Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Origin Bancorp, Inc.
Origin Bancorp, Inc. Reports Earnings for Second Quarter 2025
Business
Jul 23 2025
36 min read

Origin Bancorp, Inc. Reports Earnings for Second Quarter 2025

news images

RUSTON, La., July 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 $14.6 million, or $0.47 diluted earnings per share (“EPS”) for the quarter ended June 30, 2025, compared to net income of $22.4 million, or $0.71 diluted earnings per share, for the quarter ended March 31, 2025. Pre-tax, pre-provision (“PTPP”)(1) earnings were $21.5 million for the quarter ended June 30, 2025, compared to $32.0 million for the linked quarter.

“During the second quarter, we continued to successfully execute on Optimize Origin, our plan to deliver elite level financial performance for Origin and our shareholders,” said Drake Mills, chairman, president and CEO of Origin Bancorp, Inc. “Throughout the first half of the year, we have created efficiencies within our branch network, improved the overall profitability of our commercial banking team, restructured our mortgage business, and taken multiple actions to optimize our balance sheet. As we head into the back half of 2025, we are well-positioned in the nation’s most dynamic growth markets; and I have full confidence that our employees will continue delivering exceptional value to our 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 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 $34.2 million annually on a pre-tax pre-provision basis - an increase of approximately $10.8 million since the last quarterly update, due to additional benefits from increasing our Argent Financial ownership and further securities portfolio optimization.

 

 

 

 

 

Financial Highlights

  • Net interest income was $82.1 million for the quarter ended June 30, 2025, reflecting an increase of $3.7 million, or 4.7%, compared to the linked quarter and is at its highest level in the previous nine quarters.

  • Our fully tax equivalent net interest margin (“NIM-FTE”) expanded 17 basis points to 3.61% for the quarter ended June 30, 2025, compared to the quarter ended March 31, 2025. The increase was primarily driven by an eight-basis point increase in the yield earned on average interest-earning assets and a five-basis point decline in the rate paid on average interest-bearing liabilities.

  • As part of our bond portfolio optimization strategy, we sold available-for-sale investment securities with a book value of $215.8 million and realized a loss of $14.4 million during the quarter ended June 30, 2025. This transaction, net of the increase in interest income, negatively impacted diluted EPS by $0.35, but contributed approximately two basis points to our NIM-FTE for the quarter ended June 30, 2025, with an estimated twelve-month total positive impact to NIM-FTE of six basis points.

  • Total loans held for investment (“LHFI”) were $7.68 billion at June 30, 2025, reflecting an increase of $98.9 million, or 1.3%, compared to March 31, 2025. LHFI, excluding mortgage warehouse lines of credit (“MW LOC”), were $7.11 billion at June 30, 2025, reflecting a decrease of $71.7 million, or 1.0%, compared to March 31, 2025.

  • During the quarter ended June 30, 2025, we repurchased 136,399 shares of our common stock at an average price of $31.84 per share. Also, in July 2025, our board of directors approved a stock repurchase program authorizing the purchase of up to $50.0 million of the Company’s outstanding common stock over the next three years, replacing the existing plan which expires this month.

  • Book value per common share was $38.62 at June 30, 2025, reflecting an increase of $0.85, or 2.3%, compared to March 31, 2025 and $3.39, or 9.6%, compared to June 30, 2024. Tangible book value per common share(1) was $33.33 at June 30, 2025, reflecting an increase of $0.90, or 2.8%, compared to March 31, 2025 and $3.56, or 12.0%, compared to June 30, 2024.

  • As part of our Optimize Origin initiatives, we purchased additional shares of Argent Financial on July 1, 2025, which allowed us to reach the 20% ownership threshold. This will change our accounting methodology on this investment to the equity method, which will result in an increase in noninterest income.

(1) Tangible book value per common share 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 June 30, 2025

Net Interest Income and Net Interest Margin

Net interest income for the quarter ended June 30, 2025, was $82.1 million, an increase of $3.7 million, or 4.7%, compared to the quarter ended March 31, 2025. The increase was primarily driven by a $4.1 million increase in interest income earned on LHFI and decreases of $1.6 million and $1.1 million in interest expense paid on interest-bearing deposits and subordinated debentures, respectively, partially offset by a $3.0 million decrease in interest income earned on interest-earning balances due from banks and a $1.1 million increase in interest expense on FHLB advances and other borrowings.

The increase in average LHFI principal balances and the impact of one more calendar day during the quarter ended June 30, 2025, resulted in interest income increases of $3.1 million and $1.3 million, respectively, when compared to the quarter ended March 31, 2025. The increase in average LHFI principal balances was primarily driven by increases of $191.1 million and $64.1 million in MW LOC and commercial and industrial loans, respectively, partially offset by a decrease of $77.1 million in total average real estate loan balances.

The $1.6 million decrease in interest expense on interest-bearing deposits was mainly due to a $232.8 million decrease in average interest-bearing deposits balance, during the quarter ended June 30, 2025, when compared to the quarter ended March 31, 2025. Due primarily to the seasonality of the deposits, interest-bearing public fund average deposit balances decreased $163.5 million during the quarter ended June 30, 2025.

The $1.1 million decrease in interest expense on subordinated debentures was primarily driven by the redemption of $70.0 million in subordinated debentures during the quarter ended March 31, 2025, in conjunction with our Optimize Origin initiatives.

The $3.0 million decrease in interest income earned on average interest-earning balances due from banks was primarily driven by a $267.4 million decrease in average interest-earning balances due from banks.

The $97.8 million increase in average FHLB advances and other borrowings balance contributed $664,000 to the total $1.1 million increase in interest expense on FHLB advances and other borrowings during the quarter ended June 30, 2025. The remaining increase was primarily driven by an increase in the average rate paid on FHLB advances and other borrowings rising to 4.36% for the quarter ended June 30, 2025, from 2.75% for the quarter ended March 31, 2025. The average short-term FHLB balances were $98.4 million for the quarter ended June 30, 2025, compared to zero for the quarter ended March 31, 2025.

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. In total, the federal funds target range has decreased 100 basis points from its recent cycle high.

Our NIM-FTE was 3.61% for the quarter ended June 30, 2025, representing 17- and 44-basis-point increases compared to the linked quarter and the quarter ended June 30, 2024, respectively. The yield earned on interest-earning assets for the quarter ended June 30, 2025, was 5.87%, an increase of eight basis points compared to the linked quarter and a decrease of 17 basis points compared to the quarter ended June 30, 2024. The average rate paid on total interest-bearing liabilities for the quarter ended June 30, 2025, was 3.25%, representing a decrease of five- and 73-basis points compared to the linked quarter and the quarter ended June 30, 2024, respectively. Additionally, total loans represented 83.6% of average interest-earning assets during the quarter ended June 30, 2025, up from 80.8% during the quarter ended March 31, 2025, providing a favorable shift in the asset mix that contributed to the margin improvement.

During the quarter ended June 30, 2025, we executed a bond portfolio optimization strategy aimed at enhancing long-term yields and improving overall portfolio performance. This strategy involved selling lower-yielding available-for-sale investment securities and using the proceeds to purchase higher-yielding available-for-sale investment securities. As a result, we replaced securities with a total book value of $215.8 million and a weighted average yield of 2.60% with new securities totaling $201.8 million with a weighted average yield of 5.23%, realizing a loss of $14.4 million. The weighted average duration of the securities portfolio increased to 4.52 years as of June 30, 2025, compared to 4.10 years as of March 31, 2025. As part of the strategy, we also entered into interest rate swaps designated as fair value hedges on seven of these purchased securities with a total book value of $41.3 million, to help reduce potential volatility in the fair value of these securities due to changes in market rates. While this transaction resulted in a $0.35 negative impact to diluted EPS during the quarter ended June 30, 2025, due to the realized loss net of the increase in interest income, we believe the trade-off in yield represents an attractive opportunity. This transaction is expected to generate an estimated annual increase in net interest income of $5.6 million, with an estimated earn-back period of 2.6 years and an estimated twelve-month total positive impact to NIM-FTE of six basis points. We will continue to evaluate and identify any additional opportunities that may present themselves to maximize our return on our securities portfolio.

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,
2025

 

March 31,
2025

 

June 30,
2024

 

Linked
Quarter

 

Linked
Quarter

Past due LHFI(1)

$

67,626

 

 

$

72,774

 

 

$

66,276

 

 

$

(5,148

)

 

7.1

%

Past due 30 to 89 days and still accruing

 

12,495

 

 

 

42,587

 

 

 

17,080

 

 

 

(30,092

)

 

70.7

 

Allowance for loan credit losses (“ALCL”)

 

92,426

 

 

 

92,011

 

 

 

100,865

 

 

 

415

 

 

0.5

 

Classified loans

 

127,637

 

 

 

127,676

 

 

 

118,254

 

 

 

(39

)

 

 

Total nonperforming LHFI

 

85,315

 

 

 

81,368

 

 

 

75,812

 

 

 

3,947

 

 

4.9

 

Provision for credit losses

 

2,862

 

 

 

3,444

 

 

 

5,231

 

 

 

(582

)

 

16.9

 

Net charge-offs

 

2,300

 

 

 

2,728

 

 

 

2,946

 

 

 

(428

)

 

15.7

 

Credit quality ratios(2):

 

 

 

 

 

 

 

 

 

ALCL to nonperforming LHFI

 

108.33

%

 

 

113.08

%

 

 

133.05

%

 

(4.75) %

 

N/A

ALCL to total LHFI

 

1.20

 

 

 

1.21

 

 

 

1.27

 

 

 

(0.01

)

 

N/A

ALCL to total LHFI, adjusted(3)

 

1.29

 

 

 

1.28

 

 

 

1.34

 

 

 

0.01

 

 

N/A

Classified loans to total LHFI

 

1.66

 

 

 

1.68

 

 

 

1.49

 

 

 

(0.02

)

 

N/A

Nonperforming LHFI to LHFI

 

1.11

 

 

 

1.07

 

 

 

0.95

 

 

 

0.04

 

 

N/A

Net charge-offs to total average LHFI (annualized)

 

0.12

 

 

 

0.15

 

 

 

0.15

 

 

 

(0.03

)

 

N/A

___________________________

 

N/A = Not applicable.

(1)

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

(2)

Please see the Loan Data schedule at the back of this document for additional information.

(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.

 

 

Loans past due 30-89 days and still accruing decreased $30.1 million for the current quarter compared to the linked quarter. The decrease was primarily driven by three loan relationships totaling $10.7 million that were paid off in the current quarter. Also contributing to the decrease in loans 30-89 days past due and still accruing were three loan relationships that are now over 90 days past due and nonperforming totaling $10.6 million and two loan relationships that are now no longer past due totaling $3.0 million.

Nonperforming LHFI increased $3.9 million for the current quarter compared to the linked quarter, evidenced by an increase in the percentage of nonperforming LHFI to LHFI to 1.11% compared to 1.07% for the linked quarter. The increase in nonperforming loans was primarily driven by four relationships totaling $12.9 million at June 30, 2025. The increase was partially offset by $3.6 million in payments from two relationships and further reduced by total charge-offs of $2.9 million.

Our results included a credit loss provision expense of $2.9 million during the quarter ended June 30, 2025, which includes a $2.7 million provision for loan credit losses, compared to provision for loan credit losses of $3.7 million for the linked quarter. Net charge-offs decreased $428,000 for the quarter ended June 30, 2025, when compared to the quarter ended March 31, 2025, primarily due to total charge-offs of $4.8 million in the linked quarter, consisting primarily of two commercial and industrial loan relationships with charge-offs totaling $2.6 million, with no comparably sized charge-offs during the current quarter.

Noninterest Income

Noninterest income for the quarter ended June 30, 2025, was $1.4 million, a decrease of $14.2 million, or 91.2%, from the linked quarter, primarily driven by a $14.4 million loss on sales of securities, net, and a $1.3 million decrease in insurance commission and fee income, respectively, in the current quarter. These decreases were partially offset by an increase of $902,000 in swap fee income.

The loss on sales of securities, net, during the current quarter was due to the execution of the bond portfolio optimization strategy discussed above.

The decrease in insurance commission and fee income was primarily driven by a seasonal increase in annual contingency fee income recognized in the first quarter with no comparable increase in the current quarter.

The increase in swap fee income was due to both an attractive interest rate environment which is increasingly conducive to facilitating back-to-back swaps for our customers and an increased focus on the marketing of customer swaps as part of Optimize Origin.

Noninterest Expense

Noninterest expense for the quarter ended June 30, 2025, was $62.0 million, a decrease of $85,000, or 0.1% from the linked quarter. The decrease was primarily driven by a decrease of $1.4 million in occupancy and equipment, net, that was partially offset by increases of $549,000 and $475,000 in salaries and employee benefit expense and data processing expense, respectively.

The $1.4 million decrease in occupancy and equipment, net was primarily due to cost incurred in the linked quarter in connection with the closure of banking centers as a part of Optimize Origin.

The $549,000 increase in salaries and employee benefit expense was primarily due to the adjustment of the incentive compensation accrual which drove the salaries and employee benefit expense lower during the linked quarter.

The $475,000 increase in data processing expense was primarily due to higher loan workflow software costs during the current quarter compared to the linked quarter.

Financial Condition

Loans

  • Total LHFI at June 30, 2025, were $7.68 billion, an increase of $98.9 million, or 1.3%, from $7.59 billion at March 31, 2025, and a decrease of $274.7 million, or 3.5%, compared to June 30, 2024.

  • The primary drivers of the increase during the quarter ended June 30, 2025, compared to the linked quarter, were increases in MW LOC, multi-family real estate and owner occupied commercial real estate of $170.6 million, $40.1 million and $34.8 million, respectively. These increases were partially offset by decreases of $144.9 million and $10.9 million in construction/land/land development loans and commercial and industrial loans, respectively.

Securities

  • Total securities at June 30, 2025 were $1.14 billion, a decrease of $34.9 million, or 3.0%, from $1.18 billion at March 31, 2025, and a decrease of $34.1 million, or 2.9%, compared to June 30, 2024.

  • The decrease in securities was primarily due to maturities of short-term investments and net sales of available for sale securities during the current quarter.

  • In connection with Optimize Origin, we made a strategic decision to replace lower yielding available-for-sale securities with a total book value of $215.8 million with higher-yielding securities totaling $201.8 million. Additional details about this transaction is disclosed above in the Net Interest Income and Net Interest Margin section of this release.

  • Accumulated other comprehensive loss, net of taxes, primarily associated with unrealized losses within the available for sale portfolio, was $73.6 million at June 30, 2025, a decrease of $16.9 million, or 18.6%, from the linked quarter.

  • The weighted average effective duration for the total securities portfolio was 4.52 years as of June 30, 2025, compared to 4.10 years as of March 31, 2025.

Deposits

  • Total deposits at June 30, 2025, were $8.12 billion, a decrease of $215.4 million, or 2.6%, compared to March 31, 2025, and a decrease of $387.8 million, or 4.6%, from June 30, 2024. Seasonality in our public fund deposits drove $99.7 million of the current quarter decline when compared to March 31, 2025.

  • The decrease in total deposits at June 30, 2025, compared to the linked quarter was primarily due to decreases of $159.0 million, $57.3 million and $47.1 million in interest-bearing demand deposits, time deposits (excluding brokered time deposits) and noninterest-bearing deposits, respectively. The decrease was partially offset by an increase of $92.6 million in money market deposits.

  • At June 30, 2025 and March 31, 2025, noninterest-bearing deposits as a percentage of total deposits were 22.7%. At June 30, 2024, noninterest-bearing deposits as a percentage of total deposits were 21.9%.

Borrowings

  • FHLB advances and other borrowings at June 30, 2025, were $127.8 million, an increase of $115.4 million from $12.5 million at March 31, 2025, and an increase of $87.1 million compared to June 30, 2024. The increase in the current quarter compared to the linked quarter is primarily due to an increase in FHLB short-term borrowings of $115.0 million used primarily to meet current liquidity needs.

  • Average FHLB advances were $104.5 million for the quarter ended June 30, 2025, an increase of $98.3 million from $6.2 million for the quarter ended March 31, 2025 and an increase of $68.8 million from June 30, 2024.

Conference Call

Origin will hold a conference call to discuss its second quarter 2025 results on Thursday, July 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: 05905 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/ORIGINQ2.

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, 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

 

June 30,
2025

 

March 31,
2025

 

December 31,
2024

 

September 30,
2024

 

June 30,
2024

 

 

 

 

 

 

 

 

 

 

Income statement and share amounts

(Dollars in thousands, except per share amounts)

Net interest income

$

82,136

 

 

$

78,459

 

 

$

78,349

 

 

$

74,804

 

 

$

73,890

 

Provision (benefit) for credit losses

 

2,862

 

 

 

3,444

 

 

 

(5,398

)

 

 

4,603

 

 

 

5,231

 

Noninterest income (loss)

 

1,368

 

 

 

15,602

 

 

 

(330

)

 

 

15,989

 

 

 

22,465

 

Noninterest expense

 

61,983

 

 

 

62,068

 

 

 

65,422

 

 

 

62,521

 

 

 

64,388

 

Income before income tax expense

 

18,659

 

 

 

28,549

 

 

 

17,995

 

 

 

23,669

 

 

 

26,736

 

Income tax expense

 

4,012

 

 

 

6,138

 

 

 

3,725

 

 

 

5,068

 

 

 

5,747

 

Net income

$

14,647

 

 

$

22,411

 

 

$

14,270

 

 

$

18,601

 

 

$

20,989

 

PTPP earnings(1)

$

21,521

 

 

$

31,993

 

 

$

12,597

 

 

$

28,272

 

 

$

31,967

 

Basic earnings per common share

 

0.47

 

 

 

0.72

 

 

 

0.46

 

 

 

0.60

 

 

 

0.68

 

Diluted earnings per common share

 

0.47

 

 

 

0.71

 

 

 

0.46

 

 

 

0.60

 

 

 

0.67

 

Dividends declared per common share

 

0.15

 

 

 

0.15

 

 

 

0.15

 

 

 

0.15

 

 

 

0.15

 

Weighted average common shares outstanding - basic

 

31,192,622

 

 

 

31,205,752

 

 

 

31,155,486

 

 

 

31,130,293

 

 

 

31,042,527

 

Weighted average common shares outstanding - diluted

 

31,327,818

 

 

 

31,412,010

 

 

 

31,308,805

 

 

 

31,239,877

 

 

 

31,131,829

 

 

 

 

 

 

 

 

 

 

 

Balance sheet data

 

 

 

 

 

 

 

 

 

Total LHFI

$

7,684,446

 

 

$

7,585,526

 

 

$

7,573,713

 

 

$

7,956,790

 

 

$

7,959,171

 

Total LHFI excluding MW LOC

 

7,109,698

 

 

 

7,181,395

 

 

 

7,224,632

 

 

 

7,461,602

 

 

 

7,452,666

 

Total assets

 

9,678,158

 

 

 

9,750,372

 

 

 

9,678,702

 

 

 

9,965,986

 

 

 

9,947,182

 

Total deposits

 

8,123,036

 

 

 

8,338,412

 

 

 

8,223,120

 

 

 

8,486,568

 

 

 

8,510,842

 

Total stockholders’ equity

 

1,205,769

 

 

 

1,180,177

 

 

 

1,145,245

 

 

 

1,145,673

 

 

 

1,095,894

 

 

 

 

 

 

 

 

 

 

 

Performance metrics and capital ratios

 

 

 

 

 

 

 

 

 

Yield on LHFI

 

6.33

%

 

 

6.33

%

 

 

6.47

%

 

 

6.67

%

 

 

6.58

%

Yield on interest-earnings assets

 

5.87

 

 

 

5.79

 

 

 

5.91

 

 

 

6.09

 

 

 

6.04

 

Cost of interest-bearing deposits

 

3.20

 

 

 

3.23

 

 

 

3.61

 

 

 

4.01

 

 

 

3.95

 

Cost of total deposits

 

2.47

 

 

 

2.52

 

 

 

2.79

 

 

 

3.14

 

 

 

3.08

 

NIM - fully tax equivalent ("FTE")

 

3.61

 

 

 

3.44

 

 

 

3.33

 

 

 

3.18

 

 

 

3.17

 

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

 

0.60

 

 

 

0.93

 

 

 

0.57

 

 

 

0.74

 

 

 

0.84

 

PTPP ROAA (annualized)(1)

 

0.89

 

 

 

1.32

 

 

 

0.50

 

 

 

1.13

 

 

 

1.28

 

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

 

4.94

 

 

 

7.79

 

 

 

4.94

 

 

 

6.57

 

 

 

7.79

 

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

 

5.74

 

 

 

9.09

 

 

 

5.78

 

 

 

7.74

 

 

 

9.25

 

Book value per common share

$

38.62

 

 

$

37.77

 

 

$

36.71

 

 

$

36.76

 

 

$

35.23

 

Tangible book value per common share(1)

 

33.33

 

 

 

32.43

 

 

 

31.38

 

 

 

31.37

 

 

 

29.77

 

Efficiency ratio(2)

 

74.23

%

 

 

65.99

%

 

 

83.85

%

 

 

68.86

%

 

 

66.82

%

Core efficiency ratio(1)

 

73.77

 

 

 

65.33

 

 

 

82.79

 

 

 

67.48

 

 

 

65.55

 

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

 

13.47

 

 

 

13.57

 

 

 

13.32

 

 

 

12.46

 

 

 

12.15

 

Tier 1 capital to risk-weighted assets(3)

 

13.66

 

 

 

13.77

 

 

 

13.52

 

 

 

12.64

 

 

 

12.33

 

Total capital to risk-weighted assets(3)

 

15.68

 

 

 

15.81

 

 

 

16.44

 

 

 

15.45

 

 

 

15.16

 

Tier 1 leverage ratio(3)

 

11.70

 

 

 

11.47

 

 

 

11.08

 

 

 

10.93

 

 

 

10.70

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

__________________________

(1)

PTPP earnings, PTPP ROAA, 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)

June 30, 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.

Selected Year-To-Date Financial Data

(Unaudited)

 

 

Six Months Ended June 30, 2025

(Dollars in thousands, except per share amounts)

 

2025

 

 

 

2024

 

 

 

 

 

Income statement and share amounts

 

Net interest income

$

160,595

 

 

$

147,213

 

Provision for credit losses

 

6,306

 

 

 

8,243

 

Noninterest income

 

16,970

 

 

 

39,720

 

Noninterest expense

 

124,051

 

 

 

123,095

 

Income before income tax expense

 

47,208

 

 

 

55,595

 

Income tax expense

 

10,150

 

 

 

11,974

 

Net income

$

37,058

 

 

$

43,621

 

PTPP earnings(1)

$

53,514

 

 

$

63,838

 

Basic earnings per common share

 

1.19

 

 

 

1.41

 

Diluted earnings per common share

 

1.18

 

 

 

1.40

 

Dividends declared per common share

 

0.30

 

 

 

0.30

 

Weighted average common shares outstanding - basic

 

31,199,151

 

 

 

31,011,930

 

Weighted average common shares outstanding - diluted

 

31,375,804

 

 

 

31,110,747

 

 

 

 

 

Performance metrics

 

 

 

Yield on LHFI

 

6.33

%

 

 

6.58

%

Yield on interest-earning assets

 

5.83

 

 

 

6.01

 

Cost of interest-bearing deposits

 

3.21

 

 

 

3.90

 

Cost of total deposits

 

2.49

 

 

 

3.04

 

NIM-FTE

 

3.52

 

 

 

3.18

 

ROAA (annualized)

 

0.77

 

 

 

0.88

 

PTPP ROAA (annualized)(1)

 

1.11

 

 

 

1.29

 

ROAE (annualized)

 

6.34

 

 

 

8.17

 

ROATCE (annualized)(1)

 

7.38

 

 

 

9.73

 

Efficiency ratio(2)

 

69.86

 

 

 

65.85

 

Core efficiency ratio(1)

 

69.29

 

 

 

65.40

 

 

 

 

 

 

 

 

 

____________________________

(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 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.

 

 


Origin Bancorp, Inc.

Consolidated Quarterly Statements of Income

(Unaudited)

 

 

Three Months Ended

 

June 30,
2025

 

March 31,
2025

 

December 31,
2024

 

September 30,
2024

 

June 30,
2024

 

 

 

 

 

 

 

 

 

 

Interest and dividend income

(Dollars in thousands, except per share amounts)

Interest and fees on loans

$

121,239

 

 

$

117,075

 

 

$

127,021

 

 

$

133,195

 

$

129,879

Investment securities-taxable

 

7,692

 

 

 

8,076

 

 

 

6,651

 

 

 

6,536

 

 

6,606

Investment securities-nontaxable

 

1,425

 

 

 

968

 

 

 

964

 

 

 

905

 

 

893

Interest and dividend income on assets held in other financial institutions

 

4,281

 

 

 

6,424

 

 

 

5,197

 

 

 

3,621

 

 

4,416

Total interest and dividend income

 

134,637

 

 

 

132,543

 

 

 

139,833

 

 

 

144,257

 

 

141,794

Interest expense

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

50,152

 

 

 

51,779

 

 

 

59,511

 

 

 

67,051

 

 

65,469

FHLB advances and other borrowings

 

1,216

 

 

 

96

 

 

 

88

 

 

 

482

 

 

514

Subordinated indebtedness

 

1,133

 

 

 

2,209

 

 

 

1,885

 

 

 

1,920

 

 

1,921

Total interest expense

 

52,501

 

 

 

54,084

 

 

 

61,484

 

 

 

69,453

 

 

67,904

Net interest income

 

82,136

 

 

 

78,459

 

 

 

78,349

 

 

 

74,804

 

 

73,890

Provision (benefit) for credit losses

 

2,862

 

 

 

3,444

 

 

 

(5,398

)

 

 

4,603

 

 

5,231

Net interest income after provision (benefit) for credit losses

 

79,274

 

 

 

75,015

 

 

 

83,747

 

 

 

70,201

 

 

68,659

Noninterest income

 

 

 

 

 

 

 

 

 

Insurance commission and fee income

 

6,661

 

 

 

7,927

 

 

 

5,441

 

 

 

6,928

 

 

6,665

Service charges and fees

 

4,927

 

 

 

4,716

 

 

 

4,801

 

 

 

4,664

 

 

4,862

Other fee income

 

2,809

 

 

 

2,301

 

 

 

2,152

 

 

 

2,114

 

 

2,404

Mortgage banking revenue

 

1,369

 

 

 

915

 

 

 

1,151

 

 

 

1,153

 

 

1,878

Swap fee income

 

1,435

 

 

 

533

 

 

 

116

 

 

 

106

 

 

44

(Loss) gain on sales of securities, net

 

(14,448

)

 

 

 

 

 

(14,617

)

 

 

221

 

 

Limited partnership investment (loss) income

 

(1,909

)

 

 

(1,692

)

 

 

(62

)

 

 

375

 

 

68

Change in fair value of equity investments

 

 

 

 

 

 

 

 

 

 

 

 

5,188

Other income

 

524

 

 

 

902

 

 

 

688

 

 

 

428

 

 

1,356

Total noninterest income (loss)

 

1,368

 

 

 

15,602

 

 

 

(330

)

 

 

15,989

 

 

22,465

Noninterest expense

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

38,280

 

 

 

37,731

 

 

 

36,405

 

 

 

38,491

 

 

38,109

Occupancy and equipment, net

 

7,187

 

 

 

8,544

 

 

 

7,913

 

 

 

6,298

 

 

7,009

Data processing

 

3,432

 

 

 

2,957

 

 

 

3,414

 

 

 

3,470

 

 

3,468

Office and operations

 

3,337

 

 

 

2,972

 

 

 

2,883

 

 

 

2,984

 

 

3,072

Intangible asset amortization

 

1,768

 

 

 

1,761

 

 

 

1,800

 

 

 

1,905

 

 

2,137

Regulatory assessments

 

1,345

 

 

 

1,392

 

 

 

1,535

 

 

 

1,791

 

 

1,842

Advertising and marketing

 

1,158

 

 

 

1,133

 

 

 

1,929

 

 

 

1,449

 

 

1,328

Professional services

 

1,285

 

 

 

1,250

 

 

 

2,064

 

 

 

2,012

 

 

1,303

Electronic banking

 

1,359

 

 

 

1,354

 

 

 

1,377

 

 

 

1,308

 

 

1,238

Loan-related expenses

 

669

 

 

 

599

 

 

 

431

 

 

 

751

 

 

1,077

Franchise tax expense

 

688

 

 

 

675

 

 

 

884

 

 

 

721

 

 

815

Other expenses

 

1,475

 

 

 

1,700

 

 

 

4,787

 

 

 

1,341

 

 

2,990

Total noninterest expense

 

61,983

 

 

 

62,068

 

 

 

65,422

 

 

 

62,521

 

 

64,388

Income before income tax expense

 

18,659

 

 

 

28,549

 

 

 

17,995

 

 

 

23,669

 

 

26,736

Income tax expense

 

4,012

 

 

 

6,138

 

 

 

3,725

 

 

 

5,068

 

 

5,747

Net income

$

14,647

 

 

$

22,411

 

 

$

14,270

 

 

$

18,601

 

$

20,989

 


Origin Bancorp, Inc.

Consolidated Balance Sheets

(Unaudited)

 

(Dollars in thousands)

June 30,
2025

 

March 31,
2025

 

December 31,
2024

 

September 30,
2024

 

June 30,
2024

Assets

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

113,918

 

 

$

112,888

 

 

$

132,991

 

 

$

159,337

 

 

$

137,615

 

Interest-bearing deposits in banks

 

220,193

 

 

 

373,314

 

 

 

337,258

 

 

 

161,854

 

 

 

150,435

 

Total cash and cash equivalents

 

334,111

 

 

 

486,202

 

 

 

470,249

 

 

 

321,191

 

 

 

288,050

 

Securities:

 

 

 

 

 

 

 

 

 

AFS

 

1,126,721

 

 

 

1,161,368

 

 

 

1,102,528

 

 

 

1,160,965

 

 

 

1,160,048

 

Held to maturity, net of allowance for credit losses

 

11,093

 

 

 

11,094

 

 

 

11,095

 

 

 

11,096

 

 

 

11,616

 

Securities carried at fair value through income

 

6,218

 

 

 

6,512

 

 

 

6,512

 

 

 

6,533

 

 

 

6,499

 

Total securities

 

1,144,032

 

 

 

1,178,974

 

 

 

1,120,135

 

 

 

1,178,594

 

 

 

1,178,163

 

Non-marketable equity securities held in other financial institutions

 

75,181

 

 

 

71,754

 

 

 

71,643

 

 

 

67,068

 

 

 

64,010

 

Loans held for sale

 

8,878

 

 

 

10,191

 

 

 

10,494

 

 

 

7,631

 

 

 

18,291

 

LHFI

 

7,684,446

 

 

 

7,585,526

 

 

 

7,573,713

 

 

 

7,956,790

 

 

 

7,959,171

 

Less: ALCL

 

92,426

 

 

 

92,011

 

 

 

91,060

 

 

 

95,989

 

 

 

100,865

 

LHFI, net of ALCL

 

7,592,020

 

 

 

7,493,515

 

 

 

7,482,653

 

 

 

7,860,801

 

 

 

7,858,306

 

Premises and equipment, net

 

122,618

 

 

 

123,847

 

 

 

126,620

 

 

 

126,751

 

 

 

121,562

 

Cash surrender value of bank-owned life insurance

 

41,265

 

 

 

41,021

 

 

 

40,840

 

 

 

40,602

 

 

 

40,365

 

Goodwill

 

128,679

 

 

 

128,679

 

 

 

128,679

 

 

 

128,679

 

 

 

128,679

 

Other intangible assets, net

 

36,444

 

 

 

38,212

 

 

 

37,473

 

 

 

39,272

 

 

 

41,177

 

Accrued interest receivable and other assets

 

194,930

 

 

 

177,977

 

 

 

189,916

 

 

 

195,397

 

 

 

208,579

 

Total assets

$

9,678,158

 

 

$

9,750,372

 

 

$

9,678,702

 

 

$

9,965,986

 

 

$

9,947,182

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

$

1,841,684

 

 

$

1,888,808

 

 

$

1,900,651

 

 

$

1,893,767

 

 

$

1,866,622

 

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

 

5,450,710

 

 

 

5,536,636

 

 

 

5,301,243

 

 

 

5,137,940

 

 

 

4,984,817

 

Time deposits

 

805,642

 

 

 

862,968

 

 

 

941,000

 

 

 

1,023,252

 

 

 

1,022,589

 

Brokered deposits

 

25,000

 

 

 

50,000

 

 

 

80,226

 

 

 

431,609

 

 

 

636,814

 

Total deposits

 

8,123,036

 

 

 

8,338,412

 

 

 

8,223,120

 

 

 

8,486,568

 

 

 

8,510,842

 

FHLB advances and other borrowings

 

127,843

 

 

 

12,488

 

 

 

12,460

 

 

 

30,446

 

 

 

40,737

 

Subordinated indebtedness

 

89,657

 

 

 

89,599

 

 

 

159,943

 

 

 

159,861

 

 

 

159,779

 

Accrued expenses and other liabilities

 

131,853

 

 

 

129,696

 

 

 

137,934

 

 

 

143,438

 

 

 

139,930

 

Total liabilities

 

8,472,389

 

 

 

8,570,195

 

 

 

8,533,457

 

 

 

8,820,313

 

 

 

8,851,288

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

Common stock

 

156,124

 

 

 

156,220

 

 

 

155,988

 

 

 

155,837

 

 

 

155,543

 

Additional paid-in capital

 

537,819

 

 

 

538,790

 

 

 

537,366

 

 

 

535,662

 

 

 

532,950

 

Retained earnings

 

585,387

 

 

 

575,578

 

 

 

557,920

 

 

 

548,419

 

 

 

534,585

 

Accumulated other comprehensive loss

 

(73,561

)

 

 

(90,411

)

 

 

(106,029

)

 

 

(94,245

)

 

 

(127,184

)

Total stockholders’ equity

 

1,205,769

 

 

 

1,180,177

 

 

 

1,145,245

 

 

 

1,145,673

 

 

 

1,095,894

 

Total liabilities and stockholders’ equity

$

9,678,158

 

 

$

9,750,372

 

 

$

9,678,702

 

 

$

9,965,986

 

 

$

9,947,182

 

 


Origin Bancorp, Inc.

Loan Data

(Unaudited)

 

 

At and For the Three Months Ended

 

June 30,
2025

 

March 31,
2025

 

December 31,
2024

 

September 30,
2024

 

June 30,
2024

 

 

 

 

 

 

 

 

 

 

LHFI

(Dollars in thousands)

Owner occupied commercial real estate

$

972,788

 

 

$

937,985

 

 

$

975,947

 

 

$

991,671

 

 

$

959,850

 

Non-owner occupied commercial real estate

 

1,455,771

 

 

 

1,445,864

 

 

 

1,501,484

 

 

 

1,533,093

 

 

 

1,563,152

 

Construction/land/land development

 

653,748

 

 

 

798,609

 

 

 

864,011

 

 

 

991,545

 

 

 

1,017,389

 

Residential real estate - single family

 

1,465,535

 

 

 

1,465,192

 

 

 

1,432,129

 

 

 

1,414,013

 

 

 

1,421,027

 

Multi-family real estate

 

529,899

 

 

 

489,765

 

 

 

425,460

 

 

 

434,317

 

 

 

398,202

 

Total real estate loans

 

5,077,741

 

 

 

5,137,415

 

 

 

5,199,031

 

 

 

5,364,639

 

 

 

5,359,620

 

Commercial and industrial

 

2,011,178

 

 

 

2,022,085

 

 

 

2,002,634

 

 

 

2,07...4,037

 

 

 

2,070,947

 

MW LOC

 

574,748

 

 

 

404,131

 

 

 

349,081

 

 

 

495,188

 

 

 

506,505

 

Consumer

 

20,779

 

 

 

21,895

 

 

 

22,967

 

 

 

22,926

 

 

 

22,099

 

Total LHFI

 

7,684,446

 

 

 

7,585,526

 

 

 

7,573,713

 

 

 

7,956,790

 

 

 

7,959,171

 

Less: ALCL

 

92,426

 

 

 

92,011

 

 

 

91,060

 

 

 

95,989

 

 

 

100,865

 

LHFI, net

$

7,592,020

 

 

$

7,493,515

 

 

$

7,482,653

 

 

$

7,860,801

 

 

$

7,858,306

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets(1)

 

 

 

 

 

 

 

 

 

Nonperforming LHFI

 

 

 

 

 

 

 

 

 

Commercial real estate

$

12,814

 

 

$

5,465

 

 

$

4,974

 

 

$

2,776

 

 

$

2,196

 

Construction/land/land development

 

17,720

 

 

 

17,694

 

 

 

18,505

 

 

 

26,291

 

 

 

26,336

 

Residential real estate(2)

 

37,996

 

 

 

40,749

 

 

 

36,221

 

 

 

14,313

 

 

 

13,493

 

Commercial and industrial

 

16,655

 

 

 

17,325

 

 

 

15,120

 

 

 

20,486

 

 

 

33,608

 

Consumer

 

130

 

 

 

135

 

 

 

182

 

 

 

407

 

 

 

179

 

Total nonperforming LHFI

 

85,315

 

 

 

81,368

 

 

 

75,002

 

 

 

64,273

 

 

 

75,812

 

Other real estate owned/repossessed assets

 

1,991

 

 

 

1,990

 

 

 

3,635

 

 

 

6,043

 

 

 

6,827

 

Total nonperforming assets

$

87,306

 

 

$

83,358

 

 

$

78,637

 

 

$

70,316

 

 

$

82,639

 

Classified assets

$

129,628

 

 

$

129,666

 

 

$

122,417

 

 

$

113,529

 

 

$

125,081

 

Past due LHFI(3)

 

67,626

 

 

 

72,774

 

 

 

42,437

 

 

 

38,838

 

 

 

66,276

 

Past due 30 to 89 days and still accruing

 

12,495

 

 

 

42,587

 

 

 

18,015

 

 

 

20,170

 

 

 

17,080

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan credit losses

 

 

 

 

 

 

 

 

 

Balance at beginning of period

$

92,011

 

 

$

91,060

 

 

$

95,989

 

 

$

100,865

 

 

$

98,375

 

Provision (benefit) for loan credit losses

 

2,715

 

 

 

3,679

 

 

 

(5,489

)

 

 

4,644

 

 

 

5,436

 

Loans charged off

 

3,700

 

 

 

4,848

 

 

 

2,025

 

 

 

11,226

 

 

 

3,706

 

Loan recoveries

 

1,400

 

 

 

2,120

 

 

 

2,585

 

 

 

1,706

 

 

 

760

 

Net charge-offs (recoveries)

 

2,300

 

 

 

2,728

 

 

 

(560

)

 

 

9,520

 

 

 

2,946

 

Balance at end of period

$

92,426

 

 

$

92,011

 

 

$

91,060

 

 

$

95,989

 

 

$

100,865

 

 

 

 

 

 

 

 

 

 

 

Credit quality ratios

 

 

 

 

 

 

 

 

 

Total nonperforming assets to total assets

 

0.90

%

 

 

0.85

%

 

 

0.81

%

 

 

0.71

%

 

 

0.83

%

Nonperforming LHFI to LHFI

 

1.11

 

 

 

1.07

 

 

 

0.99

 

 

 

0.81

 

 

 

0.95

 

Past due LHFI to LHFI

 

0.88

 

 

 

0.96

 

 

 

0.56

 

 

 

0.49

 

 

 

0.83

 

Past due 30 to 89 days and still accruing to LHFI

 

0.16

 

 

 

0.56

 

 

 

0.24

 

 

 

0.25

 

 

 

0.21

 

ALCL to nonperforming LHFI

 

108.33

 

 

 

113.08

 

 

 

121.41

 

 

 

149.35

 

 

 

133.05

 

ALCL to total LHFI

 

1.20

 

 

 

1.21

 

 

 

1.20

 

 

 

1.21

 

 

 

1.27

 

ALCL to total LHFI, adjusted(4)

 

1.29

 

 

 

1.28

 

 

 

1.25

 

 

 

1.28

 

 

 

1.34

 

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

 

0.12

 

 

 

0.15

 

 

 

(0.03

)

 

 

0.48

 

 

 

0.15

 

 

____________________________

(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 and includes past due nonperforming loans.

(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

 

June 30, 2025

 

March 31, 2025

 

June 30, 2024

 

Average Balance

 

Yield/Rate

 

Average Balance

 

Yield/Rate

 

Average Balance

 

Yield/Rate

 

 

 

 

 

 

 

 

 

 

 

 

Assets

(Dollars in thousands)

Commercial real estate

$

2,407,632

 

5.78

%

 

$

2,448,099

 

5.82

%

 

$

2,497,490

 

5.91

%

Construction/land/land development

 

739,601

 

6.92

 

 

 

821,754

 

6.87

 

 

 

1,058,972

 

6.98

 

Residential real estate(1)

 

1,955,422

 

5.62

 

 

 

1,909,922

 

5.53

 

 

 

1,787,829

 

5.48

 

Commercial and industrial ("C&I")

 

2,068,175

 

7.30

 

 

 

2,004,034

 

7.37

 

 

 

2,128,486

 

7.87

 

MW LOC

 

480,587

 

6.86

 

 

 

289,521

 

7.07

 

 

 

430,885

 

7.57

 

Consumer

 

21,851

 

7.29

 

 

 

22,709

 

7.45

 

 

 

22,396

 

8.06

 

LHFI

 

7,673,268

 

6.33

 

 

 

7,496,039

 

6.33

 

 

 

7,926,058

 

6.58

 

Loans held for sale

 

11,422

 

6.92

 

 

 

8,590

 

6.18

 

 

 

14,702

 

6.84

 

Loans receivable

 

7,684,690

 

6.33

 

 

 

7,504,629

 

6.33

 

 

 

7,940,760

 

6.58

 

Investment securities-taxable

 

980,430

 

3.15

 

 

 

1,021,904

 

3.21

 

 

 

1,046,301

 

2.54

 

Investment securities-nontaxable

 

175,101

 

3.26

 

 

 

140,875

 

2.79

 

 

 

143,232

 

2.51

 

Non-marketable equity securities held in other financial institutions

 

77,240

 

6.63

 

 

 

71,669

 

2.35

 

 

 

56,270

 

6.53

 

Interest-earning balances due from banks

 

276,372

 

4.36

 

 

 

543,821

 

4.48

 

 

 

254,627

 

5.53

 

Total interest-earning assets

 

9,193,833

 

5.87

 

 

 

9,282,898

 

5.79

 

 

 

9,441,190

 

6.04

 

Noninterest-earning assets

 

522,090

 

 

 

 

525,317

 

 

 

 

567,035

 

 

Total assets

$

9,715,923

 

 

 

$

9,808,215

 

 

 

$

10,008,225

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

Savings and interest-bearing transaction accounts

$

5,409,357

 

3.17

%

 

$

5,538,710

 

3.14

%

 

$

5,130,224

 

3.80

%

Time deposits

 

868,703

 

3.45

 

 

 

972,176

 

3.69

 

 

 

1,534,679

 

4.46

 

Total interest-bearing deposits

 

6,278,060

 

3.20

 

 

 

6,510,886

 

3.23

 

 

 

6,664,903

 

3.95

 

FHLB advances and other borrowings

 

111,951

 

4.36

 

 

 

14,148

 

2.75

 

 

 

41,666

 

4.96

 

Subordinated indebtedness

 

89,633

 

5.07

 

 

 

124,133

 

7.22

 

 

 

159,973

 

4.83

 

Total interest-bearing liabilities

 

6,479,644

 

3.25

 

 

 

6,649,167

 

3.30

 

 

 

6,866,542

 

3.98

 

Noninterest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

1,881,301

 

 

 

 

1,837,365

 

 

 

 

1,894,141

 

 

Other liabilities

 

164,647

 

 

 

 

154,934

 

 

 

 

163,273

 

 

Total liabilities

 

8,525,592

 

 

 

 

8,641,466

 

 

 

 

8,923,956

 

 

Stockholders’ Equity

 

1,190,331

 

 

 

 

1,166,749

 

 

 

 

1,084,269

 

 

Total liabilities and stockholders’ equity

$

9,715,923

 

 

 

$

9,808,215

 

 

 

$

10,008,225

 

 

Net interest spread

 

 

2.62

%

 

 

 

2.49

%

 

 

 

2.06

%

NIM

 

 

3.58

 

 

 

 

3.43

 

 

 

 

3.15

 

NIM-FTE(2)

 

 

3.61

 

 

 

 

3.44

 

 

 

 

3.17

 

 

____________________________

(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

 

June 30,
2025

 

March 31,
2025

 

December 31,
2024

 

September 30,
2024

 

June 30,
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):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) gain on sales of securities, net

 

(14,448

)

 

 

(0.36

)

 

 

 

 

 

 

 

 

(14,617

)

 

 

(0.37

)

 

 

221

 

 

 

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)

 

(158

)

 

 

 

 

 

(212

)

 

 

(0.01

)

 

 

198

 

 

 

 

 

 

 

 

 

 

 

 

800

 

 

 

0.02

 

BOLI payout

 

 

 

 

 

 

 

208

 

 

 

0.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notable noninterest expense items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expense related to questioned banker activity

 

(530

)

 

 

(0.01

)

 

 

(543

)

 

 

(0.01

)

 

 

(4,069

)

 

 

(0.10

)

 

 

(848

)

 

 

(0.02

)

 

 

(1,452

)

 

 

(0.04

)

Operating expense related to strategic Optimize Origin initiatives

 

(428

)

 

 

(0.01

)

 

 

(1,615

)

 

 

(0.04

)

 

 

(1,121

)

 

 

(0.03

)

 

 

 

 

 

 

 

 

 

 

 

 

Employee Retention Credit

 

 

 

 

 

 

 

213

 

 

 

0.01

 

 

 

1,651

 

 

 

0.04

 

 

 

 

 

 

 

 

 

 

 

 

 

Total notable items

$

(15,564

)

 

 

(0.39

)

 

$

(2,255

)

 

 

(0.06

)

 

$

(14,746

)

 

 

(0.37

)

 

$

(627

)

 

 

(0.02

)

 

$

(3,932

)

 

 

(0.10

)

 

____________________________

(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 $158,000 net loss on OREO properties for the quarter ended June 30, 2025, includes an $8,000 insurance settlement recovery that was included in noninterest income on the face of the income statement and $3,000 in repair costs that was included in noninterest expense. The $212,000 net loss 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.

Notable Items - Continued

(Unaudited)

 

 

Six Months Ended June 30,

 

 

2025

 

 

 

2024

 

 

$ 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 expense related to questioned banker activity

 

 

 

 

 

 

 

(3,212

)

 

 

(0.08

)

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

 

375

 

 

 

0.01

 

 

 

(4,131

)

 

 

(0.10

)

Notable noninterest income items:

 

 

 

 

 

 

 

MSR gain (impairment)

 

 

 

 

 

 

 

410

 

 

 

0.01

 

Loss on sales of securities, net

 

(14,448

)

 

 

(0.36

)

 

 

(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)

 

(370

)

 

 

(0.01

)

 

 

800

 

 

 

0.02

 

BOLI payout

 

208

 

 

 

0.01

 

 

 

 

 

 

 

Notable noninterest expense items:

 

 

 

 

 

 

 

Operating expense related to questioned banker activity

 

(1,073

)

 

 

(0.03

)

 

 

(1,452

)

 

 

(0.04

)

Operating expense related to strategic Optimize Origin initiatives

 

(2,043

)

 

 

(0.05

)

 

 

 

 

 

 

Employee Retention Credit

 

213

 

 

 

0.01

 

 

 

 

 

 

 

Total notable items

$

(17,819

)

 

 

(0.45

)

 

$

(3,925

)

 

 

(0.10

)

 

____________________________

(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 $370,000 net loss on OREO properties for the six months ended June 30, 2025, includes a $452,000 insurance settlement recovery that was included in noninterest income on the face of the income statement and a $151,000 repair cost that was included in noninterest expense.

 

 


Origin Bancorp, Inc.

Non-GAAP Financial Measures

(Unaudited)

 

 

At and For the Three Months Ended

 

June 30,
2025

 

March 31,
2025

 

December 31,
2024

 

September 30,
2024

 

June 30,
2024

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share amounts)

Calculation of PTPP earnings:

 

 

 

 

 

 

 

 

 

Net income

$

14,647

 

 

$

22,411

 

 

$

14,270

 

 

$

18,601

 

 

$

20,989

 

Provision (benefit) for credit losses

 

2,862

 

 

 

3,444

 

 

 

(5,398

)

 

 

4,603

 

 

 

5,231

 

Income tax expense

 

4,012

 

 

 

6,138

 

 

 

3,725

 

 

 

5,068

 

 

 

5,747

 

PTPP earnings (non-GAAP)

$

21,521

 

 

$

31,993

 

 

$

12,597

 

 

$

28,272

 

 

$

31,967

 

 

 

 

 

 

 

 

 

 

 

Calculation of PTPP ROAA:

 

 

 

 

 

 

 

 

 

PTPP earnings

$

21,521

 

 

$

31,993

 

 

$

12,597

 

 

$

28,272

 

 

$

31,967

 

Divided by number of days in the quarter

 

91

 

 

 

90

 

 

 

92

 

 

 

92

 

 

 

91

 

Multiplied by the number of days in the year

 

365

 

 

 

365

 

 

 

366

 

 

 

366

 

 

 

366

 

PTPP earnings, annualized

$

86,320

 

 

$

129,749

 

 

$

50,114

 

 

$

112,473

 

 

 

128,571

 

Divided by total average assets

 

9,715,923

 

 

 

9,808,215

 

 

 

9,978,543

 

 

 

9,985,836

 

 

 

10,008,225

 

ROAA (annualized) (GAAP)

 

0.60

%

 

 

0.93

%

 

 

0.57

%

 

 

0.74

%

 

 

0.84

%

PTPP ROAA (annualized) (non-GAAP)

 

0.89

 

 

 

1.32

 

 

 

0.50

 

 

 

1.13

 

 

 

1.28

 

 

 

 

 

 

 

 

 

 

 

Calculation of tangible book value per common share:

Total common stockholders’ equity

$

1,205,769

 

 

$

1,180,177

 

 

$

1,145,245

 

 

$

1,145,673

 

 

$

1,095,894

 

Goodwill

 

(128,679

)

 

 

(128,679

)

 

 

(128,679

)

 

 

(128,679

)

 

 

(128,679

)

Other intangible assets, net

 

(36,444

)

 

 

(38,212

)

 

 

(37,473

)

 

 

(39,272

)

 

 

(41,177

)

Tangible common equity

 

1,040,646

 

 

 

1,013,286

 

 

 

979,093

 

 

 

977,722

 

 

 

926,038

 

Divided by common shares outstanding at the end of the period

 

31,224,718

 

 

 

31,244,006

 

 

 

31,197,574

 

 

 

31,167,410

 

 

 

31,108,667

 

Book value per common share (GAAP)

$

38.62

 

 

$

37.77

 

 

$

36.71

 

 

$

36.76

 

 

$

35.23

 

Tangible book value per common share (non-GAAP)

 

33.33

 

 

 

32.43

 

 

 

31.38

 

 

 

31.37

 

 

 

29.77

 

 

 

 

 

 

 

 

 

 

 

Calculation of ROATCE:

 

 

 

 

 

 

 

 

Net income

$

14,647

 

 

$

22,411

 

 

$

14,270

 

 

$

18,601

 

 

$

20,989

 

Divided by number of days in the quarter

 

91

 

 

 

90

 

 

 

92

 

 

 

92

 

 

 

91

 

Multiplied by number of days in the year

 

365

 

 

 

365

 

 

 

366

 

 

 

366

 

 

 

366

 

Annualized net income

$

58,749

 

 

$

90,889

 

 

$

56,770

 

 

$

74,000

 

 

$

84,417

 

 

 

 

 

 

 

 

 

 

 

Total average common stockholders’ equity

$

1,190,331

 

 

$

1,166,749

 

 

$

1,149,228

 

 

$

1,125,697

 

 

$

1,084,269

 

Average goodwill

 

(128,679

)

 

 

(128,679

)

 

 

(128,679

)

 

 

(128,679

)

 

 

(128,679

)

Average other intangible assets, net

 

(37,459

)

 

 

(38,254

)

 

 

(38,646

)

 

 

(40,487

)

 

 

(42,563

)

Average tangible common equity

 

1,024,193

 

 

 

999,816

 

 

 

981,903

 

 

 

956,531

 

 

 

913,027

 

 

 

 

 

 

 

 

 

 

 

ROAE (annualized) (GAAP)

 

4.94

%

 

 

7.79

%

 

 

4.94

%

 

 

6.57

%

 

 

7.79

%

ROATCE (annualized) (non-GAAP)

 

5.74

 

 

 

9.09

 

 

 

5.78

 

 

 

7.74

 

 

 

9.25

 

 

 

 

 

 

 

 

 

 

 

Calculation of core efficiency ratio:

 

 

 

 

 

 

 

 

 

Total noninterest expense

$

61,983

 

 

$

62,068

 

 

$

65,422

 

 

$

62,521

 

 

$

64,388

 

Insurance and mortgage noninterest expense

 

(8,460

)

 

 

(8,230

)

 

 

(8,497

)

 

 

(8,448

)

 

 

(8,402

)

Adjusted total noninterest expense

 

53,523

 

 

 

53,838

 

 

 

56,925

 

 

 

54,073

 

 

 

55,986

 

 

 

 

 

 

 

 

 

 

 

Net interest income

$

82,136

 

 

$

78,459

 

 

$

78,349

 

 

$

74,804

 

 

$

73,890

 

Insurance and mortgage net interest income

 

(2,924

)

 

 

(2,815

)

 

 

(2,666

)

 

 

(2,578

)

 

 

(2,407

)

Total noninterest income

 

1,368

 

 

 

15,602

 

 

 

(330

)

 

 

15,989

 

 

 

22,465

 

Insurance and mortgage noninterest income

 

(8,030

)

 

 

(8,842

)

 

 

(6,592

)

 

 

(8,081

)

 

 

(8,543

)

Adjusted total revenue

 

72,550

 

 

 

82,404

 

 

 

68,761

 

 

 

80,134

 

 

 

85,405

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (GAAP)

 

74.23

%

 

 

65.99

%

 

 

83.85

%

 

 

68.86

%

 

 

66.82

%

Core efficiency ratio (non-GAAP)

 

73.77

 

 

 

65.33

 

 

 

82.79

 

 

 

67.48

 

 

 

65.55

 

 


Origin Bancorp, Inc.

Non-GAAP Financial Measures - Continued

(Unaudited)

 

 

Six Months Ended June 30,

 

 

2025

 

 

 

2024

 

 

 

 

 

 

(Dollars in thousands, except per share amounts)

Calculation of PTPP earnings:

 

 

 

Net income

$

37,058

 

 

$

43,621

 

Provision for credit losses

 

6,306

 

 

 

8,243

 

Income tax expense

 

10,150

 

 

 

11,974

 

PTPP earnings (non-GAAP)

$

53,514

 

 

$

63,838

 

 

 

 

 

Calculation of PTPP ROAA:

 

 

 

PTPP Earnings

$

53,514

 

 

$

63,838

 

Divided by the year-to-date number of days

 

181

 

 

 

182

 

Multiplied by number of days in the year

 

365

 

 

 

366

 

Annualized PTPP Earnings

$

107,915

 

 

$

128,378

 

 

 

 

 

Divided by total average assets

$

9,761,814

 

 

$

9,934,730

 

ROAA (annualized) (GAAP)

 

0.77

%

 

 

0.88

%

PTPP ROAA (annualized) (non-GAAP)

 

1.11

 

 

 

1.29

 

 

 

 

 

Calculation of ROATCE:

 

 

Net income

$

37,058

 

 

$

43,621

 

Divided by the year-to-date number of days

 

181

 

 

 

182

 

Multiplied by number of days in the year

 

365

 

 

 

366

 

Annualized net income

$

74,730

 

 

$

87,721

 

 

 

 

 

Total average common stockholders’ equity

$

1,178,605

 

 

$

1,073,487

 

Average goodwill

 

(128,679

)

 

 

(128,679

)

Average other intangible assets, net

 

(37,854

)

 

 

(43,631

)

Average tangible common equity

 

1,012,072

 

 

 

901,177

 

 

 

 

 

ROAE (annualized) (GAAP)

 

6.34

%

 

 

8.17

%

ROATCE (annualized) (non-GAAP)

 

7.38

 

 

 

9.73

 

 

 

 

 

Calculation of core efficiency ratio:

 

 

 

Total noninterest expense

$

124,051

 

 

$

123,095

 

Insurance and mortgage noninterest expense

 

(16,690

)

 

 

(16,447

)

Adjusted total noninterest expense

 

107,361

 

 

 

106,648

 

 

 

 

 

Net interest income

$

160,595

 

 

$

147,213

 

Insurance and mortgage net interest income

 

(5,739

)

 

 

(5,202

)

Total noninterest income

 

16,970

 

 

 

39,720

 

Insurance and mortgage noninterest income

 

(16,872

)

 

 

(18,666

)

Adjusted total revenue

 

154,954

 

 

 

163,065

 

 

 

 

 

Efficiency ratio (non-GAAP)

 

69.86

%

 

 

65.85

%

Core efficiency ratio (non-GAAP)

 

69.29

 

 

 

65.40