LOC were $506.5 million, or 6.4%, of total LHFI at June 30, 2024. LHFI Growth excluding MW LOC(8) ($) 1,732 1,872 2,894 3,013 3,031 1,732 1,872 2,267 3,013 3,031 627 Origin BTH 2020 2021 2022 2023 2Q24 0 1,000 2,000 3,000 4,000 C&I and Owner Occupied CRE Growth(8) ($) Please see slide 29 for all footnote references included above. DOLLARS IN MILLIONS UNAUDITED
ORIGIN BANCORP, INC. _______ Commercial & Industrial ("C&I") 27% Owner Occupied Commercial Real Estate ("CRE")Non-Owner Occupied CRE C&D: 13% Multi- Family Real Estate Residential Real Estate - Single Family & Consumer Real Estate & Construction: 9% Retail Shopping: 6% Office Building: 5% Multi-Family Real Estate: 5% Multi-Family under Construction: 3% Healthcare: 2% Hotel: 1% Consumer: 1% Restaurant: 1% Professional Svcs.: 1% Finance & Insurance: 1% Misc.: 2% Finance & Insurance: 7% Real Estate & Construction: 7% MW LOC: 6% Energy: 4% Transportation Svcs: 2% Retail Shopping: 2% Healthcare: 2% Retail Dealers: 2% Restaurants: 1% Professional Svcs: 1% Entertainment: 1% Consumer Svcs: 1% Commercial Svcs: 1% Wholesale Distribution: 1% Banks: 1% Misc: 6% 11 WELL DIVERSIFIED LOAN PORTFOLIO (Dollars in thousands) 2Q24 1Q24 4Q23 3Q23 2Q23 C&I $ 2,070,947 $ 2,154,151 $ 2,059,460 $ 2,058,073 $ 1,977,028 Owner Occupied CRE 959,850 948,624 953,822 932,109 915,861 MW LOC 506,505 400,995 329,966 286,293 537,627 Total Commercial 3,537,302 3,503,770 3,343,248 3,276,475 3,430,516 Non-Owner Occupied CRE 1,563,152 1,472,164 1,488,912 1,503,782 1,512,303 C&D 1,017,389 1,168,597 1,070,225 1,076,756 1,022,239 Multi-Family Real Estate 398,202 359,765 361,239 349,787 348,703 Residential Real Estate- Single Family 1,421,027 1,373,532 1,373,696 1,338,382 1,284,955 Consumer Loans 22,099 22,199 23,624 22,881 23,973 Total Loans $ 7,959,171 $ 7,900,027 $ 7,660,944 $ 7,568,063 $ 7,622,689 Loan Portfolio Details Non-Owner Occupied CRE, C&D and Multi-Family: $2,979 million C&I, Owner Occupied CRE and MW LOC: $3,537 million C&I, Owner Occupied CRE, MW LOC: 45% Non-Owner Occupied CRE, C&D, Multi-Family: 37% Loan Composition at June 30, 2024: $7,959 million Please see slide 29 for all footnote references included above. UNAUDITED (9) MW LOC 5% 18% 12% 6%19%
ORIGIN BANCORP, INC. _______ 1.11 0.85 1.05 1.07 1.49 0.10 0.14 0.10 0.13 0.15 Classified LHFI / Total LHFI (%) Net Charge-Offs / Average LHFI (annualized) 2Q23 3Q23 4Q23 1Q24 2Q24 0.44 0.42 0.39 0.51 0.95 0.26 0.27 0.34 0.42 0.83 Nonperforming LHFI / LHFI (%) Past due LHFI / LHFI (%) 2Q23 3Q23 4Q23 1Q24 2Q24 12 CREDIT QUALITY Asset Quality Trends (%) Allowance for Loan Credit Losses ("ALCL") 94,353 95,177 96,868 98,375 100,865 1.24 1.26 1.26 1.25 1.27 1.32 1.30 1.31 1.30 1.34 ALCL as a percentage of LHFI, adjusted (%) ALCL as a percentage of LHFI (%) ALCL ($) 2Q23 3Q23 4Q23 1Q24 2Q24 • Recently, we identified certain questioned activity involving a single banker in our East Texas market. The activity involved the former banker facilitating advances in and among certain customer loans and accounts that, in one or more instances, may not have been appropriately documented. This activity negatively impacted our provision expense during the quarter. • Provision for loan credit loss expense for 2Q24 was $5.4 million, compared to $4.1 million in 1Q24, and $4.3 million in 2Q23. The $1.3 million net increase in the provision for loan credit losses was driven primarily by a total $7.3 million increase associated with the first bulleted item above, representing a $4.1 million provision on impacted relationships and a $3.2 million provision related to the questioned banker activity. • ALCL to nonperforming LHFI is 133.05% at 2Q24, 243.27% at 1Q24, and 280.74% at 2Q23. DOLLARS IN THOUSANDS (10) Please see slide 29 for all footnote references included above. UNAUDITED
ORIGIN BANCORP, INC. _______ Texas: 75% Louisiana: 6% Mississippi: 13% Out of Market: 6% 13 Medical: 25% Financial: 15% Law Firms: 11%Energy: 10% Other: 24% National Credit Tenant: 15% CRE OFFICE - STRENGTH AND DIVERSIFICATION Tenant Classification $373.8M $373.8M Geographic Diversification DOLLARS IN THOUSANDS June 30, 2024 Avg. Loan Size $ 2,336 Weighted Avg. LTV 59.19 % Past Due Loans / Loans — Classified Loans / Loans — NPL / Loans — NCOs / Avg. Loans (annualized) — ALCL / Loans 0.77 Key Portfolio Metrics DOLLARS IN MILLIONS DOLLARS IN MILLIONS NON-OWNER OCCUPIED (“NOO”), UNAUDITED Sensitivity Analysis(11) (%) 1.34 1.10 54.70 80.44 Current DSC Stressed DSC Current LTV Stressed LTV NOO CRE Office (12) Please see slide 29 for all footnote references included above. (13)
ORIGIN BANCORP, INC. _______ 14 SELECTED SECTORS - KEY PORTFOLIO METRICS June 30, 2024 Multi-Family Real Estate + Under Construction Hotel Retail Shopping Outstanding Loan Balance $ 655,151 $ 107,933 $ 647,346 % of LHFI 8.23 % 1.36 % 8.13 % Avg. Loan Size $ 3,165 $ 4,906 $ 1,575 Weighted Avg. LTV 57.06 % 59.15 % 64.54 % Past Due Loans / Loans — — 0.20 Classified Loans / Loans 0.42 1.86 0.28 NPL / Loans 0.01 — — NCOs / Avg. Loans (annualized) — — (0.01) ALCL / Loans 0.90 1.05 0.69 DOLLARS IN THOUSANDS, UNAUDITED
ORIGIN BANCORP, INC. _______ Treasury/Agency: 4% MBS: 48% CMO: 14% Municipal: 24% Corporate/ABS: 10% 1,592 1,527 1,291 1,244 1,190 2.42 2.46 2.50 2.51 2.54 Total Securities ($) Yield (%) 2Q23 3Q23 4Q23 1Q24 2Q24 Investment Securities Average Balance and Yield INVESTMENT SECURITIES DOLLARS IN MILLIONS • Total securities portfolio weighted average effective duration was 4.28 years as of June 30, 2024, compared to 4.34 years as of March 31, 2024. • Expected principal cash flows from investments with no rate changes: • 2024: $73.8 million • 2025: $107.6 million • 2026: $129.5 million 15 (152.9) (172.7) (121.0) (124.9) (127.2) 2Q23 3Q23 4Q23 1Q24 2Q24 Accumulated Other Comprehensive Loss(14) ($) Investment Securities - AFS Please see slide 29 for all footnote references included above. $1.16B DOLLARS IN MILLIONS UNAUDITED
ORIGIN BANCORP, INC. _______ Total Loans (Dollars in thousands) Repricing or Maturity Term Rate Structure 1 Year or less > 1 to 3 Years > 3 to 5 Years > 5 to 10 Years > 10 Years Total Floating Rate Variable Rate Fixed Rate Commercial and industrial $ 1,619,947 $ 222,924 $ 195,639 $ 32,107 $ 330 $ 2,070,947 $ 1,625,026 $ 1,440 $ 444,481 Owner Occupied CRE 244,899 223,780 316,972 173,352 847 959,850 233,492 5,242 721,116 MW LOC 506,505 — — — — 506,505 506,505 — — Total Commercial $ 2,371,351 $ 446,704 $ 512,611 $ 205,459 $ 1,177 $ 3,537,302 $ 2,365,023 $ 6,682 $ 1,165,597 Non-Owner Occupied CRE 602,581 456,524 376,196 127,851 — 1,563,152 523,176 2,824 1,037,152 C&D 669,125 193,185 114,231 23,449 17,399 1,017,389 620,987 37,372 359,030 Multi-Family Real Estate 149,803 168,450 53,626 20,273 6,050 398,202 116,616 — 281,586 Residential Real Estate - Single Family 258,132 208,224 470,801 282,866 201,004 1,421,027 211,399 742,696 466,932 Consumer 10,577 7,100 3,928 454 40 22,099 5,473 121 16,505 Total $ 4,061,569 $ 1,480,187 $ 1,531,393 $ 660,352 $ 225,670 $ 7,959,171 $ 3,842,674 $ 789,695 $ 3,326,802 % of total 51 % 19 % 19 % 8 % 3 % 100 % 48 % 10 % 42 % Weighted Average Coupon Rate 7.75 % 4.67 % 5.76 % 4.34 % 4.94 % 6.43 % 7.90 % 4.67 % 5.16 % AFS & HTM Securities (Dollars in thousands) Maturity & Projected Principal Cashflow Total1 Year or less > 1 to 3 Years > 3 to 5 Years > 5 to 10 Years > 10 Years Projected cash flow $ 127,156 $ 260,299 $ 258,561 $ 464,491 $ 201,134 $ 1,311,641 % of Total 10 % 20 % 20 % 35 % 15 % 100 % LOANS & SECURITIES- REPRICING OR MATURITY 16 Please see slide 29 for all footnote references included above. UNAUDITED
ORIGIN BANCORP, INC. _______ Commercial: 52% Consumer: 31% Public: 10% Brokered: 7% Finance & Insurance: 7% Real Estate Rental & Leasing: 6% Construction: 6% Professional, Scientific, & Technical Svcs: 5% Other Business Deposits 2% or less: 4% Mgmt of Companies & Enterprises: 3% Affiliate: 3% Manufacturing: 2% Healthcare & Social Assistance: 2% Other Svcs (except Public Admin.): 2% Mining: 2% Wholesale Trade: 1% Retail Trade: 1% Misc: 8% 17 DEPOSIT DETAIL (Dollars in thousands) 2Q24 1Q24 4Q23 3Q23 2Q23 QoQ % Δ Total Deposits $ 8,510,842 $ 8,505,464 $ 8,251,125 $ 8,374,488 $ 8,490,043 0.1 % FDIC Insured (3,442,636) (3,447,538) (3,425,268) (3,434,530) (3,402,826) (0.1) FDIC Insured Reciprocal (799,221) (801,145) (801,699) (781,054) (770,823) (0.2) FDIC Insured Brokered Deposits (636,814) (597,110) (444,989) (669,202) (677,909) 6.6 Total Estimated FDIC Uninsured Deposits 3,632,171 3,659,671 3,579,169 3,489,702 3,638,485 (0.8) Collateralized Public Funds (771,419) (836,150) (849,603) (739,329) (799,351) (7.7) Uninsured/ Uncollateralized Deposits ($) $ 2,860,752 $ 2,823,521 $ 2,729,566 $ 2,750,373 $ 2,839,134 1.3 Uninsured/ Uncollateralized Deposits (%) 33.6 % 33.2 % 33.1 % 32.8 % 33.4 % Deposit Detail Geographic Concentration(1) Commercial Deposit Composition: $4,405 millionDeposit Composition at June 30, 2024(15): $8,511 million Commercial Public Funds 37% 20%7% 31% 5% Consumer MississippiLouisiana Texas- DFW TX- East TexasTexas- Houston 17% 17% 18% 38% 10% 14% 4% 13% 52% 17% Please see slide 29 for all footnote references included above. UNAUDITED
ORIGIN BANCORP, INC. _______ 18 8,260 8,443 8,361 8,439 8,559 4,741 4,728 4,785 5,009 5,130 2,140 2,088 1,973 1,866 1,894 1,379 1,627 1,603 1,564 1,535 Interest-bearing Demand Noninterest-bearing Time Deposits 2Q23 3Q23 4Q23 1Q24 2Q24 Average Deposits ($) DEPOSIT TRENDS Deposit Cost Trends (QTD Annualized) (%) IDT Total Deposit Beta (%) DOLLARS IN MILLIONS UNAUDITED 0.00 0.51 0.19 1.22 (0.02) 0.02 0.22 0.61 0.73 0.51 0.35 0.23 0.15 0.09 Change in Cost of Total Deposits 1Q22 2Q22 3Q22 4Q22 1Q23 2Q23 3Q23 4Q23 1Q24 2Q24 Change in Cost of Total Deposits (%) 0.170.29 -50.00 10.48 23.25 35.21 42.16 46.72 50.48 53.33 55.05 0.12 0.77 2.18 3.65 4.51 4.99 5.26 5.33 5.33 5.33 Cumulative Deposit Beta Average Quarterly Fed Funds Rate 1Q22 2Q22 3Q22 4Q22 1Q23 2Q23 3Q23 4Q23 1Q24 2Q24 0.54 0.49 2.58 3.56 4.04 4.24 4.35 4.46 0.26 0.64 1.54 2.49 3.05 3.47 3.71 3.85 3.95 0.41 1.02 1.75 2.26 2.61 2.84 2.99 3.08 Time Deposits Cost of Interest-bearing Deposits Cost of Total Deposits 1Q22 2Q22 3Q22 4Q22 1Q23 2Q23 3Q23 4Q23 1Q24 2Q24
ORIGIN BANCORP, INC. _______ 19 YIELDS AND COSTS Yield on LHFI (%) Cost of Funds (%) • At 2Q24, LHFI with fixed rates = 42% and LHFI with floating/variable rates = 58%. • At 2Q24, Prime-based = $2.05 billion, SOFR-based = $2.25 billion and other index-based loans = $332.4 million. UNAUDITED 6.18 6.35 6.46 6.58 6.58 6.16 6.35 6.47 6.58 6.58 8.16 8.43 8.50 8.50 8.50 4.92 5.20 5.33 5.33 5.33 Yield on LHFI Yield on LHFI excl. PAA Avg. Prime Rate 30 Day Avg. SOFR 2Q23 3Q23 4Q23 1Q24 2Q24 (16) Please see slide 29 for all footnote references included above. 2.52 2.74 2.89 3.04 3.123.05 3.47 3.71 3.85 3.95 2.26 2.61 2.84 2.99 3.08 Cost of Total Deposits & Borrowings Cost of Interest Bearing Deposits Cost of Total Deposits 2Q23 3Q23 4Q23 1Q24 2Q24
ORIGIN BANCORP, INC. _______ 75,291 74,130 72,989 73,323 73,890 68,346 67,292 67,775 67,540 65,781 6,415 6,838 5,214 5,783 8,109 3.16 3.14 3.19 3.19 3.17 3.14 3.14 3.19 3.19 3.17 Net Interest Income excl. MW LOC, adjusted MW LOC Interest Income Net Purchase Accounting Accretion NIM (FTE) Adjusted NIM (FTE) 2Q23 3Q23 4Q23 1Q24 2Q24 20 DOLLARS IN THOUSANDS, UNAUDITED NET INTEREST INCOME AND NIM TRENDS 3.19 0.06 0.04 0.02 0.01 0.01 (0.05) (0.11) 1Q 24 MW LO C Rea l E sta te Lo an s Equ ity S ec . H eld in ot hr. In st. To tal S ec ur itie s IB B al. D FB Int R ev er sa l Q ue sti on ed A ct. Sav ing s a nd IB Tr an sc . A cc ts 2Q 24 2.00 3.00 (17) (18) Please see slide 29 for all footnote references included above. 24.64 29.52 21.01 8.58 2.04 2.480.12 0.77 2.18 3.65 4.99 5.26 5.33 5.33 Cumulative NIM-FTE Beta Average Quarterly Fed Funds Rate 1Q22 2Q22 3Q22 4Q22 2Q23 3Q23 4Q23 1Q24 2Q24 NIM Beta - 2Q24 (%) 1.54 2.48 4.51 NIM-FTE Changes - 2Q24 (%) NIM-FTE Changes - 2Q24 (%) 73,32372,989 1,362 1,537 568 432 (298) (3,267) 4Q 23 RE Lo an s C&I MW LO C Othe r FH LB & O the r Bor ro wing s Sav ing s & IB Tr an sa c. Acc ts. 1Q 24 40,000 60,000 80,000 • In June 2024, the Federal Reserve left the current fed funds rate steady at a 23-year high of 5.25% to 5.50%. • As mentioned on slide 12, recently, we identified certain questioned activity involving a single banker in our East Texas market. Several of the relationships impacted by this activity were placed on non- accrual, resulting in a reversal of $1.2 million of accrued interest which negatively impacted the fully tax equivalent NIM-FTE by five basis points. • As we navigate through stabilizing rate conditions, our strategic focus continues to align with offering attractive returns to our depositors while closely monitoring economic indicators and federal funds rate projections for informed decision-making. Net Interest Income & NIM ($) 3.17 530
ORIGIN BANCORP, INC. _______ 14,299 13,962 13,503 16,648 15,809 6,185 6,443 5,446 7,725 6,665 4,722 4,621 4,889 4,688 4,862 1,990 2,006 2,118 2,247 2,404 1,402 892 1,050 1,988 1,878 Insurance Commission & Fee Income Service Charges & Fees Other Fee Income Mortgage Banking Revenue 2Q23 3Q23 4Q23 1Q24 2Q24 21 90,927 92,249 81,185 90,578 96,355 Net Interest Income Noninterest Income 2Q23 3Q23 4Q23 1Q24 2Q24 Major Components of Noninterest Income(19) ($) Net Interest Income + Noninterest Income ($) NET REVENUE DISTRIBUTION Components of Other Noninterest Income ($) 2Q24 1Q24 4Q23 3Q23 2Q23 Swap Fee Income 44 57 196 366 331 Gain on Subordinated Debentures 81 — — — 471 (Loss) Gain on Sale of Securities — (403) (4,606) (7,173) — Positive Valuation Adj. on Non-Marketable Equity Securities 5,188 — — 10,096 — MSR Gain (Impairment) — 410 (1,769) — — Gain on Bank Property Sale 800 — — — — Other 543 543 872 868 535 Total $ 6,656 $ 607 $ (5,307) $ 4,157 $ 1,337 82.8% 76.7% Please see slide 29 for all footnote references included above. DOLLARS IN THOUSANDS, UNAUDITED 81.0%89.9%80.4%
ORIGIN BANCORP, INC. _______ 22 Efficiency Ratios (%) NONINTEREST EXPENSE ANALYSIS DOLLARS IN THOUSANDS Noninterest Expense Composition ($) Consolidated Efficiency Ratio Core Efficiency Ratio 2Q23 3Q23 4Q23 1Q24 2Q24 Operating Leverage (%) E FF IC IE N C Y R AT IO (% ) N IE / AV E R A G E A S S E TS (% ) 2.32 2.32 2.48 2.39 2.59 64.76 63.59 75.02 64.81 66.82 2Q23 3Q23 4Q23 1Q24 2Q24 40 60 80 100 1.5 2.0 2.5 3.0 64 .7 6 60 .8 2 60 .4 9 63 .5 9 Please see slide 29 for all footnote references included above. 70 .5 5 66 .8 2 (4) UNAUDITED 65 .5 5 75 .0 2 64 .8 1 65 .2 458,887 58,663 60,906 58,707 64,388 34,533 34,624 35,931 35,818 38,109 6,578 6,790 6,912 6,645 7,009 2,837 2,775 3,062 3,145 3,468 2,552 2,264 2,259 2,137 2,137 2,716 2,868 2,947 2,502 3,072 9,671 9,342 9,795 8,460 10,593 Salaries and Employee Benefits Occupancy and Equipment, net Data Processing Intangible Asset Amortization Office and Operations Other 2Q23 3Q23 4Q23 1Q24 2Q24
ORIGIN BANCORP, INC. _______ 9.6 10.0 10.5 10.7 10.7 10.1 10.3 10.5 10.6 10.5 Company Level Origin Bank Level 2Q23 3Q23 4Q23 1Q24 2Q24 11.2 11.6 12.0 12.2 12.3 11.7 12.0 11.9 12.1 12.2 Company Level Origin Bank Level 2Q23 3Q23 4Q23 1Q24 2Q24 23 CAPITAL 14.1 14.6 15.0 15.0 15.2 13.5 14.0 13.9 14.0 14.2 Company Level Origin Bank Level 2Q23 3Q23 4Q23 1Q24 2Q24 2Q24 Reported versus Capital Ratios incl. AOCI (%) ICap ICap Total Capital to Risk-Weighted Assets(20) (%) Tier 1 Capital to Risk-Weighted Assets(20) (%)Tier 1 Capital to Average Assets (Leverage Ratio)(20) (%) Please see slide 29 for all footnote references included above. 10.7 12.3 15.2 12.1 9.4 10.9 13.7 10.710.5 12.2 14.2 12.2 9.3 10.7 12.7 10.7 Company Level, Reported Company Level, incl. AOCI Bank Level, Reported Bank Level, incl. AOCI Tier 1 Leverage Ratio Tier 1 Capital Ratio Total Capital Ratio Common Equity Tier 1 Capital Ratio (21) (21) UNAUDITED
ORIGIN BANCORP, INC. _______ QTD YTD 2Q24 1Q24 2Q24 $ Impact EPS Impact (22) $ Impact EPS Impact (22) $ Impact EPS Impact (22) Notable interest income items: Interest income reversal on relationships impacted by questioned banker activity $ (1,206) $ (0.03) $ — $ — $ (1,206) $ (0.03) Notable provision expense items: Provision expense related to questioned banker activity (3,212) (0.08) — — (3,212) (0.08) Provision expense on relationships impacted by questioned banker activity (4,131) (0.10) — — (4,131) (0.10) Notable noninterest income items: MSR gain — — 410 0.01 410 0.01 Loss on sales of securities, net — — (403) (0.01) (403) (0.01) Gain on sub-debt repurchase 81 — — — 81 — Positive valuation adjustment on non-marketable equity securities 5,188 0.13 — — 5,188 0.13 Gain on bank property sale 800 0.02 — — 800 0.02 Notable noninterest expense items: Operating expense related to questioned banker activity (1,452) (0.04) — — (1,452) (0.04) Total notable items $ (3,932) (0.10) $ 7 — $ (3,925) (0.10) 24 DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS, UNAUDITED NOTABLE ITEMS
ORIGIN BANCORP, INC. _______ 2Q24 1Q24 Calculation of PTPP earnings: Net income $ 20,989 $ 22,632 Provision for credit losses 5,231 3,012 Income tax expense 5,747 6,227 PTPP earnings (non-GAAP) $ 31,967 $ 31,871 Calculation of PTPP ROAA: PTPP earnings $ 31,967 $ 31,871 Divided by number of days in the quarter 91 91 Multiplied by the number of days in the year 366 366 PTPP earnings, annualized $ 128,571 $ 128,184 Divided by total average assets $ 10,008,225 $ 9,861,236 ROAA (annualized) (GAAP) 0.84 % 0.92 % PTPP ROAA (annualized) (non-GAAP) 1.28 1.30 Calculation of tangible common equity to tangible assets: Total assets $ 9,947,182 $ 9,892,379 Goodwill (128,679) (128,679) Other intangible assets, net (41,177) (43,314) Tangible assets 9,777,326 9,720,386 Total common stockholders' equity $ 1,095,894 $ 1,078,853 Goodwill (128,679) (128,679) Other intangible assets, net (41,177) (43,314) Tangible common equity 926,038 906,860 Tangible common equity to tangible assets (non-GAAP) 9.47 % 9.33 % 25 DOLLARS IN THOUSANDS, UNAUDITED RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
ORIGIN BANCORP, INC. _______ 2Q24 1Q24 Calculation of ROATCE: Net income $ 20,989 $ 22,632 Divided by number of days in the quarter 91 91 Multiplied by the number of days in the year 366 366 Annualized net income $ 84,417 $ 91,025 Total average stockholders' equity $ 1,084,269 $ 1,062,705 Average goodwill (128,679) (128,679) Average other intangible assets, net (42,563) (44,700) Average tangible common equity 913,027 889,326 ROATCE (annualized) (non-GAAP) 9.25 % 10.24 % 26 DOLLARS IN THOUSANDS, UNAUDITED RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
ORIGIN BANCORP, INC. _______ Calculation of tangible book value per common share and adjusted tangible book value per common share: 2Q24 1Q24 4Q23 3Q23 2Q23 1Q23 4Q22 3Q22 Total common stockholders' equity $ 1,095,894 $ 1,078,853 $ 1,062,905 $ 998,945 $ 997,859 $ 992,587 $ 949,943 $ 907,024 Goodwill (128,679) (128,679) (128,679) (128,679) (128,679) (128,679) (128,679) (136,793) Other intangible assets, net (41,177) (43,314) (45,452) (42,460) (44,724) (47,277) (49,829) (52,384) Tangible common equity 926,038 906,860 888,774 827,806 824,456 816,631 771,435 717,847 Accumulated other comprehensive loss 127,184 124,909 121,023 172,729 152,879 138,481 159,875 175,233 Adjusted tangible common equity 1,053,222 1,031,769 1,009,797 1,000,535 977,335 955,112 931,310 893,080 Divided by common shares outstanding at period end 31,108,667 31,011,304 30,986,109 30,906,716 30,866,205 30,780,853 30,746,600 30,661,734 Book value per common share (GAAP) $ 35.23 $ 34.79 $ 34.30 $ 32.32 $ 32.33 $ 32.25 $ 30.90 $ 29.58 Tangible book value per common share (non-GAAP) 29.77 29.24 28.68 26.78 26.71 26.53 25.09 23.41 Adjusted tangible book value per common share (non-GAAP) 33.86 33.27 32.59 32.37 31.66 31.03 30.29 29.13 2Q22 1Q22 4Q21 3Q21 2Q21 1Q21 4Q20 3Q20 Total common stockholders' equity $ 646,373 $ 676,865 $ 730,211 $ 705,667 $ 688,235 $ 656,355 $ 647,150 $ 627,637 Goodwill (34,153) (34,153) (34,368) (26,741) (26,741) (26,741) (26,741) (26,741) Other intangible assets, net (15,900) (16,425) (16,962) (3,089) (3,283) (3,505) (3,739) (3,976) Tangible common equity 596,320 626,287 678,881 675,837 658,211 626,109 616,670 596,920 Accumulated other comprehensive loss (income) 115,979 65,890 (5,729) (11,872) (18,914) (12,185) (25,649) (21,998) Adjusted tangible common equity 712,299 692,177 673,152 663,965 639,297 613,924 591,021 574,922 Divided by common shares outstanding at period end 23,807,677 23,748,748 23,746,502 23,496,058 23,502,215 23,488,884 23,506,312 23,506,586 Book value per common share (GAAP) $ 27.15 $ 28.50 $ 30.75 $ 30.03 $ 29.28 $ 27.94 $ 27.53 $ 26.70 Tangible book value per common share (non-GAAP) 25.05 26.37 28.59 28.76 28.01 26.66 26.23 25.39 Adjusted tangible book value per common share (non-GAAP) 29.92 29.15 28.35 28.26 27.20 26.14 25.14 24.46 27 RECONCILIATION OF NON-GAAP FINANCIAL MEASURES Please see slide 29 for all footnote references included above. DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS, UNAUDITED
ORIGIN BANCORP, INC. _______ RECONCILIATION OF NON-GAAP FINANCIAL MEASURES DOLLARS IN THOUSANDS, UNAUDITED Calculation of core efficiency ratio: 2Q24 1Q24 4Q23 3Q23 2Q23 1Q23 4Q22 3Q22 Total noninterest expense $ 64,388 $ 58,707 $ 60,906 $ 58,663 $ 58,887 $ 56,760 $ 57,254 $ 56,241 Insurance and mortgage noninterest expense (8,402) (8,045) (8,581) (8,579) (9,156) (8,033) (8,031) (8,479) Adjusted total noninterest expense 55,986 50,662 52,325 50,084 49,731 48,727 49,223 47,762 Net interest income 73,890 73,323 72,989 74,130 75,291 77,147 84,749 78,523 Insurance and mortgage net interest income (2,407) (2,795) (2,294) (2,120) (1,574) (1,493) (1,376) (1,208) Total noninterest income 22,465 17,255 8,196 18,119 15,636 16,384 13,429 13,723 Insurance and mortgage noninterest income (8,543) (10,123) (4,727) (7,335) (7,587) (8,792) (6,255) (4,737) Adjusted total revenue 85,405 77,660 74,164 82,794 81,766 83,246 90,547 86,301 Efficiency ratio (GAAP) 66.82 % 64.81 % 75.02 % 63.59 % 64.76 % 60.69 % 58.32 % 60.97 % Core efficiency ratio (non-GAAP) 65.55 65.24 70.55 60.49 60.82 58.53 54.36 55.34 2Q22 1Q22 4Q21 3Q21 2Q21 1Q21 4Q20 3Q20 Total noninterest expense $ 44,150 $ 42,774 $ 40,346 $ 39,165 $ 37,832 $ 39,436 $ 38,884 $ 38,734 Insurance and mortgage noninterest expense (8,397) (8,626) (6,580) (6,688) (6,964) (7,252) (7,195) (7,746) Adjusted total noninterest expense 35,753 34,148 33,766 32,477 30,868 32,184 31,689 30,988 Net interest income 59,504 52,502 54,180 52,541 54,292 55,239 51,819 50,617 Insurance and mortgage net interest income (1,082) (875) (946) (1,048) (979) (1,003) (1,236) (1,125) Total noninterest income 14,216 15,906 16,701 15,923 12,438 17,131 15,381 18,051 Insurance and mortgage noninterest income (8,047) (10,552) (5,683) (6,179) (5,815) (8,348) (9,326) (12,741) Adjusted total revenue 64,591 56,981 64,252 61,237 59,936 63,019 56,638 54,802 Efficiency ratio (GAAP) 59.89 % 62.53 % 56.92 % 57.21 % 56.69 % 54.49 % 57.86 % 56.41 % Core efficiency ratio (non-GAAP) 55.35 59.93 52.55 53.03 51.50 51.07 55.95 56.55 28
ORIGIN BANCORP, INC. _______ 29 PRESENTATION NOTES (1) Does not include wholesale or mortgage warehouse deposits. (2) Excludes MW LOC. (3) New Fort Walton Beach, Florida loan production office opened in 1Q24. (4) As used in this presentation, PTPP earnings, PTPP ROAA, tangible book value per common share, adjusted tangible book value per common share, tangible common equity, adjusted tangible common equity, tangible common equity to tangible assets, ROATCE, and core efficiency ratio are either non-GAAP financial measures or use a non-GAAP contributor in the formula. For a reconciliation of these alternative financial measures to their comparable GAAP measures, see slides 25-28 of this presentation. (5) Total LHFI, adjusted excludes MW LOC for all periods presented. (6) Origin Bancorp, Inc. and KBW Nasdaq cumulative total shareholder return assumes $100 invested on December 31, 1996, and any dividends are reinvested. Data for Origin Bancorp, Inc. cumulative total shareholder return prior to May 9, 2018, is based upon private stock transactions and is not reflective of open market trades. (7) Data obtained from The United States Census Bureau (census.gov). Count is as of most recent practicable date. (8) Year-to-date periods ended December 31, 2020 and 2021, exclude PPP loans. (9) Does not include loans held for sale. (10) The ALCL to total LHFI, adjusted is calculated by excluding the ALCL for MW LOC from the total LHFI ALCL in the numerator and excluding the MW LOC from the LHFI in the denominator. Due to their low-risk profile, MW LOC require a disproportionately low allocation of the ALCL. (11) The sensitivity analysis is based on loans exceeding $2.5 million. (12) Represents an interest rate sensitivity test for CRE office loans over $2.5 million using interest rate assumptions increased to 8.6% for 2024 maturities, 8.1% for 2025 maturities, 6.9% for 2026 maturities, 6.10% for 2027 maturities and 5.6% for 2028+ maturities, based upon federal open market committee projections at March 20, 2024. (13) Represents the weighted average loan to value based upon an increase to a 10% stress capitalization rate on loans exceeding $2.5 million within the CRE non-owner occupied office portfolio. (14) The accumulated other comprehensive loss primarily represents the unrealized loss, net of tax benefit, of available for sale securities and is a component of equity. (15) For purposes of this classification, all reciprocal deposits are classified as commercial deposits. (16) PAA refers to purchase accounting adjustments. (17) Net interest income excl. MW LOC, adjusted, represents net interest income less interest income on MW LOC, excluding PAA net accretion/amortization for the 2Q23 period. (18) Adjusted NIM-FTE is calculated by removing the net purchase accounting accretion or amortization from the net interest income. (19) Mortgage banking revenue for 1Q24 and 4Q23 was adjusted for the $410,000 gain on sale and $1.8 million impairment, respectively, on the MSR portfolio. (20) June 30, 2024, dollars and ratios are estimated. (21) Capital ratios including AOCI are calculated by including the accumulated other comprehensive loss in the equity used in the numerator of the respective ratios and including the primarily negative fair value adjustments on the available for sale portfolio in the total risk-weighted assets used in the denominator of the ratio. (22) The diluted EPS impact is calculated using a 21% effective tax rate. The total of the diluted EPS impact of each individual line item may not equal the calculated diluted EPS impact on the total notable items due to rounding.
Document
Exhibit 99.3
FOR IMMEDIATE RELEASE
July 24, 2024
Origin Bancorp, Inc. Announces Declaration of Quarterly Cash Dividend
RUSTON, LOUISIANA (July 24, 2024) - Origin Bancorp, Inc. (NYSE: OBK) ("Origin"), the holding company for Origin Bank, today announced that on July 24, 2024, its board of directors declared a quarterly cash dividend of $0.15 per share of its common stock. The cash dividend will be paid on August 30, 2024, to stockholders of record as of the close of business on August 15, 2024.
About Origin Bancorp, Inc.
Origin Bancorp, Inc. is a financial holding company headquartered in Ruston, Louisiana. Origin’s wholly owned bank subsidiary, Origin Bank, was founded in 1912 in Choudrant, Louisiana. Deeply rooted in Origin’s history is a culture committed to providing personalized, relationship banking to businesses, municipalities, and personal clients to enrich the lives of the people in the communities it serves. Origin provides a broad range of financial services and currently has over 60 locations from Dallas/Fort Worth, East Texas and Houston, across North Louisiana and into Mississippi. Locations in South Alabama and the Florida Panhandle are planned for 2024. 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; 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