Originaltext
Diese Übersetzung bewerten
Mit deinem Feedback können wir Google Übersetzer weiter verbessern
Home
Origin Bancorp, Inc.
Origin Bancorp, Inc. Reports Earnings For First Quarter 2025
Business
Apr 23 2025
32 min read

Origin Bancorp, Inc. Reports Earnings For First Quarter 2025

news images

RUSTON, La., April 23, 2025 (GLOBE NEWSWIRE) -- Origin Bancorp, Inc. (NYSE: OBK) (“Origin,” “we,” “our” or the “Company”), the holding company for Origin Bank (the “Bank”), today announced net income of $22.4 million, or $0.71 diluted earnings per share (“EPS”) for the quarter ended March 31, 2025, compared to net income of $14.3 million, or $0.46 diluted earnings per share, for the quarter ended December 31, 2024. Pre-tax, pre-provision (“PTPP”)(1) earnings were $32.0 million for the quarter ended March 31, 2025, compared to $12.6 million for the linked quarter.

“Origin reported solid results for the quarter, and I am proud of how our bankers remain responsive to our customers and communities,” said Drake Mills, chairman, president and CEO of Origin Bancorp, Inc. “During last quarter’s earnings call, we introduced Optimize Origin, which is our plan to deliver sustainable elite-level financial performance. I am pleased with the overwhelming focus and commitment our employees have on accomplishing this goal and the progress we have made since launch.”

(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 most directly comparable GAAP measure.

 

 

 

 

 

Optimize Origin

  • In January 2025, we announced our initiative to drive elite financial performance and enhance our award-winning culture.

  • Built on three primary pillars:

    • Productivity, Delivery & Efficiency

    • Balance Sheet Optimization

    • Culture & Employee Engagement

  • Established near term target of greater than a 1% ROAA run rate by 4Q25 and an ultimate target of top quartile ROAA.

  • Near term target is being achieved in part by branch consolidation, headcount reduction, securities optimization, capital optimization, cash/liquidity management, mortgage restructuring, as well as other opportunistic efficiency optimizations throughout the organization.

  • We believe the actions we have taken will drive earnings improvement of approximately $23.4 million annually on a pre-tax pre-provision basis.

 

 

 

 

 

Financial Highlights

  • Net interest income was $78.5 million for the quarter ended March 31, 2025, reflecting an increase of $110,000, or 0.1%, compared to the linked quarter and is at its highest level in eight quarters.

  • Net income was $22.4 million for the quarter ended March 31, 2025, reflecting an increase of $8.1 million, or 57.0% compared to the linked quarter.

  • Our fully tax equivalent net interest margin (“NIM-FTE”) expanded 11 basis points for the quarter ended March 31, 2025, compared to the quarter ended December 31, 2024. This expansion was driven primarily by a 34 basis point reduction in rates paid on interest-bearing liabilities, offset by a 12 basis point decline in our yield earned on interest-earning assets.

  • Return on average assets (“ROAA”), annualized, was 0.93% for the quarter ended March 31, 2025, a 63.2% increase when compared to 0.57% in the linked quarter. PTPP ROAA(1), annualized, was 1.32% for the quarter ended March 31, 2025, reflecting an increase of 164.0% compared to 0.50% in the linked quarter.

  • Total loans held for investment (“LHFI”) were $7.59 billion at March 31, 2025, reflecting an increase of $11.8 million, or 0.2%, compared to December 31, 2024. Average LHFI were $7.50 billion for the quarter ended March 31, 2025, reflecting a decrease of $298.2 million, or 3.83%, compared to the quarter ended December 31, 2024.

  • Total deposits were $8.34 billion at March 31, 2025, reflecting an increase of $115.3 million, or 1.4%, compared to December 31, 2024. Deposits, excluding brokered deposits, were $8.29 billion at March 31, 2025, reflecting an increase of $145.5 million, or 1.8%, compared to December 31, 2024.

(1) PTPP ROAA 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 most directly comparable GAAP measure.

Results of Operations for the Quarter Ended March 31, 2025

Net Interest Income and Net Interest Margin

Net interest income for the quarter ended March 31, 2025, was $78.5 million, an increase of $110,000, or 0.1%, compared to the quarter ended December 31, 2024. The increase was primarily driven by a $7.7 million decrease in interest expense paid on interest-bearing deposits and increases of $1.4 million and $1.3 million in interest income earned on investment securities and average interest-earning balances due from banks, partially offset by a decrease of $9.9 million in interest income earned on LHFI.

The decrease in average rates of interest-bearing deposits during the quarter ended March 31, 2025, and two fewer days in the current quarter, reduced interest expense by $5.8 million and $1.2 million, respectively, when compared to the quarter ended December 31, 2024. The average rate on interest-bearing deposits was 3.23% for the quarter ended March 31, 2025, a decrease of 38 basis points, from 3.61% for the quarter ended December 31, 2024.

The $1.4 million increase in interest income earned on investment securities was primarily driven by the bond portfolio optimization strategy we executed during the quarter ended December 31, 2024, in which we replaced securities with a total book value of $188.2 million and a weighted average yield of 1.51% with new securities totaling $173.7 million with a weighted average yield of 5.22%.

The $1.3 million increase in interest income earned on average interest-earning balances due from banks was primarily driven by a $149.0 million increase in average interest-earning balances due from banks which led to a $1.8 million increase in interest income, partially offset by a reduction in average yield.

The decrease in average LHFI principal balance, the impact of two fewer calendar days and a decline in average rates during the quarter ended March 31, 2025, resulted in decreases to interest income of $5.5 million, $2.6 million and $1.8 million, respectively, when compared to the quarter ended December 31, 2024. The decrease in average LHFI principal balance was primarily driven by decreases of $170.2 million and $114.4 million in mortgage warehouse lines of credit (“MW LOC”) and average construction/land/land development loan balances. The average rate on LHFI was 6.33% for the quarter ended March 31, 2025, a decrease of 14 basis points, compared to 6.47% for the quarter ended December 31, 2024.

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. On September 18, 2024, the Federal Reserve reduced the federal funds target rate range by 50 basis points, to a range of 4.75% to 5.00%, marking the first rate reduction since early 2020. Subsequently, it implemented two additional reductions, with the current federal funds target range set to 4.25% to 4.50% on December 18, 2024. The Federal Reserve maintained this target range throughout the first quarter of 2025. In total, the federal funds target range has decreased 100 basis points from its recent cycle high.

Our NIM-FTE was 3.44% for the quarter ended March 31, 2025, representing 11- and 25-basis-point increases compared to the linked quarter and the prior year same quarter, respectively. The yield earned on interest-earning assets for the quarter ended March 31, 2025, was 5.79%, a decrease of 12 and 20 basis points compared to the linked quarter and the quarter ended March 31, 2024. The average rate paid on total interest-bearing liabilities for the quarter ended March 31, 2025, was 3.30%, representing 34- and 58-basis point decreases compared to the linked quarter and the quarter ended March 31, 2024, respectively.

Credit Quality

The table below includes key credit quality information:

 

At and For the Three Months Ended

 

Change

 

% Change

(Dollars in thousands, unaudited)

March 31,
2025

 

December 31,
2024

 

March 31,
2024

 

Linked
Quarter

 

Linked
Quarter

Past due LHFI

$

72,774

 

 

$

42,437

 

 

$

32,835

 

 

$

30,337

 

 

71.5

%

Allowance for loan credit losses (“ALCL”)

 

92,011

 

 

 

91,060

 

 

 

98,375

 

 

 

951

 

 

1.0

 

Classified loans

 

127,676

 

 

 

118,782

 

 

 

84,217

 

 

 

8,894

 

 

7.5

 

Total nonperforming LHFI

 

81,368

 

 

 

75,002

 

 

 

40,439

 

 

 

6,366

 

 

8.5

 

Provision (benefit) for credit losses

 

3,444

 

 

 

(5,398

)

 

 

3,012

 

 

 

8,842

 

 

N/M

 

Net charge-offs (recoveries)

 

2,728

 

 

 

(560

)

 

 

2,582

 

 

 

3,288

 

 

N/M

 

Credit quality ratios(1):

 

 

 

 

 

 

 

 

 

 

ALCL to nonperforming LHFI

 

113.08

%

 

 

121.41

%

 

 

243.27

%

 

 

(8.33

)%

 

N/A

 

ALCL to total LHFI

 

1.21

 

 

 

1.20

 

 

 

1.25

 

 

 

0.01

 

 

N/A

 

ALCL to total LHFI, adjusted(2)

 

1.28

 

 

 

1.25

 

 

 

1.30

 

 

 

0.03

 

 

N/A

 

Classified loans to total LHFI

 

1.68

 

 

 

1.57

 

 

 

1.07

 

 

 

0.11

 

 

N/A

 

Nonperforming LHFI to LHFI

 

1.07

 

 

 

0.99

 

 

 

0.51

 

 

 

0.08

 

 

N/A

 

Net charge-offs to total average LHFI (annualized)

 

0.15

 

 

 

(0.03

)

 

 

0.13

 

 

 

0.18

 

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

___________________________

 

N/M = Not meaningful.

 

N/A = Not applicable.

(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.

 

 

Past due loans increased $30.3 million for the current quarter compared to the linked quarter. The increase was primarily due to 11 relationships totaling $39.8 million. The increase in past due loan relationships primarily consisted of residential real estate totaling $18.0 million, commercial real estate totaling $8.3 million, commercial and industrial totaling $9.7 million and construction/land/land development totaling $3.9 million. These increases were partially offset by a $4.5 million decrease in three previously past due residential real estate relationships, one of which paid off during the current quarter.

Nonperforming LHFI increased $6.4 million for the current quarter compared to the linked quarter, evidenced by an increase in the percentage of nonperforming LHFI to LHFI to 1.07% compared to 0.99% for the linked quarter. The increase in nonperforming loans was primarily driven by two loan relationships totaling $8.2 million at March 31, 2025, with residential real estate loans totaling $5.1 million of the increase. The increase in nonperforming loans was partially offset by one residential real estate loan relationship totaling $2.1 million that paid off during the current quarter, but was considered nonperforming at December 31, 2024.

Classified loans increased $8.9 million to $127.7 million at March 31, 2025, compared to $118.8 million at December 31, 2024. As discussed in previous filings, our classified and nonperforming LHFI were negatively impacted beginning in the second quarter of 2024 as a result of litigation against the bank brought in response to certain questioned activity involving a former banker in our East Texas market. We continue to work toward a resolution in this matter.

Our results included a credit loss provision expense of $3.4 million during the quarter ended March 31, 2025, which includes a $3.7 million provision for loan credit losses, compared to provision release of $5.5 million for the linked quarter. Our allowance for credit losses increased $1.0 million during the current quarter, primarily driven by the $1.4 million increase in the individually evaluated portion of the reserve as a result of the increase in nonperforming loans.

Net charge-offs increased $3.3 million for the quarter ended March 31, 2025, when compared to the quarter ended December 31, 2024, primarily due to total charge-offs of $4.8 million in the current quarter, consisting primarily of two commercial and industrial loan relationships with charge-offs totaling $2.6 million.

Noninterest Income

Noninterest income for the quarter ended March 31, 2025, was $15.6 million, an increase of $15.9 million from the linked quarter, primarily driven by the $14.6 million loss on sales of securities, net, in the linked quarter and the $2.5 million increase in insurance commission and fee income in the current quarter. These increases were offset by a decrease of $1.6 million in limited partnership investment (loss) income.

The loss on sales of securities, net, during the linked quarter was due to the execution of the bond portfolio optimization strategy security sale, with no such sale in the current quarter.

The increase in insurance commission and fee income was primarily driven by a seasonal increase in annual contingency fee income recognized in the first quarter.

The decrease in limited partnership investment income (loss) was due to $1.6 million in fair value adjustments on multiple limited partnership investments.

Noninterest Expense

Noninterest expense for the quarter ended March 31, 2025, was $62.1 million, a decrease of $3.4 million, or 5.1% from the linked quarter. The decrease was primarily driven by decreases of $3.1 million, $814,000 and $796,000 in other noninterest expense, professional services and advertising and marketing expense, respectively, that was partially offset by an increase of $1.3 million in salaries and employee benefit expense.

The decrease in other noninterest expense was primarily due to $3.1 million in contingency expense recorded during the linked quarter. There was no such contingency reserve recorded in the current quarter.

The $814,000 decrease in professional services was primarily due to a decrease of $668,000 in forensic accounting fees compared to the linked quarter.

The $796,000 decrease in advertising and marketing was primarily due to a decrease in targeted marketing efforts in the current quarter compared to the prior quarter.

The $1.3 million increase in salaries and employee benefit expense was primarily due to an Employee Retention Credit (“ERC”) of $1.7 million that was recorded in the linked quarter and related to the operations of BTH Bank, N.A., which we acquired in 2022. The ERC is a refundable tax credit for certain eligible businesses that had employees affected during the COVID-19 pandemic. This was partially offset by a decrease in incentive compensation due to the adjustment of the incentive compensation accrual during the current quarter.

Financial Condition

Loans

  • Total LHFI at March 31, 2025, were $7.59 billion, an increase of $11.8 million, or 0.2%, from $7.57 billion at December 31, 2024, and a decrease of $314.5 million, or 4.0%, compared to March 31, 2024.

  • The primary driver of the increase during the quarter ended March 31, 2025, compared to the linked quarter, were increases in multi-family real estate, MW LOC, residential real estate - single family and commercial and industrial loans of $64.3 million, $55.1 million, $33.1 million and $19.5 million, respectively. These increases were partially offset by decreases of $93.6 million and $65.4 million in total commercial real estate and construction/land/land development loans, respectively.

Securities

  • Total securities at March 31, 2025 were $1.18 billion, an increase of $58.8 million, or 5.3%, from $1.12 billion at December 31, 2024, and a decrease of $30.4 million, or 2.5%, compared to March 31, 2024.

  • The increase in securities was due to purchases of $73.1 million in the current quarter. This was partially offset by maturities, scheduled principal payments and calls.

  • Accumulated other comprehensive loss, net of taxes, primarily associated with unrealized losses within the available for sale portfolio, was $90.4 million at March 31, 2025, a decrease of $15.6 million, or 14.7% , from the linked quarter.

  • The weighted average effective duration for the total securities portfolio was 4.10 years as of March 31, 2025, compared to 4.46 years as of December 31, 2024.

Deposits

  • Total deposits at March 31, 2025, were $8.34 billion, an increase of $115.3 million, or 1.4%, compared to the linked quarter, and a decrease of $167.1 million, or 2.0%, from March 31, 2024. The increase in the current quarter compared to the linked quarter was primarily due to an increase of $278.9 million in money market deposits. The increase was partially offset by decreases of $78.0 million and $67.1 million in time deposits (excluding brokered time deposits) and interest-bearing demand deposits, respectively.

  • At March 31, 2025, noninterest-bearing deposits as a percentage of total deposits were 22.7%, compared to 23.1% and 22.2% at December 31, 2024, and March 31, 2024, respectively. Excluding brokered deposits, noninterest-bearing deposits as a percentage of total deposits were 22.8%, compared to 23.3% and 23.9% at December 31, 2024, and March 31, 2024, respectively.

Subordinate debentures

  • Total subordinated debentures at March 31, 2025, were $89.6 million, a decrease of $70.3 million, or 44.0%, from $159.9 million at December 31, 2024, and a decrease of $71.1 million, or 44.2%, compared to March 31, 2024.

  • The decrease was due to the redemption of $70.0 million in subordinated debentures in conjunction with our Optimize Origin initiative, as forecasted in our fourth quarter 2024 investor presentation. We recognized $681,000 in original issue discount amortization related to the redemption during the current quarter. Based upon our forecast, the redemption is expected to result in approximately $2.1 million in annualized future interest expense savings.

Conference Call

Origin will hold a conference call to discuss its first quarter 2025 results on Thursday, April 24, 2025, 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 (888) 700-7550 (U.S. Toll Free), enter Conference ID: 66134 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/ORIGINQ125.

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 operates more than 55 locations in Dallas/Fort Worth, East Texas, Houston, North Louisiana, Mississippi, South Alabama and the Florida Panhandle. 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, PTPP ROAA, tangible book value per common share, adjusted tangible book value per common share, 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 Bancorp, Inc’s (“Origin”, “we”, “our” 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 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: (1) 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 impact of tariffs, as well as the financial stress on borrowers and changes to customer and client behavior as a result of the foregoing; (2) changes in benchmark interest rates and the resulting impacts on net interest income; (3) deterioration of Origin’s asset quality; (4) factors that can impact the performance of Origin’s loan portfolio, including real estate values and liquidity in Origin’s primary market areas; (5) the financial health of Origin’s commercial borrowers and the success of construction projects that Origin finances; (6) changes in the value of collateral securing Origin’s loans; (7) the impact of generative artificial intelligence; (8) Origin’s ability to anticipate interest rate changes and manage interest rate risk; (9) the impact of heightened regulatory requirements, reduced debit interchange and overdraft income and the possibility of facing related adverse business consequences if our total assets grow in excess of $10 billion as of December 31 of any calendar year; (10) the effectiveness of Origin’s risk management framework and quantitative models; (11) 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; (12) the impact of labor pressures; (13) changes in Origin’s operation or expansion strategy or Origin’s ability to prudently manage its growth and execute its strategy; (14) changes in management personnel; (15) Origin’s ability to maintain important customer relationships, reputation or otherwise avoid liquidity risks; (16) increasing costs as Origin grows deposits; (17) operational risks associated with Origin’s business; (18) significant turbulence or a disruption in the capital or financial markets and the effect of market disruption and interest rate volatility on our investment securities; (19) increased competition in the financial services industry, particularly from regional and national institutions, as well as from fintech companies; (20) compliance with governmental and regulatory requirements and changes in laws, rules, regulations, interpretations or policies relating to financial institutions; (21) periodic changes to the extensive body of accounting rules and best practices; (22) further government intervention in the U.S. financial system; (23) a deterioration of the credit rating for U.S. long-term sovereign debt; (24) 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; (25) natural disasters and other adverse weather events, pandemics, acts of terrorism, war, and other matters beyond Origin’s control; (26) developments in our mortgage banking business, including loan modifications, general demand, and the effects of judicial or regulatory requirements or guidance; (27) fraud or misconduct by internal or external actors (including Origin employees); (28) cybersecurity threats or security breaches and the cost of defending against them; (29) Origin’s ability to maintain adequate internal controls over financial and non-financial reporting; and (30) 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.

This press release contains projected financial information with respect to Origin, including with respect to certain goals and strategic initiatives of Origin and the anticipated benefits thereof. This projected financial information constitutes forward-looking information and is for illustrative purposes only and should not be relied upon as necessarily being indicative of future results. The assumptions and estimates underlying such projected financial information are inherently uncertain and are subject to significant business, economic (including interest rate), competitive, and other risks and uncertainties. Actual results may differ materially from the results contemplated by the projected financial information contained herein and the inclusion of such projected financial information in this release should not be regarded as a representation by any person that such actions will be taken or accomplished or that the results reflected in such projected financial information with respect thereto will be achieved.

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

 

March 31,
2025

 

December 31,
2024

 

September 30,
2024

 

June 30,
2024

 

March 31,
2024

 

 

 

 

 

 

 

 

 

 

Income statement and share amounts

(Dollars in thousands, except per share amounts)

Net interest income

$

78,459

 

 

$

78,349

 

 

$

74,804

 

 

$

73,890

 

 

$

73,323

 

Provision (benefit) for credit losses

 

3,444

 

 

 

(5,398

)

 

 

4,603

 

 

 

5,231

 

 

 

3,012

 

Noninterest income

 

15,602

 

 

 

(330

)

 

 

15,989

 

 

 

22,465

 

 

 

17,255

 

Noninterest expense

 

62,068

 

 

 

65,422

 

 

 

62,521

 

 

 

64,388

 

 

 

58,707

 

Income before income tax expense

 

28,549

 

 

 

17,995

 

 

 

23,669

 

 

 

26,736

 

 

 

28,859

 

Income tax expense

 

6,138

 

 

 

3,725

 

 

 

5,068

 

 

 

5,747

 

 

 

6,227

 

Net income

$

22,411

 

 

$

14,270

 

 

$

18,601

 

 

$

20,989

 

 

$

22,632

 

PTPP earnings(1)

$

31,993

 

 

$

12,597

 

 

$

28,272

 

 

$

31,967

 

 

$

31,871

 

Basic earnings per common share

 

0.72

 

 

 

0.46

 

 

 

0.60

 

 

 

0.68

 

 

 

0.73

 

Diluted earnings per common share

 

0.71

 

 

 

0.46

 

 

 

0.60

 

 

 

0.67

 

 

 

0.73

 

Dividends declared per common share

 

0.15

 

 

 

0.15

 

 

 

0.15

 

 

 

0.15

 

 

 

0.15

 

Weighted average common shares outstanding - basic

 

31,205,752

 

 

 

31,155,486

 

 

 

31,130,293

 

 

 

31,042,527

 

 

 

30,981,333

 

Weighted average common shares outstanding - diluted

 

31,412,010

 

 

 

31,308,805

 

 

 

31,239,877

 

 

 

31,131,829

 

 

 

31,078,910

 

 

 

 

 

 

 

 

 

 

 

Balance sheet data

 

 

 

 

 

 

 

 

 

Total LHFI

$

7,585,526

 

 

$

7,573,713

 

 

$

7,956,790

 

 

$

7,959,171

 

 

$

7,900,027

 

Total LHFI excluding MW LOC

 

7,181,395

 

 

 

7,224,632

 

 

 

7,461,602

 

 

 

7,452,666

 

 

 

7,499,032

 

Total assets

 

9,750,372

 

 

 

9,678,702

 

 

 

9,965,986

 

 

 

9,947,182

 

 

 

9,892,379

 

Total deposits

 

8,338,412

 

 

 

8,223,120

 

 

 

8,486,568

 

 

 

8,510,842

 

 

 

8,505,464

 

Total stockholders’ equity

 

1,180,177

 

 

 

1,145,245

 

 

 

1,145,673

 

 

 

1,095,894

 

 

 

1,078,853

 

 

 

 

 

 

 

 

 

 

 

Performance metrics and capital ratios

 

 

 

 

 

 

 

 

 

Yield on LHFI

 

6.33

%

 

 

6.47

%

 

 

6.67

%

 

 

6.58

%

 

 

6.58

%

Yield on interest-earnings assets

 

5.79

 

 

 

5.91

 

 

 

6.09

 

 

 

6.04

 

 

 

5.99

 

Cost of interest-bearing deposits

 

3.23

 

 

 

3.61

 

 

 

4.01

 

 

 

3.95

 

 

 

3.85

 

Cost of total deposits

 

2.52

 

 

 

2.79

 

 

 

3.14

 

 

 

3.08

 

 

 

2.99

 

NIM - fully tax equivalent ("FTE")

 

3.44

 

 

 

3.33

 

 

 

3.18

 

 

 

3.17

 

 

 

3.19

 

Return on average assets (annualized) ("ROAA")

 

0.93

 

 

 

0.57

 

 

 

0.74

 

 

 

0.84

 

 

 

0.92

 

PTPP ROAA (annualized)(1)

 

1.32

 

 

 

0.50

 

 

 

1.13

 

 

 

1.28

 

 

 

1.30

 

Return on average stockholders’ equity (annualized) ("ROAE")

 

7.79

 

 

 

4.94

 

 

 

6.57

 

 

 

7.79

 

 

 

8.57

 

Book value per common share

$

37.77

 

 

$

36.71

 

 

$

36.76

 

 

$

35.23

 

 

$

34.79

 

Tangible book value per common share(1)

 

32.43

 

 

 

31.38

 

 

 

31.37

 

 

 

29.77

 

 

 

29.24

 

Adjusted tangible book value per common share(1)

 

35.33

 

 

 

34.78

 

 

 

34.39

 

 

 

33.86

 

 

 

33.27

 

Return on average tangible common equity (annualized) ("ROATCE")(1)

 

9.09

%

 

 

5.78

%

 

 

7.74

%

 

 

9.25

%

 

 

10.24

%

Efficiency ratio(2)

 

65.99

 

 

 

83.85

 

 

 

68.86

 

 

 

66.82

 

 

 

64.81

 

Core efficiency ratio(1)

 

65.33

 

 

 

82.79

 

 

 

67.48

 

 

 

65.55

 

 

 

65.24

 

Common equity tier 1 to risk-weighted assets(3)

 

13.57

 

 

 

13.32

 

 

 

12.46

 

 

 

12.15

 

 

 

11.97

 

Tier 1 capital to risk-weighted assets(3)

 

13.76

 

 

 

13.52

 

 

 

12.64

 

 

 

12.33

 

 

 

12.15

 

Total capital to risk-weighted assets(3)

 

15.81

 

 

 

16.44

 

 

 

15.45

 

 

 

15.16

 

 

 

14.98

 

Tier 1 leverage ratio(3)

 

11.47

 

 

 

11.08

 

 

 

10.93

 

 

 

10.70

 

 

 

10.66

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

___________________________

(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 most directly comparable GAAP measures, please see the last few pages of this release.

(2)

Calculated by dividing noninterest expense by the sum of net interest income plus noninterest income.

(3)

March 31, 2025, ratios are estimated and calculated at the Company level, which is subject to the capital adequacy requirements of the Federal Reserve Board.

 

 


Origin Bancorp, Inc.
Consolidated Quarterly Statements of Income
(Unaudited)

 

 

Three Months Ended

 

March 31,
2025

 

December 31,
2024

 

September 30,
2024

 

June 30,
2024

 

March 31,
2024

 

 

 

 

 

 

 

 

 

 

Interest and dividend income

(Dollars in thousands, except per share amounts)

Interest and fees on loans

$

117,075

 

 

$

127,021

 

 

$

133,195

 

$

129,879

 

$

127,186

 

Investment securities-taxable

 

8,076

 

 

 

6,651

 

 

 

6,536

 

 

6,606

 

 

6,849

 

Investment securities-nontaxable

 

968

 

 

 

964

 

 

 

905

 

 

893

 

 

910

 

Interest and dividend income on assets held in other financial institutions

 

6,424

 

 

 

5,197

 

 

 

3,621

 

 

4,416

 

 

3,756

 

Total interest and dividend income

 

132,543

 

 

 

139,833

 

 

 

144,257

 

 

141,794

 

 

138,701

 

Interest expense

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

51,779

 

 

 

59,511

 

 

 

67,051

 

 

65,469

 

 

62,842

 

FHLB advances and other borrowings

 

96

 

 

 

88

 

 

 

482

 

 

514

 

 

518

 

Subordinated indebtedness

 

2,209

 

 

 

1,885

 

 

 

1,920

 

 

1,921

 

 

2,018

 

Total interest expense

 

54,084

 

 

 

61,484

 

 

 

69,453

 

 

67,904

 

 

65,378

 

Net interest income

 

78,459

 

 

 

78,349

 

 

 

74,804

 

 

73,890

 

 

73,323

 

Provision (benefit) for credit losses

 

3,444

 

 

 

(5,398

)

 

 

4,603

 

 

5,231

 

 

3,012

 

Net interest income after provision for credit losses

 

75,015

 

 

 

83,747

 

 

 

70,201

 

 

68,659

 

 

70,311

 

Noninterest income

 

 

 

 

 

 

 

 

 

Insurance commission and fee income

 

7,927

 

 

 

5,441

 

 

 

6,928

 

 

6,665

 

 

7,725

 

Service charges and fees

 

4,716

 

 

 

4,801

 

 

 

4,664

 

 

4,862

 

 

4,688

 

Other fee income

 

2,301

 

 

 

2,152

 

 

 

2,114

 

 

2,404

 

 

2,247

 

Mortgage banking revenue

 

915

 

 

 

1,151

 

 

 

1,153

 

 

1,878

 

 

2,398

 

Swap fee income

 

533

 

 

 

116

 

 

 

106

 

 

44

 

 

57

 

(Loss) gain on sales of securities, net

 

 

 

 

(14,617

)

 

 

221

 

 

 

 

(403

)

Limited partnership investment (loss) income

 

(1,692

)

 

 

(62

)

 

 

375

 

 

68

 

 

138

 

Change in fair value of equity investments

 

 

 

 

 

 

 

 

 

5,188

 

 

 

Other income

 

902

 

 

 

688

 

 

 

428

 

 

1,356

 

 

405

 

Total noninterest income (loss)

 

15,602

 

 

 

(330

)

 

 

15,989

 

 

22,465

 

 

17,255

 

Noninterest expense

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

37,731

 

 

 

36,405

 

 

 

38,491

 

 

38,109

 

 

35,818

 

Occupancy and equipment, net

 

8,544

 

 

 

7,913

 

 

 

6,298

 

 

7,009

 

 

6,645

 

Data processing

 

2,957

 

 

 

3,414

 

 

 

3,470

 

 

3,468

 

 

3,145

 

Office and operations

 

2,972

 

 

 

2,883

 

 

 

2,984

 

 

3,072

 

 

2,502

 

Intangible asset amortization

 

1,761

 

 

 

1,800

 

 

 

1,905

 

 

2,137

 

 

2,137

 

Regulatory assessments

 

1,392

 

 

 

1,535

 

 

 

1,791

 

 

1,842

 

 

1,734

 

Advertising and marketing

 

1,133

 

 

 

1,929

 

 

 

1,449

 

 

1,328

 

 

1,444

 

Professional services

 

1,250

 

 

 

2,064

 

 

 

2,012

 

 

1,303

 

 

1,231

 

Electronic banking

 

1,354

 

 

 

1,377

 

 

 

1,308

 

 

1,238

 

 

1,239

 

Loan-related expenses

 

599

 

 

 

431

 

 

 

751

 

 

1,077

 

 

905

 

Franchise tax expense

 

675

 

 

 

884

 

 

 

721

 

 

815

 

 

477

 

Other expenses

 

1,700

 

 

 

4,787

 

 

 

1,341

 

 

2,990

 

 

1,430

 

Total noninterest expense

 

62,068

 

 

 

65,422

 

 

 

62,521

 

 

64,388

 

 

58,707

 

Income before income tax expense

 

28,549

 

 

 

17,995

 

 

 

23,669

 

 

26,736

 

 

28,859

 

Income tax expense

 

6,138

 

 

 

3,725

 

 

 

5,068

 

 

5,747

 

 

6,227

 

Net income

$

22,411

 

 

$

14,270

 

 

$

18,601

 

$

20,989

 

$

22,632

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Origin Bancorp, Inc.
Consolidated Balance Sheets
(Unaudited)

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

March 31,
2025

 

December 31,
2024

 

September 30,
2024

 

June 30,
2024

 

March 31,
2024

Assets

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

112,888

 

 

$

132,991

 

 

$

159,337

 

 

$

137,615

 

 

$

98,147

 

Interest-bearing deposits in banks

 

373,314

 

 

 

337,258

 

 

 

161,854

 

 

 

150,435

 

 

 

193,365

 

Total cash and cash equivalents

 

486,202

 

 

 

470,249

 

 

 

321,191

 

 

 

288,050

 

 

 

291,512

 

Securities:

 

 

 

 

 

 

 

 

 

AFS

 

1,161,368

 

 

 

1,102,528

 

 

 

1,160,965

 

 

 

1,160,048

 

 

 

1,190,922

 

Held to maturity, net of allowance for credit losses

 

11,094

 

 

 

11,095

 

 

 

11,096

 

 

 

11,616

 

 

 

11,651

 

Securities carried at fair value through income

 

6,512

 

 

 

6,512

 

 

 

6,533

 

 

 

6,499

 

 

 

6,755

 

Total securities

 

1,178,974

 

 

 

1,120,135

 

 

 

1,178,594

 

 

 

1,178,163

 

 

 

1,209,328

 

Non-marketable equity securities held in other financial institutions

 

71,754

 

 

 

71,643

 

 

 

67,068

 

 

 

64,010

 

 

 

53,870

 

Loans held for sale

 

10,191

 

 

 

10,494

 

 

 

7,631

 

 

 

18,291

 

 

 

14,975

 

LHFI

 

7,585,526

 

 

 

7,573,713

 

 

 

7,956,790

 

 

 

7,959,171

 

 

 

7,900,027

 

Less: ALCL

 

92,011

 

 

 

91,060

 

 

 

95,989

 

 

 

100,865

 

 

 

98,375

 

LHFI, net of ALCL

 

7,493,515

 

 

 

7,482,653

 

 

 

7,860,801

 

 

 

7,858,306

 

 

 

7,801,652

 

Premises and equipment, net

 

123,847

 

 

 

126,620

 

 

 

126,751

 

 

 

121,562

 

 

 

120,931

 

Cash surrender value of bank-owned life insurance

 

41,021

 

 

 

40,840

 

 

 

40,602

 

 

 

40,365

 

 

 

40,134

 

Goodwill

 

128,679

 

 

 

128,679

 

 

 

128,679

 

 

 

128,679

 

 

 

128,679

 

Other intangible assets, net

 

38,212

 

 

 

37,473

 

 

 

39,272

 

 

 

41,177

 

 

 

43,314

 

Accrued interest receivable and other assets

 

177,977

 

 

 

189,916

 

 

 

195,397

 

 

 

208,579

 

 

 

187,984

 

Total assets

$

9,750,372

 

 

$

9,678,702

 

 

$

9,965,986

 

 

$

9,947,182

 

 

$

9,892,379

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

$

1,888,808

 

 

$

1,900,651

 

 

$

1,893,767

 

 

$

1,866,622

 

 

$

1,887,066

 

Interest-bearing deposits excluding brokered interest-bearing deposits, if any

 

5,536,636

 

 

 

5,301,243

 

 

 

5,137,940

 

 

 

4,984,817

 

 

 

4,990,632

 

Time deposits

 

862,968

 

 

 

941,000

 

 

 

1,023,252

 

 

 

1,022,589

 

 

 

1,030,656

 

Brokered deposits

 

50,000

 

 

 

80,226

 

 

 

431,609

 

 

 

636,814

 

 

 

597,110

 

Total deposits

 

8,338,412

 

 

 

8,223,120

 

 

 

8,486,568

 

 

 

8,510,842

 

 

 

8,505,464

 

FHLB advances and other borrowings

 

12,488

 

 

 

12,460

 

 

 

30,446

 

 

 

40,737

 

 

 

13,158

 

Subordinated indebtedness

 

89,599

 

 

 

159,943

 

 

 

159,861

 

 

 

159,779

 

 

 

160,684

 

Accrued expenses and other liabilities

 

129,696

 

 

 

137,934

 

 

 

143,438

 

 

 

139,930

 

 

 

134,220

 

Total liabilities

 

8,570,195

 

 

 

8,533,457

 

 

 

8,820,313

 

 

 

8,851,288

 

 

 

8,813,526

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

Common stock

 

156,220

 

 

 

155,988

 

 

 

155,837

 

 

 

155,543

 

 

 

155,057

 

Additional paid-in capital

 

538,790

 

 

 

537,366

 

 

 

535,662

 

 

 

532,950

 

 

 

530,380

 

Retained earnings

 

575,578

 

 

 

557,920

 

 

 

548,419

 

 

 

534,585

 

 

 

518,325

 

Accumulated other comprehensive loss

 

(90,411

)

 

 

(106,029

)

 

 

(94,245

)

 

 

(127,184

)

 

 

(124,909

)

Total stockholders’ equity

 

1,180,177

 

 

 

1,145,245

 

 

 

1,145,673

 

 

 

1,095,894

 

 

 

1,078,853

 

  Total liabilities and stockholders’ equity

$

9,750,372

 

 

$

9,678,702

 

 

$

9,965,986

 

 

$

9,947,182

 

 

$

9,892,379

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Origin Bancorp, Inc.
Loan Data
(Unaudited)

 

 

 

At and For the Three Months Ended

 

March 31,
2025

 

December 31,
2024

 

September 30,
2024

 

June 30,
2024

 

March 31...,
2024

 

 

 

 

 

 

 

 

 

 

LHFI

(Dollars in thousands)

Owner occupied commercial real estate

$

937,985

 

 

$

975,947

 

 

$

991,671

 

 

$

959,850

 

 

$

948,624

 

Non-owner occupied commercial real estate

 

1,445,864

 

 

 

1,501,484

 

 

 

1,533,093

 

 

 

1,563,152

 

 

 

1,472,164

 

Construction/land/land development

 

798,609

 

 

 

864,011

 

 

 

991,545

 

 

 

1,017,389

 

 

 

1,168,597

 

Residential real estate - single family

 

1,465,192

 

 

 

1,432,129

 

 

 

1,414,013

 

 

 

1,421,027

 

 

 

1,373,532

 

Multi-family real estate

 

489,765

 

 

 

425,460

 

 

 

434,317

 

 

 

398,202

 

 

 

359,765

 

Total real estate loans

 

5,137,415

 

 

 

5,199,031

 

 

 

5,364,639

 

 

 

5,359,620

 

 

 

5,322,682

 

Commercial and industrial

 

2,022,085

 

 

 

2,002,634

 

 

 

2,074,037

 

 

 

2,070,947

 

 

 

2,154,151

 

MW LOC

 

404,131

 

 

 

349,081

 

 

 

495,188

 

 

 

506,505

 

 

 

400,995

 

Consumer

 

21,895

 

 

 

22,967

 

 

 

22,926

 

 

 

22,099

 

 

 

22,199

 

Total LHFI

 

7,585,526

 

 

 

7,573,713

 

 

 

7,956,790

 

 

 

7,959,171

 

 

 

7,900,027

 

Less: ALCL

 

92,011

 

 

 

91,060

 

 

 

95,989

 

 

 

100,865

 

 

 

98,375

 

LHFI, net

$

7,493,515

 

 

$

7,482,653

 

 

$

7,860,801

 

 

$

7,858,306

 

 

$

7,801,652

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets(1)

 

 

 

 

 

 

 

 

 

Nonperforming LHFI

 

 

 

 

 

 

 

 

 

Commercial real estate

$

5,465

 

 

$

4,974

 

 

$

2,776

 

 

$

2,196

 

 

$

4,474

 

Construction/land/land development

 

17,694

 

 

 

18,505

 

 

 

26,291

 

 

 

26,336

 

 

 

383

 

Residential real estate(2)

 

40,749

 

 

 

36,221

 

 

 

14,313

 

 

 

13,493

 

 

 

14,918

 

Commercial and industrial

 

17,325

 

 

 

15,120

 

 

 

20,486

 

 

 

33,608

 

 

 

20,560

 

Consumer

 

135

 

 

 

182

 

 

 

407

 

 

 

179

 

 

 

104

 

Total nonperforming LHFI

 

81,368

 

 

 

75,002

 

 

 

64,273

 

 

 

75,812

 

 

 

40,439

 

Other real estate owned/repossessed assets

 

1,990

 

 

 

3,635

 

 

 

6,043

 

 

 

6,827

 

 

 

3,935

 

Total nonperforming assets

$

83,358

 

 

$

78,637

 

 

$

70,316

 

 

$

82,639

 

 

$

44,374

 

Classified assets

$

129,666

 

 

$

122,417

 

 

$

113,529

 

 

$

125,081

 

 

$

88,152

 

Past due LHFI(3)

 

72,774

 

 

 

42,437

 

 

 

38,838

 

 

 

66,276

 

 

 

32,835

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan credit losses

 

 

 

 

 

 

 

 

 

Balance at beginning of period

$

91,060

 

 

$

95,989

 

 

$

100,865

 

 

$

98,375

 

 

$

96,868

 

Provision (benefit) for loan credit losses

 

3,679

 

 

 

(5,489

)

 

 

4,644

 

 

 

5,436

 

 

 

4,089

 

Loans charged off

 

4,848

 

 

 

2,025

 

 

 

11,226

 

 

 

3,706

 

 

 

6,683

 

Loan recoveries

 

2,120

 

 

 

2,585

 

 

 

1,706

 

 

 

760

 

 

 

4,101

 

Net charge-offs (recoveries)

 

2,728

 

 

 

(560

)

 

 

9,520

 

 

 

2,946

 

 

 

2,582

 

Balance at end of period

$

92,011

 

 

$

91,060

 

 

$

95,989

 

 

$

100,865

 

 

$

98,375

 

 

 

 

 

 

 

 

 

 

 

Credit quality ratios

 

 

 

 

 

 

 

 

 

Total nonperforming assets to total assets

 

0.85

%

 

 

0.81

%

 

 

0.71

%

 

 

0.83

%

 

 

0.45

%

Nonperforming LHFI to LHFI

 

1.07

 

 

 

0.99

 

 

 

0.81

 

 

 

0.95

 

 

 

0.51

 

Past due LHFI to LHFI

 

0.96

 

 

 

0.56

 

 

 

0.49

 

 

 

0.83

 

 

 

0.42

 

ALCL to nonperforming LHFI

 

113.08

 

 

 

121.41

 

 

 

149.35

 

 

 

133.05

 

 

 

243.27

 

ALCL to total LHFI

 

1.21

 

 

 

1.20

 

 

 

1.21

 

 

 

1.27

 

 

 

1.25

 

ALCL to total LHFI, adjusted(4)

 

1.28

 

 

 

1.25

 

 

 

1.28

 

 

 

1.34

 

 

 

1.30

 

Net charge-offs (recoveries) to total average LHFI (annualized)

 

0.15

 

 

 

(0.03

)

 

 

0.48

 

 

 

0.15

 

 

 

0.13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

___________________________

(1)

Nonperforming assets consist of nonperforming/nonaccrual loans and property acquired through foreclosures or repossession, as well as bank-owned property not in use and listed for sale, if any.

(2)

Includes multi-family real estate.

(3)

Past due LHFI are defined as loans 30 days or more past due.

(4)

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

 

March 31, 2025

 

December 31, 2024

 

March 31, 2024

 

Average Balance

 

Yield/Rate

 

Average Balance

 

Yield/Rate

 

Average Balance

 

Yield/Rate

 

 

 

 

 

 

 

 

 

 

 

 

Assets

(Dollars in thousands)

Commercial real estate

$

2,448,099

 

5.82

%

 

$

2,499,279

 

5.89

%

 

$

2,438,476

 

5.84

%

Construction/land/land development

 

821,754

 

6.87

 

 

 

936,134

 

6.92

 

 

 

1,130,355

 

7.25

 

Residential real estate(1)

 

1,909,922

 

5.53

 

 

 

1,847,399

 

5.50

 

 

 

1,739,105

 

5.40

 

Commercial and industrial ("C&I")

 

2,004,034

 

7.37

 

 

 

2,028,290

 

7.68

 

 

 

2,121,502

 

7.89

 

MW LOC

 

289,521

 

7.07

 

 

 

459,716

 

7.26

 

 

 

306,248

 

7.59

 

Consumer

 

22,709

 

7.45

 

 

 

23,393

 

7.64

 

 

 

23,319

 

8.07

 

LHFI

 

7,496,039

 

6.33

 

 

 

7,794,211

 

6.47

 

 

 

7,759,005

 

6.58

 

Loans held for sale

 

8,590

 

6.18

 

 

 

10,981

 

6.81

 

 

 

12,906

 

5.86

 

Loans receivable

 

7,504,629

 

6.33

 

 

 

7,805,192

 

6.47

 

 

 

7,771,911

 

6.58

 

Investment securities-taxable

 

1,021,904

 

3.21

 

 

 

1,002,216

 

2.64

 

 

 

1,095,480

 

2.51

 

Investment securities-nontaxable

 

140,875

 

2.79

 

 

 

149,307

 

2.57

 

 

 

148,077

 

2.47

 

Non-marketable equity securities held in other financial institutions

 

71,669

 

2.35

 

 

 

69,070

 

2.78

 

 

 

58,455

 

3.77

 

Interest-earning balances due from banks

 

543,821

 

4.48

 

 

 

394,790

 

4.75

 

 

 

240,432

 

5.37

 

Total interest-earning assets

 

9,282,898

 

5.79

 

 

 

9,420,575

 

5.91

 

 

 

9,314,355

 

5.99

 

Noninterest-earning assets

 

525,317

 

 

 

 

557,968

 

 

 

 

546,881

 

 

Total assets

$

9,808,215

 

 

 

$

9,978,543

 

 

 

$

9,861,236

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

Savings and interest-bearing transaction accounts

$

5,538,710

 

3.14

%

 

$

5,341,028

 

3.48

%

 

$

5,009,117

 

3.69

%

Time deposits

 

972,176

 

3.69

 

 

 

1,213,565

 

4.20

 

 

 

1,563,992

 

4.35

 

Total interest-bearing deposits

 

6,510,886

 

3.23

 

 

 

6,554,593

 

3.61

 

 

 

6,573,109

 

3.85

 

FHLB advances and other borrowings

 

14,148

 

2.75

 

 

 

12,698

 

2.76

 

 

 

42,284

 

4.92

 

Subordinated indebtedness

 

124,133

 

7.22

 

 

 

159,910

 

4.69

 

 

 

165,252

 

4.91

 

Total interest-bearing liabilities

 

6,649,167

 

3.30

 

 

 

6,727,201

 

3.64

 

 

 

6,780,645

 

3.88

 

Noninterest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

1,837,365

 

 

 

 

1,940,689

 

 

 

 

1,866,496

 

 

Other liabilities

 

154,934

 

 

 

 

161,425

 

 

 

 

151,390

 

 

Total liabilities

 

8,641,466

 

 

 

 

8,829,315

 

 

 

 

8,798,531

 

 

Stockholders’ Equity

 

1,166,749

 

 

 

 

1,149,228

 

 

 

 

1,062,705

 

 

Total liabilities and stockholders’ equity

$

9,808,215

 

 

 

$

9,978,543

 

 

 

$

9,861,236

 

 

Net interest spread

 

 

2.49

%

 

 

 

2.27

%

 

 

 

2.11

%

NIM

 

 

3.43

 

 

 

 

3.31

 

 

 

 

3.17

 

NIM-FTE(2)

 

 

3.44

 

 

 

 

3.33

 

 

 

 

3.19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

___________________________

(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.

 

 


Origin Bancorp, Inc.
Notable Items
(Unaudited)

 

 

 

At and For the Three Months Ended

 

March 31,
2025

 

December 31,
2024

 

September 30,
2024

 

June 30,
2024

 

March 31,
2024

 

$ 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 interest expense items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OID amortization - subordinated debenture redemption

 

(681

)

 

 

(0.02

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notable provision expense items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision release (expense) related to questioned banker activity

 

 

 

 

 

 

 

3,212

 

 

 

0.08

 

 

 

 

 

 

 

 

 

(3,212

)

 

 

(0.08

)

 

 

 

 

 

 

Provision release (expense) on relationships impacted by questioned banker activity

 

375

 

 

 

0.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,131

)

 

 

(0.11

)

 

 

 

 

 

 

Notable noninterest income items(2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MSR gain (impairment)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

410

 

 

 

0.01

 

(Loss) gain on sales of securities, net

 

 

 

 

 

 

 

(14,617

)

 

 

(0.37

)

 

 

221

 

 

 

0.01

 

 

 

 

 

 

 

 

 

(403

)

 

 

(0.01

)

Gain on sub-debt repurchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

81

 

 

 

 

 

 

 

 

 

 

Positive valuation adjustment on non-marketable equity securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,188

 

 

 

0.13

 

 

 

 

 

 

 

Net (loss) gain on OREO properties(2)

 

(212

)

 

 

(0.01

)

 

 

198

 

 

 

 

 

 

 

 

 

 

 

 

800

 

 

 

0.02

 

 

 

 

 

 

 

BOLI payout

 

208

 

 

 

0.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notable noninterest expense items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expense related to questioned banker activity

 

(543

)

 

 

(0.01

)

 

 

(4,069

)

 

 

(0.10

)

 

 

(848

)

 

 

(0.02

)

 

 

(1,452

)

 

 

(0.04

)

 

 

 

 

 

 

Operating expense related to strategic Optimize Origin initiatives

 

(1,615

)

 

 

(0.04

)

 

 

(1,121

)

 

 

(0.03

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee Retention Credit

 

213

 

 

 

0.01

 

 

 

1,651

 

 

 

0.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total notable items

$

(2,255

)

 

 

(0.06

)

 

$

(14,746

)

 

 

(0.37

)

 

$

(627

)

 

 

(0.02

)

 

$

(3,932

)

 

 

(0.10

)

 

$

7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

___________________________

(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.

(2)

The $212,000 net (loss) gain on OREO properties for the quarter ended March 31, 2025, includes a $444,000 expected insurance settlement recovery that was included in noninterest income on the face of the income statement and a $148,000 repair cost that was included in noninterest expense.

 

 


Origin Bancorp, Inc.
Non-GAAP Financial Measures
(Unaudited)

 

 

At and For the Three Months Ended

 

March 31,
2025

 

December 31,
2024

 

September 30,
2024

 

June 30,
2024

 

March 31,
2024

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share amounts)

Calculation of PTPP earnings:

 

 

 

 

 

 

 

 

 

Net income

$

22,411

 

 

$

14,270

 

 

$

18,601

 

 

$

20,989

 

 

$

22,632

 

Provision (benefit) for credit losses

 

3,444

 

 

 

(5,398

)

 

 

4,603

 

 

 

5,231

 

 

 

3,012

 

Income tax expense

 

6,138

 

 

 

3,725

 

 

 

5,068

 

 

 

5,747

 

 

 

6,227

 

PTPP earnings (non-GAAP)

$

31,993

 

 

$

12,597

 

 

$

28,272

 

 

$

31,967

 

 

$

31,871

 

 

 

 

 

 

 

 

 

 

 

Calculation of PTPP ROAA:

 

 

 

 

 

 

 

 

 

PTPP earnings

$

31,993

 

 

$

12,597

 

 

$

28,272

 

 

$

31,967

 

 

$

31,871

 

Divided by number of days in the quarter

 

90

 

 

 

92

 

 

 

92

 

 

 

91

 

 

 

91

 

Multiplied by the number of days in the year

 

365

 

 

 

366

 

 

 

366

 

 

 

366

 

 

 

366

 

PTPP earnings, annualized

$

129,749

 

 

$

50,114

 

 

$

112,473

 

 

$

128,571

 

 

$

128,184

 

 

 

 

 

 

 

 

 

 

 

Divided by total average assets

$

9,808,215

 

 

$

9,978,543

 

 

$

9,985,836

 

 

$

10,008,225

 

 

$

9,861,236

 

ROAA (annualized) (GAAP)

 

0.93

%

 

 

0.57

%

 

 

0.74

%

 

 

0.84

%

 

 

0.92

%

PTPP ROAA (annualized) (non-GAAP)

 

1.32

 

 

 

0.50

 

 

 

1.13

 

 

 

1.28

 

 

 

1.30

 

 

 

 

 

 

 

 

 

 

 

Calculation of tangible book value per common share and adjusted tangible book value per common share:

Total common stockholders’ equity

$

1,180,177

 

 

$

1,145,245

 

 

$

1,145,673

 

 

$

1,095,894

 

 

$

1,078,853

 

Goodwill

 

(128,679

)

 

 

(128,679

)

 

 

(128,679

)

 

 

(128,679

)

 

 

(128,679

)

Other intangible assets, net

 

(38,212

)

 

 

(37,473

)

 

 

(39,272

)

 

 

(41,177

)

 

 

(43,314

)

Tangible common equity

 

1,013,286

 

 

 

979,093

 

 

 

977,722

 

 

 

926,038

 

 

 

906,860

 

Accumulated other comprehensive loss

 

90,411

 

 

 

106,029

 

 

 

94,245

 

 

 

127,184

 

 

 

124,909

 

Adjusted tangible common equity

 

1,103,697

 

 

 

1,085,122

 

 

 

1,071,967

 

 

 

1,053,222

 

 

 

1,031,769

 

Divided by common shares outstanding at the end of the period

 

31,244,006

 

 

 

31,197,574

 

 

 

31,167,410

 

 

 

31,108,667

 

 

 

31,011,304

 

Book value per common share (GAAP)

$

37.77

 

 

$

36.71

 

 

$

36.76

 

 

$

35.23

 

 

$

34.79

 

Tangible book value per common share (non-GAAP)

 

32.43

 

 

 

31.38

 

 

 

31.37

 

 

 

29.77

 

 

 

29.24

 

Adjusted tangible book value per common share (non-GAAP)

 

35.33

 

 

 

34.78

 

 

 

34.39

 

 

 

33.86

 

 

 

33.27

 

 

 

 

 

 

 

 

 

 

 

Calculation of ROATCE:

 

 

 

 

 

 

 

 

Net income

$

22,411

 

 

$

14,270

 

 

$

18,601

 

 

$

20,989

 

 

$

22,632

 

Divided by number of days in the quarter

 

90

 

 

 

92

 

 

 

92

 

 

 

91

 

 

 

91

 

Multiplied by number of days in the year

 

365

 

 

 

366

 

 

 

366

 

 

 

366

 

 

 

366

 

Annualized net income

$

90,889

 

 

$

56,770

 

 

$

74,000

 

 

$

84,417

 

 

$

91,025

 

 

 

 

 

 

 

 

 

 

 

Total average common stockholders’ equity

$

1,166,749

 

 

$

1,149,228

 

 

$

1,125,697

 

 

$

1,084,269

 

 

$

1,062,705

 

Average goodwill

 

(128,679

)

 

 

(128,679

)

 

 

(128,679

)

 

 

(128,679

)

 

 

(128,679

)

Average other intangible assets, net

 

(38,254

)

 

 

(38,646

)

 

 

(40,487

)

 

 

(42,563

)

 

 

(44,700

)

Average tangible common equity

 

999,816

 

 

 

981,903

 

 

 

956,531

 

 

 

913,027

 

 

 

889,326

 

 

 

 

 

 

 

 

 

 

 

ROATCE (non-GAAP)

 

9.09

%

 

 

5.78

%

 

 

7.74

%

 

 

9.25

%

 

 

10.24

%

Calculation of core efficiency ratio:

 

 

 

 

 

 

 

 

 

Total noninterest expense

$

62,068

 

 

$

65,422

 

 

$

62,521

 

 

$

64,388

 

 

$

58,707

 

Insurance and mortgage noninterest expense

 

(8,230

)

 

 

(8,497

)

 

 

(8,448

)

 

 

(8,402

)

 

 

(8,045

)

Adjusted total noninterest expense

 

53,838

 

 

 

56,925

 

 

 

54,073

 

 

 

55,986

 

 

 

50,662

 

 

 

 

 

 

 

 

 

 

 

Net interest income

$

78,459

 

 

$

78,349

 

 

$

74,804

 

 

$

73,890

 

 

$

73,323

 

Insurance and mortgage net interest income

 

(2,815

)

 

 

(2,666

)

 

 

(2,578

)

 

 

(2,407

)

 

 

(2,795

)

Total noninterest income

 

15,602

 

 

 

(330

)

 

 

15,989

 

 

 

22,465

 

 

 

17,255

 

Insurance and mortgage noninterest income

 

(8,842

)

 

 

(6,592

)

 

 

(8,081

)

 

 

(8,543

)

 

 

(10,123

)

Adjusted total revenue

 

82,404

 

 

 

68,761

 

 

 

80,134

 

 

 

85,405

 

 

 

77,660

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (GAAP)

 

65.99

%

 

 

83.85

%

 

 

68.86

%

 

 

66.82

%

 

 

64.81

%

Core efficiency ratio (non-GAAP)

 

65.33

 

 

 

82.79

 

 

 

67.48

 

 

 

65.55

 

 

 

65.24