Origin Bancorp, Inc. Reports Earnings For Second Quarter 2021

Ruston, Louisiana, UNITED STATES


RUSTON, La., July 28, 2021 (GLOBE NEWSWIRE) -- Origin Bancorp, Inc. (Nasdaq: OBNK) ("Origin" or the "Company"), the holding company for Origin Bank (the "Bank"), today announced record net income of $27.7 million for the quarter ended June 30, 2021. This represents an increase of $2.2 million from the quarter ended March 31, 2021, and an increase of $22.8 million from the quarter ended June 30, 2020. Diluted earnings per share for the quarter ended June 30, 2021, were $1.17, up $0.09 from the linked quarter and up $0.96 from the quarter ended June 30, 2020. Pre-tax, pre-provision earnings for the quarter were $28.9 million, a decrease of 12.3% on a linked quarter basis, and a 6.5% increase on a prior year quarter basis.

“Origin delivered strong second quarter results hitting another all-time quarterly net income high” said Drake Mills, chairman, president and CEO of Origin Bancorp, Inc. “Our capital and reserve levels reflect a very strong balance sheet and our employees remain focused on continuing to build long-term value for all of our stakeholders."

Financial Highlights

  • Net income was $27.7 million for the quarter ended June 30, 2021, achieving another all-time quarterly high compared to $25.5 million for the linked quarter and $5.0 million for the quarter ended June 30, 2020.
  • Net interest income was $54.3 million for the quarter ended June 30, 2021, compared to $55.2 million for the linked quarter and $46.3 million for the quarter ended June 30, 2020.
  • Credit loss provision was a net benefit of $5.6 million for the quarter ended June 30, 2021, compared to a provision expense of $1.4 million for the linked quarter and $21.4 million for the quarter ended June 30, 2020.
  • Cost of total deposits was 0.22% for the quarter ended June 30, 2021, compared to 0.26% for the linked quarter and 0.54% for the quarter ended June 30, 2020.
  • Annualized returns on average equity and average assets were 16.54% and 1.49%, respectively, for the quarter ended June 30, 2021, compared to 15.73% and 1.40%, respectively for the quarter ended March 31, 2021, and 3.23% and 0.31%, respectively, for the quarter ended June 30, 2020.

Results of Operations for the Three Months Ended June 30, 2021

Net Interest Income and Net Interest Margin

Net interest income for the quarter ended June 30, 2021, was $54.3 million, a decrease of $947,000, or 1.7%, compared to the linked quarter. The decrease was primarily due to a $1.3 million decrease in interest income earned on the total loan portfolio offset by a $372,000 decrease in deposit costs. The decrease in interest income earned on the total loan portfolio was primarily driven by a $161.1 million decrease in the average balance of total loans caused primarily by a $142.6 million decrease in average mortgage warehouse lines of credit loan balances. The decrease in deposit costs was primarily due to a reduction in deposit rates. The average rate on time deposits decreased to 0.78% for the current quarter, down from 0.95% for the linked quarter. The average rate on interest-bearing deposits was 0.31% for the current quarter, down from 0.37% for the linked quarter.

The yield earned on interest-earning assets was 3.44%, a decrease of 14 basis points compared to the linked quarter and a 21 basis point decrease compared to the quarter ended June 30, 2020. Excluding PPP loans, the yield earned on interest-earning assets was 3.37%, a 14 basis point decrease compared to the linked quarter. The rate paid on total interest-bearing liabilities for the quarter ended June 30, 2021, was 0.53%, representing a decrease of four basis points and 36 basis points compared to the linked quarter and the quarter ended June 30, 2020, respectively.

The fully tax-equivalent net interest margin ("NIM") was 3.12% for the current quarter, a 10 basis point decrease from the linked quarter and a three basis point increase from the quarter ended June 30, 2020. Excluding PPP loans, the fully tax-equivalent NIM was 3.06%, a nine basis point decrease from the linked quarter. The primary driver of the NIM decrease was an increase in liquidity due to a shift in balance sheet composition. The average balance of interest-bearing balances due from banks increased $221.2 million during the quarter ended June 30, 2021, while the yield decreased by 11 basis points from the linked quarter.

Credit Quality

The table below includes key credit quality information:

 At and for the three months ended    
(Dollars in thousands)June 30,
2021
 March 31,
2021
 $ Change % Change
Allowance for loan credit losses$77,104  $85,136  $(8,032) (9.4)%
Classified loans83,427  95,321  (11,894) (12.5)
Total nonperforming LHFI30,502  33,358  (2,856) (8.6)
Provision for credit losses(5,609) 1,412  (7,021) (497.2)
Net charge-offs2,808  2,894  (86) (3.0)
Credit quality ratios:       
Allowance for loan credit losses to nonperforming LHFI252.78% 255.22% N/A
  -244 bp 
Allowance for loan credit losses to total LHFI1.43  1.46  N/A
  -3 bp 
Allowance for loan credit losses to total LHFI excluding PPP and warehouse loans (1)1.84  2.02  N/A
  -18 bp 
Nonperforming LHFI to LHFI0.57  0.57  N/A
  0 bp 
Net charge-offs to total average LHFI (annualized)0.20  0.21  N/A
  -1 bp 
            

___________________________
(1)   Please see the Loan Data schedule at the back of this document for additional information.

The credit loss provision net benefit compared to the provision expense for the quarter ended March 31, 2021, was primarily due to a release of allowance of $5.6 million during the current quarter driven by continued improvement in forecasted economic conditions, at June 30, 2021. While economic forecasts have improved, uncertainty remains for the remainder of the 2021 year due to risks related to the resurgence or lingering effects of COVID-19, inflationary and labor pressures as well as continued supply-chain disruptions.

The Company's quarterly net charge-offs were stable with the linked quarter, and decreased $3.7 million compared to the quarter ended June 30, 2020. Classified loans declined $11.9 million at June 30, 2021, compared to March 31, 2021, and represented 1.66% as a percentage of LHFI, excluding PPP loans, and 9.53% as a percentage of total risk-based capital (at the Origin Bancorp, Inc. level) compared to 1.81% and 11.10%, respectively, at March 31, 2021.

Noninterest Income

Noninterest income for the quarter ended June 30, 2021, was $12.4 million, a decrease of $4.7 million, or 27.4%, from the linked quarter. The decrease from the linked quarter was primarily driven by decreases of $1.8 million, $1.7 million, $971,000 and $721,000 in mortgage banking revenue, gain on sales of securities, net, limited partnership investment income, and insurance commission and fee income, respectively, which was partially offset by a $554,000 increase in other noninterest income. The decreases in gain on sales of securities, net, limited partnership investment income, and insurance commission and fee income were primarily driven by linked quarter recorded income that was higher than the quarterly trends typically experienced.

The $1.8 million decrease in mortgage banking revenue is mainly due to a lower gain on sales of $2.7 million, due to a 25.3% decrease in sales volume and an 17.4% decrease in sales margin. This decline was partially offset by a $1.2 million increase in the impact of the mortgage pipeline valuation due to the increased market interest rates.

The $554,000 increase in other noninterest income was driven by a $349,000 increase in fair value option loans, securities and related swaps during the current quarter compared to the linked quarter. At June 30, 2021, the Company had $28.4 million of fair value option loans and securities, and swings in value quarter to quarter can be caused by changes in benchmark interest rates and curves, such as United States Treasury rates.

Noninterest Expense

Noninterest expense for the quarter ended June 30, 2021, was $37.8 million, a decrease of $1.6 million, compared to the linked quarter. The decrease from the linked quarter was largely driven by decreases of $1.7 million and $626,000 in other noninterest expense and regulatory assessments, respectively, which was partially offset by an increase of $449,000 in loan related expenses.

The $1.7 million decrease in other noninterest expense was due to a $1.6 million payment related to the early termination of long-term Federal Home Loan Bank ("FHLB") advances last quarter with no similar transaction during the quarter ended June 30, 2021.

The $626,000 decrease in regulatory assessments compared to the linked quarter was due to a $280,000 accrual release from the first quarter 2021 as a result of FDIC assessments.

The increase in loan related expenses was primarily due to an increase of $330,000 in loan-related legal fees and repossession costs recorded in conjunction with workout credits.

Financial Condition

Loans

  • Total LHFI decreased $453.5 million compared to the linked quarter and increased $84.1 million compared to June 30, 2020.
  • Mortgage warehouse lines of credit decreased $225.1 million compared to the linked quarter and increased $96.1 million compared to June 30, 2020.
  • PPP loans, net of deferred fees and costs, totaled $369.9 million at June 30, 2021, a decrease of $214.2 million compared to the linked quarter. Net deferred loan fees and costs on PPP loans were $9.3 million at June 30, 2021.
  • Average LHFI decreased $142.8 million, compared to the linked quarter, and increased $588.0 million compared to June 30, 2020.

Total LHFI at June 30, 2021, were $5.40 billion, reflecting a decrease of 7.8% compared to the linked quarter and an increase of 1.6%, compared to June 30, 2020. The decrease in LHFI compared to the linked quarter, was primarily driven by decreases in mortgage warehouse lines of credit and PPP loans, respectively. Higher mortgage interest rates during the period and a decline in mortgage refinancing activity were the largest drivers of the lower mortgage warehouse volumes from the abnormally high levels seen in the recent past. PPP loans have decreased primarily due to $230.2 million in PPP loan principal forgiveness experienced during the quarter. Total LHFI at June 30, 2021, excluding PPP and mortgage warehouse lines of credit, were $4.16 billion, reflecting a $14.1 million or 0.3% decrease compared to the linked quarter and an increase of $167.2 million, or 4.2% compared to June 30, 2020. During the quarter ended June 30, 2021, we proactively reduced $47.0 million of outstanding loan balances that were previously identified as work out credits.

Deposits

  • Total deposits decreased $317.8 million compared to the linked quarter and increased $656.1 million compared to June 30, 2020.
  • Brokered deposits decreased by $571.7 million and $490.9 million compared to the linked quarter and June 30, 2020, respectively.
  • Average total deposits for the quarter ended June 30, 2021, increased by $373.9 million and $1.28 billion over the linked quarter and the quarter ended June 30, 2020, respectively.

Total deposits at June 30, 2021, were $6.03 billion, reflecting a decrease of 5.0% compared to the linked quarter and an increase of 12.2% compared to June 30, 2020. The decrease from the linked quarter was caused by a decrease in brokered deposits in response to funding needs during the quarter. The decrease was partially offset by a $187.2 million increase in deposits from business depositors.

Increases of $730.3 million and $267.7 million in deposits from business depositors and public funds, respectively, drove the increase in total deposits compared to June 30, 2020, which was offset by a $490.9 million decrease in brokered deposits.

For the quarter ended June 30, 2021, average noninterest-bearing deposits as a percentage of total average deposits was 29.4%, compared to 29.0% for the quarter ended March 31, 2021, and 31.8% for the quarter ended June 30, 2020.

Borrowings

  • Average FHLB advances and other borrowings for the quarter ended June 30, 2021, decreased by $295.0 million and $408.3 million compared to the quarter ended March 31, 2021 and the quarter ended June 30, 2020, respectively.

PPP forgiveness payments continued, non-brokered deposits increased and warehouse loans declined during the quarter ended June 30, 2021, driving an increase in overall liquidity and reducing reliance on borrowings. Average FHLB advances and other borrowings decreased 52.9% and 60.8% for the quarter ended June 30, 2021, compared to the quarter ended March 31, 2021 and to the quarter ended June 30, 2020, respectively. During the quarter ended June 30, 2021, the Company decreased its short-term average FHLB advances to near zero from $278.1 million during the quarter ended March 31, 2021, primarily due to shifts in the composition of the balance sheet.

Stockholders' equity was $688.2 million at June 30, 2021, an increase of $31.9 million compared to $656.4 million at March 31, 2021, and an increase of $73.5 million compared to $614.8 million at June 30, 2020. The increase from the linked quarter was primarily due to net income and other comprehensive income, net of tax for the quarter of $27.7 million and $6.7 million, respectively, which was partially offset by the quarterly dividend declared during the quarter ended June 30, 2021. The increase from the June 30, 2020, quarter was primarily caused by net income retained during the intervening period.

Conference Call

Origin will hold a conference call to discuss its second quarter 2021 results on Thursday, July 29, 2021, at 8:00 a.m. Central Time (9:00 a.m. Eastern Time). To participate in the live conference call, please dial (844) 695-5516; International: (412) 902-6750 and request to be joined into the Origin Bancorp, Inc. (OBNK) call. A simultaneous audio-only webcast may be accessed via Origin's website at www.origin.bank under the Investor Relations, News & Events, Events & Presentations link or directly by visiting: https://services.choruscall.com/mediaframe/webcast.html?webcastid=agVFdi1L.

If you are unable to participate during the live webcast, the webcast will be archived on the Investor Relations section of Origin's website at www.origin.bank, under Investor Relations, News & Events, Events & Presentations.

About Origin Bancorp, Inc.

Origin is a financial holding company headquartered in Ruston, Louisiana. Origin's wholly owned bank subsidiary, Origin Bank, was founded in 1912. Deeply rooted in Origin's history is a culture committed to providing personalized, relationship banking to its clients and communities. Origin provides a broad range of financial services to businesses, municipalities, high net-worth individuals and retail clients. Origin currently operates 44 banking centers located from Dallas/Fort Worth and Houston, Texas across North Louisiana and into Mississippi. For more information, visit www.origin.bank.

Forward-Looking Statements

This press release contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include information regarding Origin's future financial performance, business and growth strategy, projected plans and objectives, including the Company’s loan loss reserves and allowance for credit losses related to the COVID-19 pandemic and any expected purchases of its outstanding common stock, and related transactions and other projections based on macroeconomic and industry trends, including expectations regarding efforts to respond to the COVID-19 pandemic and changes to interest rates by the Federal Reserve and the resulting impact on Origin's results of operations, estimated forbearance amounts and expectations regarding the Company's liquidity, including in connection with advances obtained from the FHLB, which are all subject to change and may be inherently unreliable due to the multiple factors that impact broader economic and industry trends, and any such changes may be material. Such forward-looking statements are based on various facts and derived utilizing important assumptions and current expectations, estimates and projections about Origin and its subsidiaries, any of which may change over time and some of which may be beyond Origin's control. Statements or statistics preceded by, followed by or that otherwise include the words "anticipates," "believes," "estimates," "expects," “foresees,” "intends," "plans," "projects," and similar expressions or future or conditional verbs such as "could," "may," “might,” "should," "will," and "would" or variations of such terms are generally forward-looking in nature and not historical facts, although not all forward-looking statements include the foregoing words. Further, certain factors that could affect Origin's future results and cause actual results to differ materially from those expressed in the forward-looking statements include, but are not limited to: the continuing duration and impacts of the COVID-19 global pandemic and continuing development and distribution of COVID-19 vaccines, as well as other efforts to contain the virus's transmission, including the effect of these factors and developments on Origin’s business, customers and economic conditions generally, as well as the impact of the actions taken by governmental authorities to address the impact of COVID-19 on the United States economy, including, any economic stimulus legislation; deterioration of Origin's asset quality; factors that can impact the performance of Origin’s loan portfolio, including real estate values and liquidity in Origin's primary market areas; the financial health of Origin's commercial borrowers and the success of construction projects that Origin finances; changes in the value of collateral securing Origin's loans; Origin’s ability to anticipate interest rate changes and manage interest rate risk; the effectiveness of Origin’s risk management framework and quantitative models; the risk of widespread inflation; Origin’s inability to receive dividends from Origin Bank and to service debt, pay dividends to Origin’s common stockholders, repurchase Origin’s shares of common stock and satisfy obligations as they become due; business and economic conditions generally and in the financial services industry, nationally and within Origin's primary market areas; changes in Origin’s operation or expansion strategy or Origin's ability to prudently manage its growth and execute its strategy; changes in management personnel; Origin's ability to maintain important customer relationships, reputation or otherwise avoid liquidity risks; increasing costs as Origin grows deposits; operational risks associated with Origin’s business; volatility and direction of market interest rates; increased competition in the financial services industry, particularly from regional and national institutions; difficult market conditions and unfavorable economic trends in the United States generally, and particularly in the market areas in which Origin operates and in which its loans are concentrated; an increase in unemployment levels and slowdowns in economic growth; Origin's level of nonperforming assets and the costs associated with resolving any problem loans including litigation and other costs; the credit risk associated with the substantial amount of commercial real estate, construction and land development, and commercial loans in Origin's loan portfolio; changes in the laws, rules, regulations, interpretations or policies relating to financial institutions, and potential expenses associated with complying with such regulations, periodic changes to the extensive body of accounting rules and best practices; further government intervention in the U.S. financial system; compliance with governmental and regulatory requirements, including the Dodd-Frank Wall Street Reform and Consumer Protection Act and others relating to banking, consumer protection, securities and tax matters; Origin's ability to comply with applicable capital and liquidity requirements, including its ability to generate liquidity internally or raise capital on favorable terms, including continued access to the debt and equity capital markets; changes in the utility of Origin's non-GAAP liquidity measurements and its underlying assumptions or estimates; uncertainty regarding the future of the London Interbank Offered Rate and the impact of any replacement alternatives on Origin’s business; possible changes in trade, monetary and fiscal policies, laws and regulations and other activities of governments, agencies and similar organizations; natural disasters and adverse weather events, acts of terrorism, an outbreak of hostilities, regional or national protests and civil unrest (including any resulting branch closures or property damage), widespread illness or public health outbreaks or other international or domestic calamities, and other matters beyond Origin’s control; and system failures, cybersecurity threats or security breaches and the cost of defending against them. For a discussion of these and other risks that may cause actual results to differ from expectations, please refer to the sections titled "Cautionary Note Regarding Forward-Looking Statements" and "Risk Factors" in Origin's most recent Annual Report on Form 10-K filed with the Securities and Exchange Commission and any updates to those sections set forth in Origin's subsequent Quarterly Reports on Form 10-Q and Current Reports on Form 8-K. If one or more events related to these or other risks or uncertainties materialize, or if Origin's underlying assumptions prove to be incorrect, actual results may differ materially from what Origin anticipates. Accordingly, you should not place undue reliance on any forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made, and Origin does not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise.

New risks and uncertainties arise from time to time, and it is not possible for Origin to predict those events or how they may affect Origin. In addition, Origin cannot assess the impact of each factor on Origin's business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. Furthermore, many of these risks and uncertainties are currently amplified by and may continue to be amplified by or may, in the future, be amplified by, the COVID-19 pandemic and the impact of varying governmental responses that affect Origin's customers and the economies where they operate. All forward-looking statements, expressed or implied, included in this communication are expressly qualified in their entirety by this cautionary statement. This cautionary statement should also be considered in connection with any subsequent written or oral forward-looking statements that Origin or persons acting on Origin's behalf may issue. Annualized, pro forma, adjusted, projected and estimated numbers are used for illustrative purpose only, are not forecasts and may not reflect actual results.

Contact:
Chris Reigelman, Origin Bancorp, Inc.
318-497-3177 / chris@origin.bank

Origin Bancorp, Inc.
Selected Quarterly Financial Data

 At and for the three months ended
 June 30,
2021
 March 31,
2021
 December 31,
2020
 September 30,
2020
 June 30,
2020
          
Income statement and share amounts(Dollars in thousands, except per share amounts, unaudited)
Net interest income$54,292  $55,239  $51,819  $50,617  $46,290 
Provision for credit losses(5,609) 1,412  6,333  13,633  21,403 
Noninterest income12,438  17,131  15,381  18,051  19,076 
Noninterest expense37,832  39,436  38,884  38,734  38,220 
Income before income tax expense34,507  31,522  21,983  16,301  5,743 
Income tax expense6,774  6,009  4,431  3,206  786 
Net income$27,733  $25,513  $17,552  $13,095  $4,957 
Pre-tax, pre-provision ("PTPP") earnings (1)$28,898  $32,934  $28,316  $29,934  $27,146 
Basic earnings per common share1.18  1.09  0.75  0.56  0.21 
Diluted earnings per common share1.17  1.08  0.75  0.56  0.21 
Dividends declared per common share0.13  0.10  0.10  0.0925  0.0925 
Weighted average common shares outstanding - basic23,410,693  23,393,356  23,392,684  23,374,496  23,347,744 
Weighted average common shares outstanding - diluted23,604,566  23,590,430  23,543,917  23,500,596  23,466,326 
          
Balance sheet data         
Total LHFI$5,396,306  $5,849,760  $5,724,773  $5,612,666  $5,312,194 
Total assets7,268,068  7,563,175  7,628,268  7,101,338  6,643,909 
Total deposits6,028,352  6,346,194  5,751,315  5,935,925  5,372,222 
Total stockholders' equity688,235  656,355  647,150  627,637  614,781 
          
Performance metrics and capital ratios         
Yield on LHFI4.00% 4.03% 3.89% 4.02% 4.09%
Yield on interest earnings assets3.44  3.58  3.47  3.64  3.65 
Cost of interest bearing deposits0.31  0.37  0.43  0.61  0.79 
Cost of total deposits0.22  0.26  0.31  0.42  0.54 
Net interest margin, fully tax equivalent3.12  3.22  3.07  3.18  3.09 
Net interest margin, excluding PPP loans, fully tax equivalent (2)3.06  3.15  3.17  3.28  3.15 
Return on average stockholders' equity (annualized)16.54  15.73  10.92  8.28  3.23 
Return on average assets (annualized)1.49  1.40  0.97  0.77  0.31 
PTPP return on average stockholders' equity (annualized) (1)17.23  20.30  17.61  18.92  17.67 
PTPP return on average assets (annualized) (1)1.55  1.81  1.57  1.77  1.69 
Efficiency ratio (3)56.69  54.49  57.86  56.41  58.47 
Book value per common share$29.28  $27.94  $27.53  $26.70  $26.16 
Tangible book value per common share (1)28.01  26.66  26.23  25.39  24.84 
Common equity tier 1 to risk-weighted assets (4)11.03% 10.16% 9.95% 9.93% 10.35%
Tier 1 capital to risk-weighted assets (4)11.19  10.32  10.11  10.09  10.52 
Total capital to risk-weighted assets (4)14.85  13.92  13.79  12.48  12.91 
Tier 1 leverage ratio (4)8.87  8.67  8.62  9.19  9.10 
               

____________________________
(1)   PTPP earnings, PTPP return on average stockholders' equity, PTPP return on average assets and tangible book value per common share are non-GAAP financial measures. For a reconciliation of these non-GAAP financial measures to their comparable GAAP measures, please see last two pages.
(2)   Net interest margin, excluding PPP loans, fully tax equivalent is calculated by removing average PPP loans from average interest earning assets, and removing the associated interest income (net of 35 basis points assumed cost of funds on average PPP loan balances) from net interest income.
(3)   Calculated by dividing noninterest expense by the sum of net interest income plus noninterest income.
(4)   June 30, 2021, ratios are estimated and calculated at the Company level, which is subject to the capital adequacy requirements of the Federal Reserve Board.

Origin Bancorp, Inc.
Consolidated Quarterly Statements of Income

 Three months ended
 June 30,
2021
 March 31,
2021
 December 31,
2020
 September 30,
2020
 June 30,
2020
          
Interest and dividend income(Dollars in thousands, except per share amounts, unaudited)
Interest and fees on loans$55,529  $56,810  $54,193  $54,150  $50,722 
Investment securities-taxable3,115  3,300  3,154  2,704  2,732 
Investment securities-nontaxable1,590  1,672  1,708  1,571  1,391 
Interest and dividend income on assets held in other financial institutions414  345  367  375  619 
Total interest and dividend income60,648  62,127  59,422  58,800  55,464 
Interest expense         
Interest-bearing deposits3,417  3,789  4,582  5,698  6,620 
FHLB advances and other borrowings1,106  1,269  1,339  1,564  1,641 
Subordinated debentures1,833  1,830  1,682  921  913 
Total interest expense6,356  6,888  7,603  8,183  9,174 
Net interest income 54,292  55,239  51,819  50,617  46,290 
Provision for credit losses(5,609) 1,412  6,333  13,633  21,403 
Net interest income after provision for credit losses59,901  53,827  45,486  36,984  24,887 
Noninterest income         
Service charges and fees3,739  3,343  3,420  3,268  2,990 
Mortgage banking revenue2,765  4,577  6,594  9,523  10,717 
Insurance commission and fee income3,050  3,771  2,732  3,218  3,109 
Gain on sales of securities, net5  1,668  225  301   
Loss on sales and disposals of other assets, net(42) (38) (33) (247) (908)
Limited partnership investment income801  1,772  368  130  9 
Swap fee income24  348  233  110  1,527 
Other fee income623  771  604  576  607 
Other income1,473  919  1,238  1,172  1,025 
Total noninterest income12,438  17,131  15,381  18,051  19,076 
Noninterest expense         
Salaries and employee benefits22,354  22,325  22,475  22,597  24,045 
Occupancy and equipment, net4,349  4,339  4,271  4,263  4,267 
Data processing2,313  2,173  2,178  2,065  2,075 
Electronic banking989  961  942  954  890 
Communications514  415  449  422  419 
Advertising and marketing748  680  1,108  1,281  610 
Professional services836  973  1,176  785  843 
Regulatory assessments544  1,170  1,135  1,310  766 
Loan related expenses2,154  1,705  1,856  1,809  1,509 
Office and operations1,498  1,454  1,472  1,367  1,344 
Intangible asset amortization222  234  237  237  287 
Franchise tax expense629  619  665  511  514 
Other expenses682  2,388  920  1,133  651 
Total noninterest expense37,832  39,436  38,884  38,734  38,220 
Income before income tax expense34,507  31,522  21,983  16,301  5,743 
Income tax expense6,774  6,009  4,431  3,206  786 
Net income$27,733  $25,513  $17,552  $13,095  $4,957 
Basic earnings per common share$1.18  $1.09  $0.75  $0.56  $0.21 
Diluted earnings per common share1.17  1.08  0.75  0.56  0.21 
               

Origin Bancorp, Inc.
Selected Year-to-Date Financial Data

 Six Months Ended June 30,
(Dollars in thousands, except per share amounts)2021 2020
Income statement and share amounts(Unaudited) (Unaudited)
Net interest income$109,531  $89,100 
Provision for credit losses(4,197) 39,934 
Noninterest income29,569  31,220 
Noninterest expense77,268  74,317 
Income before income tax expense66,029  6,069 
Income tax expense12,783  359 
Net income$53,246  $5,710 
PTPP earnings (1)$61,832  $46,003 
Basic earnings per common share (2)2.28  0.24 
Diluted earnings per common share(2)2.26  0.24 
Dividends declared per common share0.23  0.185 
Weighted average common shares outstanding - basic23,402,073  23,350,673 
Weighted average common shares outstanding - diluted23,597,291  23,498,910 
    
Performance metrics   
Yield on LHFI4.02% 4.43%
Yield on interest earning assets3.51  3.98 
Cost of interest bearing deposits0.34  1.03 
Cost of total deposits0.24  0.73 
Net interest margin, fully tax equivalent3.17  3.25 
Net interest margin, excluding PPP loans, fully tax equivalent (3)3.10  3.28 
Return on average stockholders' equity (annualized)16.14  1.87 
Return on average assets (annualized)1.45  0.19 
PTPP return on average stockholders' equity (annualized) (1)18.74  15.05 
PTPP return on average assets (annualized) (1)1.68  1.56 
Efficiency ratio (4)55.55  61.77 
      

____________________________
(1)   PTPP earnings, PTPP return on average stockholders' equity, and PTPP return on average assets are non-GAAP financial measures. For a reconciliation of these non-GAAP financial measures to their comparable GAAP measures, please see last two pages.
(2)   Due to the combined impact of the repurchase of common stock on the quarterly average common shares outstanding calculation compared to the impact of the repurchase of common stock shares on the year-to-date average common outstanding calculation, and the effect of rounding, the sum of the quarterly earnings per common share may not equal the year-to-date earnings per common share amount.
(3)   Net interest margin, excluding PPP loans, fully tax equivalent is calculated by removing average PPP loans from average interest earning assets, and removing the associated interest income (net of 35 basis points assumed cost of funds on average PPP loan balances) from net interest income.
(4)   Calculated by dividing noninterest expense by the sum of net interest income plus noninterest income.

Origin Bancorp, Inc.
Consolidated Balance Sheets

(Dollars in thousands)June 30,
2021
 March 31,
2021
 December 31,
2020
 September 30,
2020
 June 30,
2020
Assets(Unaudited) (Unaudited)   (Unaudited) (Unaudited)
Cash and due from banks$155,311  $64,330  $60,544  $61,250  $57,054 
Interest-bearing deposits in banks289,421  200,571  316,670  160,661  99,282 
Total cash and cash equivalents444,732  264,901  377,214  221,911  156,336 
Securities:         
Available for sale973,948  980,132  1,004,674  797,260  720,616 
Held to maturity, net of allowance for credit losses37,835  37,983  38,128  38,193  38,287 
Securities carried at fair value through income10,973  11,077  11,554  11,813  11,977 
Total securities1,022,756  1,029,192  1,054,356  847,266  770,880 
Non-marketable equity securities held in other financial institutions41,468  47,274  62,586  38,052  41,864 
Loans held for sale124,710  144,950  191,512  155,525  121,541 
Loans5,396,306  5,849,760  5,724,773  5,612,666  5,312,194 
Less: allowance for loan credit losses77,104  85,136  86,670  81,643  70,468 
Loans, net of allowance for loan credit losses5,319,202  5,764,624  5,638,103  5,531,023  5,241,726 
Premises and equipment, net80,133  81,064  81,763  79,254  80,025 
Mortgage servicing rights16,081  17,552  13,660  14,322  15,235 
Cash surrender value of bank-owned life insurance37,959  37,757  37,553  37,332  37,102 
Goodwill and other intangible assets, net30,024  30,246  30,480  30,717  30,953 
Accrued interest receivable and other assets151,003  145,615  141,041  145,936  148,247 
Total assets$7,268,068  $7,563,175  $7,628,268  $7,101,338  $6,643,909 
Liabilities and Stockholders' Equity         
Noninterest-bearing deposits$1,861,016  $1,736,534  $1,607,564  $1,599,436  $1,584,746 
Interest-bearing deposits3,554,427  3,962,082  3,478,985  3,640,587  3,041,859 
Time deposits612,909  647,578  664,766  695,902  745,617 
Total deposits6,028,352  6,346,194  5,751,315  5,935,925  5,372,222 
FHLB advances and other borrowings314,123  325,751  984,608  360,325  478,260 
Subordinated debentures157,298  157,239  157,181  78,596  78,567 
Accrued expenses and other liabilities80,060  77,636  88,014  98,855  100,079 
Total liabilities6,579,833  6,906,820  6,981,118  6,473,701  6,029,128 
Stockholders' equity         
Common stock117,511  117,444  117,532  117,533  117,506 
Additional paid-in capital237,338  236,934  237,341  236,679  236,156 
Retained earnings314,472  289,792  266,628  251,427  240,506 
Accumulated other comprehensive income18,914  12,185  25,649  21,998  20,613 
Total stockholders' equity688,235  656,355  647,150  627,637  614,781 
Total liabilities and stockholders' equity$7,268,068  $7,563,175  $7,628,268  $7,101,338  $6,643,909 
                    

Origin Bancorp, Inc.
Loan Data

 At and for the three months ended
(Dollars in thousands, unaudited)June 30,
2021
 March 31,
2021
 December 31,
2020
 September 30,
2020
 June 30,
2020
LHFI         
Commercial real estate$1,480,536  $1,454,649  $1,387,939  $1,367,916  $1,323,754 
Construction/land/land development497,170  548,236  531,860  560,857  570,032 
Residential real estate966,301  904,753  885,120  832,055  769,354 
Total real estate loans2,944,007  2,907,638  2,804,919  2,760,828  2,663,140 
Paycheck Protection Program369,910  584,148  546,519  552,329  549,129 
Commercial and industrial1,200,881  1,250,350  1,271,343  1,263,279  1,313,405 
Mortgage warehouse lines of credit865,255  1,090,347  1,084,001  1,017,501  769,157 
Consumer16,253  17,277  17,991  18,729  17,363 
Total LHFI5,396,306  5,849,760  5,724,773  5,612,666  5,312,194 
Less: allowance for loan credit losses77,104  85,136  86,670  81,643  70,468 
LHFI, net$5,319,202  $5,764,624  $5,638,103  $5,531,023  $5,241,726 
          
Nonperforming assets         
Nonperforming LHFI         
Commercial real estate$1,544  $1,085  $3,704  $4,669  $4,717 
Construction/land/land development621  2,431  2,962  2,976  3,726 
Residential real estate10,571  10,692  6,530  8,259  6,713 
Commercial and industrial17,723  19,094  12,897  14,255  14,772 
Consumer43  56  56  69  119 
Total nonperforming LHFI30,502  33,358  26,149  30,228  30,047 
Nonperforming loans held for sale1,606  963  681  483  734 
Total nonperforming loans32,108  34,321  26,830  30,711  30,781 
Repossessed assets4,723  3,893  1,927  718  4,155 
Total nonperforming assets$36,831  $38,214  $28,757  $31,429  $34,936 
Classified assets$88,150  $99,214  $109,708  $101,577  $100,299 
Past due LHFI (1)30,446  26,574  25,763  29,194  23,751 
          
Allowance for loan credit losses         
Balance at beginning of period$85,136  $86,670  $81,643  $70,468  $56,063 
Provision for loan credit losses(5,224) 1,360  6,784  12,970  20,878 
Loans charged off3,010  3,027  2,089  2,293  6,587 
Loan recoveries202  133  332  498  114 
Net charge-offs2,808  2,894  1,757  1,795  6,473 
Balance at end of period$77,104  $85,136  $86,670  $81,643  $70,468 
          
Credit quality ratios         
Total nonperforming assets to total assets0.51% 0.51% 0.38% 0.44% 0.53%
Total nonperforming loans to total loans0.58  0.57  0.45  0.53  0.57 
Nonperforming LHFI to LHFI0.57  0.57  0.46  0.54  0.57 
Past due LHFI to LHFI0.56  0.45  0.45  0.52  0.45 
Allowance for loan credit losses to nonperforming LHFI252.78  255.22  331.45  270.09  234.53 
Allowance for loan credit losses to total LHFI1.43  1.46  1.51  1.45  1.33 
Allowance for loan credit losses to total LHFI excluding PPP and warehouse loans (2)1.84  2.02  2.10  2.00  1.75 
Net charge-offs to total average LHFI (annualized)0.20  0.21
  0.13  0.13  0.53 
Net charge-offs to total average LHFI (annualized), excluding PPP loans0.23  0.23  0.14  0.15  0.58 
               

____________________________
(1)   Past due LHFI are defined as loans 30 days or more past due.
(2)   The allowance for loan credit losses ("ACL") to total LHFI excluding PPP and warehouse loans is calculated by excluding the ACL for warehouse loans from the numerator and excluding the PPP and warehouse loans from the denominator. Due to their low-risk profile, mortgage warehouse loans require a disproportionately low allocation of the allowance for loan credit losses.

Origin Bancorp, Inc.
Average Balances and Yields/Rates

 Three months ended
 June 30, 2021 March 31, 2021 June 30, 2020
 Average Balance Yield/Rate Average Balance Yield/Rate Average Balance Yield/Rate
            
Assets(Dollars in thousands, unaudited)
Commercial real estate$1,465,799  4.12% $1,421,819  4.16% $1,307,715  4.45%
Construction/land/land development516,794  4.18  541,782  4.09  562,233  4.40 
Residential real estate929,332  4.11  888,208  4.04  742,657  4.47 
Paycheck Protection Program ("PPP")521,551  4.27  565,653  4.40  449,680  2.73 
Commercial and industrial excl. PPP1,240,252  3.80  1,255,436  3.95  1,378,898  3.92 
Mortgage warehouse lines of credit819,233  3.63  961,808  3.67  462,088  3.79 
Consumer16,632  5.83  17,649  5.81  18,362  6.49 
LHFI5,509,593  4.00  5,652,355  4.03  4,921,633  4.09 
Loans held for sale68,797  3.51  87,177  2.71  91,991  3.11 
Loans receivable5,578,390  3.99  5,739,532  4.01  5,013,624  4.07 
Investment securities-taxable749,538  1.67  750,801  1.78  492,752  2.23 
Investment securities-nontaxable280,504  2.27  295,000  2.30  208,667  2.68 
Non-marketable equity securities held in other financial institutions46,898  2.12  60,326  1.45  51,713  2.29 
Interest-bearing balances due from banks417,782  0.16  196,616  0.27  345,906  0.38 
Total interest-earning assets7,073,112  3.44  7,042,275  3.58  6,112,662  3.65 
Noninterest-earning assets(1)401,839    340,220    334,864   
Total assets$7,474,951    $7,382,495    $6,447,526   
            
Liabilities and Stockholders' Equity           
Liabilities           
Interest-bearing liabilities           
Savings and interest-bearing transaction accounts$3,774,529  0.23% $3,513,281  0.26% $2,633,520  0.51%
Time deposits631,654  0.78  656,255  0.95  751,607  1.75 
Total interest-bearing deposits4,406,183  0.31  4,169,536  0.37  3,385,127  0.79 
FHLB advances and other borrowings262,806  1.69  557,798  0.92  671,108  0.98 
Subordinated debentures157,276  4.67  157,221  4.72  78,557  4.68 
Total interest-bearing liabilities4,826,265  0.53  4,884,555  0.57  4,134,792  0.89 
Noninterest-bearing liabilities           
Noninterest-bearing deposits1,837,823    1,700,523    1,578,987   
Other liabilities(1)138,165    139,554    115,849   
Total liabilities6,802,253    6,724,632    5,829,628   
Stockholders' Equity672,698    657,863    617,898   
Total liabilities and stockholders' equity$7,474,951    $7,382,495    $6,447,526   
Net interest spread  2.91%   3.01%   2.76%
Net interest margin  3.08    3.18    3.05 
Net interest margin - (tax- equivalent)(2)  3.12    3.22    3.09 
Net interest margin excluding PPP loans - (tax- equivalent)(3)  3.06    3.15    3.15 
            

____________________________
(1)   Includes Government National Mortgage Association ("GNMA") repurchase average balances of $60.3 million, $59.0 million, and $29.0 million for the three months ended June 30, 2021, March 31, 2021, and June 30, 2020, respectively. The GNMA repurchase asset and liability are recorded as equal offsetting amounts in the consolidated balance sheets, with the asset included in Loans held for sale and the liability included in FHLB advances and other borrowings.
(2)   In order to present pre-tax income and resulting yields on tax-exempt investments comparable to those on taxable investments, a tax-equivalent adjustment has been computed. This adjustment also includes income tax credits received on Qualified School Construction Bonds.
(3)   Net interest margin, excluding PPP loans, fully tax equivalent is calculated by removing average PPP loans from average interest earning assets, and removing the associated interest income (net of 35 basis points assumed cost of funds on average PPP loan balances) from net interest income.

Origin Bancorp, Inc.
Non-GAAP Financial Measures

 At and for the three months ended
 June 30,
2021
 March 31,
2021
 December 31,
2020
 September 30,
2020
 June 30,
2020
          
Calculation of Tangible Common Equity:(Dollars in thousands, except per share amounts, unaudited)
Total common stockholders' equity$688,235  $656,355  $647,150  $627,637  $614,781 
Less: goodwill and other intangible assets, net30,024  30,246  30,480  30,717  30,953 
Tangible Common Equity$658,211  $626,109  $616,670  $596,920  $583,828 
          
Calculation of Tangible Book Value per Common Share:        
Divided by common shares outstanding at the end of the period23,502,215  23,488,884  23,506,312  23,506,586  23,501,233 
Tangible Book Value per Common Share$28.01  $26.66  $26.23  $25.39  $24.84 
          
Calculation of PTPP Earnings:         
Net Income$27,733  $25,513  $17,552  $13,095  $4,957 
Plus: provision for credit losses(5,609) 1,412  6,333  13,633  21,403 
Plus: income tax expense6,774  6,009  4,431  3,206  786 
PTPP Earnings$28,898  $32,934  $28,316  $29,934  $27,146 
          
Calculation of PTPP ROAA and PTPP ROAE:         
PTPP Earnings$28,898  $32,934  $28,316  $29,934  $27,146 
Divided by number of days in the quarter91  90  92  92  91 
Multiplied by the number of days in the year365  365  366  366  366 
Annualized PTPP Earnings$115,910  $133,566  $112,648  $119,085  $109,181 
          
Divided by total average assets$7,474,951  $7,382,495  $7,164,028  $6,746,585  $6,447,526 
PTPP ROAA (annualized)1.55% 1.81% 1.57% 1.77% 1.69%
          
Divided by total average stockholder's equity$672,698  $657,863  $639,508  $629,533  $617,898 
PTPP ROAE (annualized)17.23% 20.30% 17.61% 18.92% 17.67%
               

Origin Bancorp, Inc.
Non-GAAP Financial Measures

 Six Months Ended June 30,
(Dollars in thousands, except per share amounts, unaudited)2021 2020
Calculation of PTPP Earnings:  
Net Income$53,246  $5,710 
Plus: provision for credit losses(4,197) 39,934 
Plus: income tax expense12,783  359 
PTPP Earnings$61,832  $46,003 
    
Calculation of PTPP ROAA and PTPP ROAE:  
PTPP Earnings$61,832  $46,003 
Divided by number of days in this period181  182 
Multiplied by the number of days in the year365  366 
Annualized PTPP Earnings$124,689  $92,512 
    
Divided by total average assets$7,428,978  $5,924,115 
PTPP ROAA1.68% 1.56%
    
Divided by total average stockholder's equity$665,322  $614,530 
PTPP ROAE18.74% 15.05%