Origin Bancorp, Inc. Reports Earnings For First Quarter 2025

RUSTON, La., April 23, 2025 (GLOBE NEWSWIRE) -- Origin Bancorp, Inc. (NYSE: OBK) (โ€œOrigin,โ€ โ€œwe,โ€ โ€œourโ€ or the โ€œCompanyโ€), the holding company for Origin Bank (the โ€œBankโ€), today announced net income of $22.4 million, or $0.71 diluted earnings per share (โ€œEPSโ€) for the quarter ended March 31, 2025, compared to net income of $14.3 million, or $0.46 diluted earnings per share, for the quarter ended December 31, 2024. Pre-tax, pre-provision (โ€œPTPPโ€)(1) earnings were $32.0 million for the quarter ended March 31, 2025, compared to $12.6 million for the linked quarter.

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

(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.

ย ย ย ย ย 

Optimize Origin

  • In January 2025, we announced our initiative to drive elite financial performance and enhance our award-winning culture.
  • Built on three primary pillars:
    • Productivity, Delivery & Efficiency
    • Balance Sheet Optimization
    • Culture & Employee Engagement
  • Established near term target of greater than a 1% ROAA run rate by 4Q25 and an ultimate target of top quartile ROAA.
  • Near term target is being achieved in part by branch consolidation, headcount reduction, securities optimization, capital optimization, cash/liquidity management, mortgage restructuring, as well as other opportunistic efficiency optimizations throughout the organization.
  • We believe the actions we have taken will drive earnings improvement of approximately $23.4 million annually on a pre-tax pre-provision basis.
ย ย ย ย ย 

Financial Highlights

  • Net interest income was $78.5ย million for the quarter ended March 31, 2025, reflecting an increase of $110,000, or 0.1%, compared to the linked quarter and is at its highest level in eight quarters.
  • Net income was $22.4 million for the quarter ended March 31, 2025, reflecting an increase of $8.1 million, or 57.0% compared to the linked quarter.
  • Our fully tax equivalent net interest margin (โ€œNIM-FTEโ€) expanded 11 basis points for the quarter ended March 31, 2025, compared to the quarter ended December 31, 2024. This expansion was driven primarily by a 34 basis point reduction in rates paid on interest-bearing liabilities, offset by a 12 basis point decline in our yield earned on interest-earning assets.
  • Return on average assets (โ€œROAAโ€), annualized, was 0.93% for the quarter ended March 31, 2025, a 63.2% increase when compared to 0.57% in the linked quarter. PTPP ROAA(1), annualized, was 1.32% for the quarter ended March 31, 2025, reflecting an increase of 164.0% compared to 0.50% in the linked quarter.
  • Total loans held for investment (โ€œLHFIโ€) were $7.59 billion at March 31, 2025, reflecting an increase of $11.8 million, or 0.2%, compared to December 31, 2024. Average LHFI were $7.50 billion for the quarter ended March 31, 2025, reflecting a decrease of $298.2 million, or 3.83%, compared to the quarter ended December 31, 2024.
  • Total deposits were $8.34 billion at March 31, 2025, reflecting an increase of $115.3 million, or 1.4%, compared to December 31, 2024. Deposits, excluding brokered deposits, were $8.29 billion at March 31, 2025, reflecting an increase of $145.5 million, or 1.8%, compared to December 31, 2024.

(1) PTPP ROAA is a non-GAAP financial measure, please see the last few pages of this document for a reconciliation of this alternative financial measure to its most directly comparable GAAP measure.

Results of Operations for the Quarter Ended March 31, 2025

Net Interest Income and Net Interest Margin

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

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

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

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

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

The Federal Reserve Board sets various benchmark rates, including the federal funds rate, and thereby influences the general market rates of interest, including the loan and deposit rates offered by financial institutions. On Septemberย 18, 2024, the Federal Reserve reduced the federal funds target rate range by 50 basis points, to a range of 4.75% to 5.00%, marking the first rate reduction since early 2020. Subsequently, it implemented two additional reductions, with the current federal funds target range set to 4.25% to 4.50% on December 18, 2024. The Federal Reserve maintained this target range throughout the first quarter of 2025. In total, the federal funds target range has decreased 100 basis points from its recent cycle high.

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

Credit Quality

The table below includes key credit quality information:

ย At and For the Three Months Endedย Changeย % Change
(Dollars in thousands, unaudited)March 31,
2025
ย December 31,
2024
ย March 31,
2024
ย Linked
Quarter
ย Linked
Quarter
Past due LHFI$72,774ย ย $42,437ย ย $32,835ย ย $30,337ย ย 71.5%
Allowance for loan credit losses (โ€œALCLโ€)ย 92,011ย ย ย 91,060ย ย ย 98,375ย ย ย 951ย ย 1.0ย 
Classified loansย 127,676ย ย ย 118,782ย ย ย 84,217ย ย ย 8,894ย ย 7.5ย 
Total nonperforming LHFIย 81,368ย ย ย 75,002ย ย ย 40,439ย ย ย 6,366ย ย 8.5ย 
Provision (benefit) for credit lossesย 3,444ย ย ย (5,398)ย ย 3,012ย ย ย 8,842ย ย N/Mย 
Net charge-offs (recoveries)ย 2,728ย ย ย (560)ย ย 2,582ย ย ย 3,288ย ย N/Mย 
Credit quality ratios(1):ย ย ย ย ย ย ย ย ย ย 
ALCL to nonperforming LHFIย 113.08%ย ย 121.41%ย ย 243.27%ย ย (8.33)%ย N/Aย 
ALCL to total LHFIย 1.21ย ย ย 1.20ย ย ย 1.25ย ย ย 0.01ย ย N/Aย 
ALCL to total LHFI, adjusted(2)ย 1.28ย ย ย 1.25ย ย ย 1.30ย ย ย 0.03ย ย N/Aย 
Classified loans to total LHFIย 1.68ย ย ย 1.57ย ย ย 1.07ย ย ย 0.11ย ย N/Aย 
Nonperforming LHFI to LHFIย 1.07ย ย ย 0.99ย ย ย 0.51ย ย ย 0.08ย ย N/Aย 
Net charge-offs to total average LHFI (annualized)ย 0.15ย ย ย (0.03)ย ย 0.13ย ย ย 0.18ย ย N/Aย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 

___________________________

ย N/M = Not meaningful.
ย N/A = Not applicable.
(1)Please see the Loan Data schedule at the back of this document for additional information.
(2)The ALCL to total LHFI, adjusted, is calculated by excluding the ALCL for MW LOC loans from the total LHFI ALCL in the numerator and excluding the MW LOC loans from the LHFI in the denominator. Due to their low-risk profile, MW LOC loans require a disproportionately low allocation of the ALCL.
ย ย 

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

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

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

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

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

Noninterest Income

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

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

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

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

Noninterest Expense

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

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

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

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

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

Financial Condition

Loans

  • Total LHFI at March 31, 2025, were $7.59 billion, an increase of $11.8 million, or 0.2%, from $7.57 billion at December 31, 2024, and a decrease of $314.5 million, or 4.0%, compared to March 31, 2024.
  • The primary driver of the increase during the quarter ended March 31, 2025, compared to the linked quarter, were increases in multi-family real estate, MW LOC, residential real estate - single family and commercial and industrial loans of $64.3 million, $55.1 million, $33.1 million and $19.5 million, respectively. These increases were partially offset by decreases of $93.6 million and $65.4 million in total commercial real estate and construction/land/land development loans, respectively.

Securities

  • Total securities at March 31, 2025 were $1.18 billion, an increase of $58.8 million, or 5.3%, from $1.12 billion at December 31, 2024, and a decrease of $30.4 million, or 2.5%, compared to March 31, 2024.
  • The increase in securities was due to purchases of $73.1 million in the current quarter. This was partially offset by maturities, scheduled principal payments and calls.
  • Accumulated other comprehensive loss, net of taxes, primarily associated with unrealized losses within the available for sale portfolio, was $90.4 million at March 31, 2025, a decrease of $15.6 million, or 14.7% , from the linked quarter.
  • The weighted average effective duration for the total securities portfolio was 4.10 years as of March 31, 2025, compared to 4.46 years as of December 31, 2024.

Deposits

  • Total deposits at March 31, 2025, were $8.34 billion, an increase of $115.3ย million, or 1.4%, compared to the linked quarter, and a decrease of $167.1 million, or 2.0%, from March 31, 2024. The increase in the current quarter compared to the linked quarter was primarily due to an increase of $278.9 million in money market deposits. The increase was partially offset by decreases of $78.0 million and $67.1 million in time deposits (excluding brokered time deposits) and interest-bearing demand deposits, respectively.
  • At March 31, 2025, noninterest-bearing deposits as a percentage of total deposits were 22.7%, compared to 23.1% and 22.2% at December 31, 2024, and March 31, 2024, respectively. Excluding brokered deposits, noninterest-bearing deposits as a percentage of total deposits were 22.8%, compared to 23.3% and 23.9% at December 31, 2024, and March 31, 2024, respectively.

Subordinate debentures

  • Total subordinated debentures at March 31, 2025, were $89.6 million, a decrease of $70.3 million, or 44.0%, from $159.9 million at December 31, 2024, and a decrease of $71.1 million, or 44.2%, compared to March 31, 2024.
  • The decrease was due to the redemption of $70.0ย million in subordinated debentures in conjunction with our Optimize Origin initiative, as forecasted in our fourth quarter 2024 investor presentation. We recognized $681,000 in original issue discount amortization related to the redemption during the current quarter. Based upon our forecast, the redemption is expected to result in approximately $2.1ย million in annualized future interest expense savings.

Conference Call

Origin will hold a conference call to discuss its first quarter 2025 results on Thursday, Aprilย 24, 2025, at 8:00 a.m. Central Time (9:00 a.m. Eastern Time). To participate in the live conference call, please dial +1 (929) 272-1574 (U.S. Local / International 1); +1 (857) 999-3259 (U.S. Local / International 2); +1 (888) 700-7550 (U.S. Toll Free), enter Conference ID: 66134 and request to be joined into the Origin Bancorp, Inc. (OBK) call. A simultaneous audio-only webcast may be accessed via Originโ€™s website at www.origin.bank under the investor relations, News & Events, Events & Presentations link or directly by visiting https://dealroadshow.com/e/ORIGINQ125.

If you are unable to participate during the live webcast, the webcast will be archived on the Investor Relations section of Originโ€™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. Originโ€™s wholly owned bank subsidiary, Origin Bank, was founded in 1912 in Choudrant, Louisiana. Deeply rooted in Originโ€™s history is a culture committed to providing personalized relationship banking to businesses, municipalities, and personal clients to enrich the lives of the people in the communities it serves. Origin provides a broad range of financial services and currently operates more than 55 locations in Dallas/Fort Worth, East Texas, Houston, North Louisiana, Mississippi, South Alabama and the Florida Panhandle. For more information, visit www.origin.bank.

Non-GAAP Financial Measures

Origin reports its results in accordance with generally accepted accounting principles in the United States of America ("GAAP"). However, management believes that certain supplemental non-GAAP financial measures may provide meaningful information to investors that is useful in understanding Origin's results of operations and underlying trends in its business. However, non-GAAP financial measures are supplemental and should be viewed in addition to, and not as an alternative for, Origin's reported results prepared in accordance with GAAP. The following are the non-GAAP measures used in this release: PTPP earnings, PTPP ROAA, tangible book value per common share, adjusted tangible book value per common share, ROATCE, and core efficiency ratio.

Please see the last few pages of this release for reconciliations of non-GAAP measures to the most directly comparable financial measures calculated in accordance with GAAP.

Forward-Looking Statements

This press release contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include information regarding Origin Bancorp, Incโ€™s (โ€œOriginโ€, โ€œweโ€, โ€œourโ€ or the โ€œCompanyโ€) 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 Originโ€™s results of operations, estimated forbearance amounts and expectations regarding the Companyโ€™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 Originโ€™s control. Statements or statistics preceded by, followed by or that otherwise include the words โ€œassumes,โ€ โ€œanticipates,โ€ โ€œbelieves,โ€ โ€œestimates,โ€ โ€œexpects,โ€ โ€œforesees,โ€ โ€œintends,โ€ โ€œplans,โ€ โ€œprojects,โ€ and similar expressions or future or conditional verbs such as โ€œcould,โ€ โ€œmay,โ€ โ€œmight,โ€ โ€œshould,โ€ โ€œwill,โ€ and โ€œwouldโ€ 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 Originโ€™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 Originโ€™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 Originโ€™s asset quality; (4) factors that can impact the performance of Originโ€™s loan portfolio, including real estate values and liquidity in Originโ€™s primary market areas; (5) the financial health of Originโ€™s commercial borrowers and the success of construction projects that Origin finances; (6) changes in the value of collateral securing Originโ€™s loans; (7) the impact of generative artificial intelligence; (8) Originโ€™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 Originโ€™s risk management framework and quantitative models; (11) Originโ€™s inability to receive dividends from Origin Bank and to service debt, pay dividends to Originโ€™s common stockholders, repurchase Originโ€™s shares of common stock and satisfy obligations as they become due; (12) the impact of labor pressures; (13) changes in Originโ€™s operation or expansion strategy or Originโ€™s ability to prudently manage its growth and execute its strategy; (14) changes in management personnel; (15) Originโ€™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 Originโ€™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) Originโ€™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 Originโ€™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) Originโ€™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 โ€œCautionary Note Regarding Forward-Looking Statementsโ€ and โ€œRisk Factorsโ€ in Originโ€™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 Originโ€™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 Originโ€™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 Originโ€™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 Originโ€™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)
ย 
ย Three Months Ended
ย March 31,
2025
ย December 31,
2024
ย September 30,
2024
ย June 30,
2024
ย March 31,
2024
ย ย ย ย ย ย ย ย ย ย 
Income statement and share amounts(Dollars in thousands, except per share amounts)
Net interest income$78,459ย ย $78,349ย ย $74,804ย ย $73,890ย ย $73,323ย 
Provision (benefit) for credit lossesย 3,444ย ย ย (5,398)ย ย 4,603ย ย ย 5,231ย ย ย 3,012ย 
Noninterest incomeย 15,602ย ย ย (330)ย ย 15,989ย ย ย 22,465ย ย ย 17,255ย 
Noninterest expenseย 62,068ย ย ย 65,422ย ย ย 62,521ย ย ย 64,388ย ย ย 58,707ย 
Income before income tax expenseย 28,549ย ย ย 17,995ย ย ย 23,669ย ย ย 26,736ย ย ย 28,859ย 
Income tax expenseย 6,138ย ย ย 3,725ย ย ย 5,068ย ย ย 5,747ย ย ย 6,227ย 
Net income$22,411ย ย $14,270ย ย $18,601ย ย $20,989ย ย $22,632ย 
PTPP earnings(1)$31,993ย ย $12,597ย ย $28,272ย ย $31,967ย ย $31,871ย 
Basic earnings per common shareย 0.72ย ย ย 0.46ย ย ย 0.60ย ย ย 0.68ย ย ย 0.73ย 
Diluted earnings per common shareย 0.71ย ย ย 0.46ย ย ย 0.60ย ย ย 0.67ย ย ย 0.73ย 
Dividends declared per common shareย 0.15ย ย ย 0.15ย ย ย 0.15ย ย ย 0.15ย ย ย 0.15ย 
Weighted average common shares outstanding - basicย 31,205,752ย ย ย 31,155,486ย ย ย 31,130,293ย ย ย 31,042,527ย ย ย 30,981,333ย 
Weighted average common shares outstanding - dilutedย 31,412,010ย ย ย 31,308,805ย ย ย 31,239,877ย ย ย 31,131,829ย ย ย 31,078,910ย 
ย ย ย ย ย ย ย ย ย ย 
Balance sheet dataย ย ย ย ย ย ย ย ย 
Total LHFI$7,585,526ย ย $7,573,713ย ย $7,956,790ย ย $7,959,171ย ย $7,900,027ย 
Total LHFI excluding MW LOCย 7,181,395ย ย ย 7,224,632ย ย ย 7,461,602ย ย ย 7,452,666ย ย ย 7,499,032ย 
Total assetsย 9,750,372ย ย ย 9,678,702ย ย ย 9,965,986ย ย ย 9,947,182ย ย ย 9,892,379ย 
Total depositsย 8,338,412ย ย ย 8,223,120ย ย ย 8,486,568ย ย ย 8,510,842ย ย ย 8,505,464ย 
Total stockholdersโ€™ equityย 1,180,177ย ย ย 1,145,245ย ย ย 1,145,673ย ย ย 1,095,894ย ย ย 1,078,853ย 
ย ย ย ย ย ย ย ย ย ย 
Performance metrics and capital ratiosย ย ย ย ย ย ย ย ย 
Yield on LHFIย 6.33%ย ย 6.47%ย ย 6.67%ย ย 6.58%ย ย 6.58%
Yield on interest-earnings assetsย 5.79ย ย ย 5.91ย ย ย 6.09ย ย ย 6.04ย ย ย 5.99ย 
Cost of interest-bearing depositsย 3.23ย ย ย 3.61ย ย ย 4.01ย ย ย 3.95ย ย ย 3.85ย 
Cost of total depositsย 2.52ย ย ย 2.79ย ย ย 3.14ย ย ย 3.08ย ย ย 2.99ย 
NIM - fully tax equivalent ("FTE")ย 3.44ย ย ย 3.33ย ย ย 3.18ย ย ย 3.17ย ย ย 3.19ย 
Return on average assets (annualized) ("ROAA")ย 0.93ย ย ย 0.57ย ย ย 0.74ย ย ย 0.84ย ย ย 0.92ย 
PTPP ROAA (annualized)(1)ย 1.32ย ย ย 0.50ย ย ย 1.13ย ย ย 1.28ย ย ย 1.30ย 
Return on average stockholdersโ€™ equity (annualized) ("ROAE")ย 7.79ย ย ย 4.94ย ย ย 6.57ย ย ย 7.79ย ย ย 8.57ย 
Book value per common share$37.77ย ย $36.71ย ย $36.76ย ย $35.23ย ย $34.79ย 
Tangible book value per common share(1)ย 32.43ย ย ย 31.38ย ย ย 31.37ย ย ย 29.77ย ย ย 29.24ย 
Adjusted tangible book value per common share(1)ย 35.33ย ย ย 34.78ย ย ย 34.39ย ย ย 33.86ย ย ย 33.27ย 
Return on average tangible common equity (annualized) ("ROATCE")(1)ย 9.09%ย ย 5.78%ย ย 7.74%ย ย 9.25%ย ย 10.24%
Efficiency ratio(2)ย 65.99ย ย ย 83.85ย ย ย 68.86ย ย ย 66.82ย ย ย 64.81ย 
Core efficiency ratio(1)ย 65.33ย ย ย 82.79ย ย ย 67.48ย ย ย 65.55ย ย ย 65.24ย 
Common equity tier 1 to risk-weighted assets(3)ย 13.57ย ย ย 13.32ย ย ย 12.46ย ย ย 12.15ย ย ย 11.97ย 
Tier 1 capital to risk-weighted assets(3)ย 13.76ย ย ย 13.52ย ย ย 12.64ย ย ย 12.33ย ย ย 12.15ย 
Total capital to risk-weighted assets(3)ย 15.81ย ย ย 16.44ย ย ย 15.45ย ย ย 15.16ย ย ย 14.98ย 
Tier 1 leverage ratio(3)ย 11.47ย ย ย 11.08ย ย ย 10.93ย ย ย 10.70ย ย ย 10.66ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 

___________________________

(1)PTPP earnings, PTPP ROAA, tangible book value per common share, adjusted tangible book value per common share, ROATCE, and core efficiency ratio are either non-GAAP financial measures or use a non-GAAP contributor in the formula. For a reconciliation of these alternative financial measures to their most directly comparable GAAP measures, please see the last few pages of this release.
(2)Calculated by dividing noninterest expense by the sum of net interest income plus noninterest income.
(3)March 31, 2025, ratios are estimated and calculated at the Company level, which is subject to the capital adequacy requirements of the Federal Reserve Board.
ย ย 


Origin Bancorp, Inc.
Consolidated Quarterly Statements of Income
(Unaudited)
ย 
ย Three Months Ended
ย March 31,
2025
ย December 31,
2024
ย September 30,
2024
ย June 30,
2024
ย March 31,
2024
ย ย ย ย ย ย ย ย ย ย 
Interest and dividend income(Dollars in thousands, except per share amounts)
Interest and fees on loans$117,075ย ย $127,021ย ย $133,195ย $129,879ย $127,186ย 
Investment securities-taxableย 8,076ย ย ย 6,651ย ย ย 6,536ย ย 6,606ย ย 6,849ย 
Investment securities-nontaxableย 968ย ย ย 964ย ย ย 905ย ย 893ย ย 910ย 
Interest and dividend income on assets held in other financial institutionsย 6,424ย ย ย 5,197ย ย ย 3,621ย ย 4,416ย ย 3,756ย 
Total interest and dividend incomeย 132,543ย ย ย 139,833ย ย ย 144,257ย ย 141,794ย ย 138,701ย 
Interest expenseย ย ย ย ย ย ย ย ย 
Interest-bearing depositsย 51,779ย ย ย 59,511ย ย ย 67,051ย ย 65,469ย ย 62,842ย 
FHLB advances and other borrowingsย 96ย ย ย 88ย ย ย 482ย ย 514ย ย 518ย 
Subordinated indebtednessย 2,209ย ย ย 1,885ย ย ย 1,920ย ย 1,921ย ย 2,018ย 
Total interest expenseย 54,084ย ย ย 61,484ย ย ย 69,453ย ย 67,904ย ย 65,378ย 
Net interest incomeย 78,459ย ย ย 78,349ย ย ย 74,804ย ย 73,890ย ย 73,323ย 
Provision (benefit) for credit lossesย 3,444ย ย ย (5,398)ย ย 4,603ย ย 5,231ย ย 3,012ย 
Net interest income after provision for credit lossesย 75,015ย ย ย 83,747ย ย ย 70,201ย ย 68,659ย ย 70,311ย 
Noninterest incomeย ย ย ย ย ย ย ย ย 
Insurance commission and fee incomeย 7,927ย ย ย 5,441ย ย ย 6,928ย ย 6,665ย ย 7,725ย 
Service charges and feesย 4,716ย ย ย 4,801ย ย ย 4,664ย ย 4,862ย ย 4,688ย 
Other fee incomeย 2,301ย ย ย 2,152ย ย ย 2,114ย ย 2,404ย ย 2,247ย 
Mortgage banking revenueย 915ย ย ย 1,151ย ย ย 1,153ย ย 1,878ย ย 2,398ย 
Swap fee incomeย 533ย ย ย 116ย ย ย 106ย ย 44ย ย 57ย 
(Loss) gain on sales of securities, netย โ€”ย ย ย (14,617)ย ย 221ย ย โ€”ย ย (403)
Limited partnership investment (loss) incomeย (1,692)ย ย (62)ย ย 375ย ย 68ย ย 138ย 
Change in fair value of equity investmentsย โ€”ย ย ย โ€”ย ย ย โ€”ย ย 5,188ย ย โ€”ย 
Other incomeย 902ย ย ย 688ย ย ย 428ย ย 1,356ย ย 405ย 
Total noninterest income (loss)ย 15,602ย ย ย (330)ย ย 15,989ย ย 22,465ย ย 17,255ย 
Noninterest expenseย ย ย ย ย ย ย ย ย 
Salaries and employee benefitsย 37,731ย ย ย 36,405ย ย ย 38,491ย ย 38,109ย ย 35,818ย 
Occupancy and equipment, netย 8,544ย ย ย 7,913ย ย ย 6,298ย ย 7,009ย ย 6,645ย 
Data processingย 2,957ย ย ย 3,414ย ย ย 3,470ย ย 3,468ย ย 3,145ย 
Office and operationsย 2,972ย ย ย 2,883ย ย ย 2,984ย ย 3,072ย ย 2,502ย 
Intangible asset amortizationย 1,761ย ย ย 1,800ย ย ย 1,905ย ย 2,137ย ย 2,137ย 
Regulatory assessmentsย 1,392ย ย ย 1,535ย ย ย 1,791ย ย 1,842ย ย 1,734ย 
Advertising and marketingย 1,133ย ย ย 1,929ย ย ย 1,449ย ย 1,328ย ย 1,444ย 
Professional servicesย 1,250ย ย ย 2,064ย ย ย 2,012ย ย 1,303ย ย 1,231ย 
Electronic bankingย 1,354ย ย ย 1,377ย ย ย 1,308ย ย 1,238ย ย 1,239ย 
Loan-related expensesย 599ย ย ย 431ย ย ย 751ย ย 1,077ย ย 905ย 
Franchise tax expenseย 675ย ย ย 884ย ย ย 721ย ย 815ย ย 477ย 
Other expensesย 1,700ย ย ย 4,787ย ย ย 1,341ย ย 2,990ย ย 1,430ย 
Total noninterest expenseย 62,068ย ย ย 65,422ย ย ย 62,521ย ย 64,388ย ย 58,707ย 
Income before income tax expenseย 28,549ย ย ย 17,995ย ย ย 23,669ย ย 26,736ย ย 28,859ย 
Income tax expenseย 6,138ย ย ย 3,725ย ย ย 5,068ย ย 5,747ย ย 6,227ย 
Net income$22,411ย ย $14,270ย ย $18,601ย $20,989ย $22,632ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 


Origin Bancorp, Inc.
Consolidated Balance Sheets
(Unaudited)
ย ย ย ย ย ย ย ย ย ย 
(Dollars in thousands)March 31,
2025
ย December 31,
2024
ย September 30,
2024
ย June 30,
2024
ย March 31,
2024
Assetsย ย ย ย ย ย ย ย ย 
Cash and due from banks$112,888ย ย $132,991ย ย $159,337ย ย $137,615ย ย $98,147ย 
Interest-bearing deposits in banksย 373,314ย ย ย 337,258ย ย ย 161,854ย ย ย 150,435ย ย ย 193,365ย 
Total cash and cash equivalentsย 486,202ย ย ย 470,249ย ย ย 321,191ย ย ย 288,050ย ย ย 291,512ย 
Securities:ย ย ย ย ย ย ย ย ย 
AFSย 1,161,368ย ย ย 1,102,528ย ย ย 1,160,965ย ย ย 1,160,048ย ย ย 1,190,922ย 
Held to maturity, net of allowance for credit lossesย 11,094ย ย ย 11,095ย ย ย 11,096ย ย ย 11,616ย ย ย 11,651ย 
Securities carried at fair value through incomeย 6,512ย ย ย 6,512ย ย ย 6,533ย ย ย 6,499ย ย ย 6,755ย 
Total securitiesย 1,178,974ย ย ย 1,120,135ย ย ย 1,178,594ย ย ย 1,178,163ย ย ย 1,209,328ย 
Non-marketable equity securities held in other financial institutionsย 71,754ย ย ย 71,643ย ย ย 67,068ย ย ย 64,010ย ย ย 53,870ย 
Loans held for saleย 10,191ย ย ย 10,494ย ย ย 7,631ย ย ย 18,291ย ย ย 14,975ย 
LHFIย 7,585,526ย ย ย 7,573,713ย ย ย 7,956,790ย ย ย 7,959,171ย ย ย 7,900,027ย 
Less: ALCLย 92,011ย ย ย 91,060ย ย ย 95,989ย ย ย 100,865ย ย ย 98,375ย 
LHFI, net of ALCLย 7,493,515ย ย ย 7,482,653ย ย ย 7,860,801ย ย ย 7,858,306ย ย ย 7,801,652ย 
Premises and equipment, netย 123,847ย ย ย 126,620ย ย ย 126,751ย ย ย 121,562ย ย ย 120,931ย 
Cash surrender value of bank-owned life insuranceย 41,021ย ย ย 40,840ย ย ย 40,602ย ย ย 40,365ย ย ย 40,134ย 
Goodwillย 128,679ย ย ย 128,679ย ย ย 128,679ย ย ย 128,679ย ย ย 128,679ย 
Other intangible assets, netย 38,212ย ย ย 37,473ย ย ย 39,272ย ย ย 41,177ย ย ย 43,314ย 
Accrued interest receivable and other assetsย 177,977ย ย ย 189,916ย ย ย 195,397ย ย ย 208,579ย ย ย 187,984ย 
Total assets$9,750,372ย ย $9,678,702ย ย $9,965,986ย ย $9,947,182ย ย $9,892,379ย 
Liabilities and Stockholdersโ€™ Equityย ย ย ย ย ย ย ย ย 
Noninterest-bearing deposits$1,888,808ย ย $1,900,651ย ย $1,893,767ย ย $1,866,622ย ย $1,887,066ย 
Interest-bearing deposits excluding brokered interest-bearing deposits, if anyย 5,536,636ย ย ย 5,301,243ย ย ย 5,137,940ย ย ย 4,984,817ย ย ย 4,990,632ย 
Time depositsย 862,968ย ย ย 941,000ย ย ย 1,023,252ย ย ย 1,022,589ย ย ย 1,030,656ย 
Brokered depositsย 50,000ย ย ย 80,226ย ย ย 431,609ย ย ย 636,814ย ย ย 597,110ย 
Total depositsย 8,338,412ย ย ย 8,223,120ย ย ย 8,486,568ย ย ย 8,510,842ย ย ย 8,505,464ย 
FHLB advances and other borrowingsย 12,488ย ย ย 12,460ย ย ย 30,446ย ย ย 40,737ย ย ย 13,158ย 
Subordinated indebtednessย 89,599ย ย ย 159,943ย ย ย 159,861ย ย ย 159,779ย ย ย 160,684ย 
Accrued expenses and other liabilitiesย 129,696ย ย ย 137,934ย ย ย 143,438ย ย ย 139,930ย ย ย 134,220ย 
Total liabilitiesย 8,570,195ย ย ย 8,533,457ย ย ย 8,820,313ย ย ย 8,851,288ย ย ย 8,813,526ย 
Stockholdersโ€™ equity:ย ย ย ย ย ย ย ย ย 
Common stockย 156,220ย ย ย 155,988ย ย ย 155,837ย ย ย 155,543ย ย ย 155,057ย 
Additional paid-in capitalย 538,790ย ย ย 537,366ย ย ย 535,662ย ย ย 532,950ย ย ย 530,380ย 
Retained earningsย 575,578ย ย ย 557,920ย ย ย 548,419ย ย ย 534,585ย ย ย 518,325ย 
Accumulated other comprehensive lossย (90,411)ย ย (106,029)ย ย (94,245)ย ย (127,184)ย ย (124,909)
Total stockholdersโ€™ equityย 1,180,177ย ย ย 1,145,245ย ย ย 1,145,673ย ย ย 1,095,894ย ย ย 1,078,853ย 
ย  Total liabilities and stockholdersโ€™ equity$9,750,372ย ย $9,678,702ย ย $9,965,986ย ย $9,947,182ย ย $9,892,379ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 


Origin Bancorp, Inc.
Loan Data
(Unaudited)
ย ย 
ย At and For the Three Months Ended
ย March 31,
2025
ย December 31,
2024
ย September 30,
2024
ย June 30,
2024
ย March 31,
2024
ย ย ย ย ย ย ย ย ย ย 
LHFI(Dollars in thousands)
Owner occupied commercial real estate$937,985ย ย $975,947ย ย $991,671ย ย $959,850ย ย $948,624ย 
Non-owner occupied commercial real estateย 1,445,864ย ย ย 1,501,484ย ย ย 1,533,093ย ย ย 1,563,152ย ย ย 1,472,164ย 
Construction/land/land developmentย 798,609ย ย ย 864,011ย ย ย 991,545ย ย ย 1,017,389ย ย ย 1,168,597ย 
Residential real estate - single familyย 1,465,192ย ย ย 1,432,129ย ย ย 1,414,013ย ย ย 1,421,027ย ย ย 1,373,532ย 
Multi-family real estateย 489,765ย ย ย 425,460ย ย ย 434,317ย ย ย 398,202ย ย ย 359,765ย 
Total real estate loansย 5,137,415ย ย ย 5,199,031ย ย ย 5,364,639ย ย ย 5,359,620ย ย ย 5,322,682ย 
Commercial and industrialย 2,022,085ย ย ย 2,002,634ย ย ย 2,074,037ย ย ย 2,070,947ย ย ย 2,154,151ย 
MW LOCย 404,131ย ย ย 349,081ย ย ย 495,188ย ย ย 506,505ย ย ย 400,995ย 
Consumerย 21,895ย ย ย 22,967ย ย ย 22,926ย ย ย 22,099ย ย ย 22,199ย 
Total LHFIย 7,585,526ย ย ย 7,573,713ย ย ย 7,956,790ย ย ย 7,959,171ย ย ย 7,900,027ย 
Less: ALCLย 92,011ย ย ย 91,060ย ย ย 95,989ย ย ย 100,865ย ย ย 98,375ย 
LHFI, net$7,493,515ย ย $7,482,653ย ย $7,860,801ย ย $7,858,306ย ย $7,801,652ย 
ย ย ย ย ย ย ย ย ย ย 
Nonperforming assets(1)ย ย ย ย ย ย ย ย ย 
Nonperforming LHFIย ย ย ย ย ย ย ย ย 
Commercial real estate$5,465ย ย $4,974ย ย $2,776ย ย $2,196ย ย $4,474ย 
Construction/land/land developmentย 17,694ย ย ย 18,505ย ย ย 26,291ย ย ย 26,336ย ย ย 383ย 
Residential real estate(2)ย 40,749ย ย ย 36,221ย ย ย 14,313ย ย ย 13,493ย ย ย 14,918ย 
Commercial and industrialย 17,325ย ย ย 15,120ย ย ย 20,486ย ย ย 33,608ย ย ย 20,560ย 
Consumerย 135ย ย ย 182ย ย ย 407ย ย ย 179ย ย ย 104ย 
Total nonperforming LHFIย 81,368ย ย ย 75,002ย ย ย 64,273ย ย ย 75,812ย ย ย 40,439ย 
Other real estate owned/repossessed assetsย 1,990ย ย ย 3,635ย ย ย 6,043ย ย ย 6,827ย ย ย 3,935ย 
Total nonperforming assets$83,358ย ย $78,637ย ย $70,316ย ย $82,639ย ย $44,374ย 
Classified assets$129,666ย ย $122,417ย ย $113,529ย ย $125,081ย ย $88,152ย 
Past due LHFI(3)ย 72,774ย ย ย 42,437ย ย ย 38,838ย ย ย 66,276ย ย ย 32,835ย 
ย ย ย ย ย ย ย ย ย ย 
Allowance for loan credit lossesย ย ย ย ย ย ย ย ย 
Balance at beginning of period$91,060ย ย $95,989ย ย $100,865ย ย $98,375ย ย $96,868ย 
Provision (benefit) for loan credit lossesย 3,679ย ย ย (5,489)ย ย 4,644ย ย ย 5,436ย ย ย 4,089ย 
Loans charged offย 4,848ย ย ย 2,025ย ย ย 11,226ย ย ย 3,706ย ย ย 6,683ย 
Loan recoveriesย 2,120ย ย ย 2,585ย ย ย 1,706ย ย ย 760ย ย ย 4,101ย 
Net charge-offs (recoveries)ย 2,728ย ย ย (560)ย ย 9,520ย ย ย 2,946ย ย ย 2,582ย 
Balance at end of period$92,011ย ย $91,060ย ย $95,989ย ย $100,865ย ย $98,375ย 
ย ย ย ย ย ย ย ย ย ย 
Credit quality ratiosย ย ย ย ย ย ย ย ย 
Total nonperforming assets to total assetsย 0.85%ย ย 0.81%ย ย 0.71%ย ย 0.83%ย ย 0.45%
Nonperforming LHFI to LHFIย 1.07ย ย ย 0.99ย ย ย 0.81ย ย ย 0.95ย ย ย 0.51ย 
Past due LHFI to LHFIย 0.96ย ย ย 0.56ย ย ย 0.49ย ย ย 0.83ย ย ย 0.42ย 
ALCL to nonperforming LHFIย 113.08ย ย ย 121.41ย ย ย 149.35ย ย ย 133.05ย ย ย 243.27ย 
ALCL to total LHFIย 1.21ย ย ย 1.20ย ย ย 1.21ย ย ย 1.27ย ย ย 1.25ย 
ALCL to total LHFI, adjusted(4)ย 1.28ย ย ย 1.25ย ย ย 1.28ย ย ย 1.34ย ย ย 1.30ย 
Net charge-offs (recoveries) to total average LHFI (annualized)ย 0.15ย ย ย (0.03)ย ย 0.48ย ย ย 0.15ย ย ย 0.13ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 

___________________________

(1)Nonperforming assets consist of nonperforming/nonaccrual loans and property acquired through foreclosures or repossession, as well as bank-owned property not in use and listed for sale, if any.
(2)Includes multi-family real estate.
(3)Past due LHFI are defined as loans 30 days or more past due.
(4)The ALCL to total LHFI, adjusted is calculated by excluding the ALCL for MW LOC loans from the total LHFI ALCL in the numerator and excluding the MW LOC loans from the LHFI in the denominator. Due to their low-risk profile, MW LOC loans require a disproportionately low allocation of the ALCL.
ย ย 


Origin Bancorp, Inc.
Average Balances and Yields/Rates
(Unaudited)
ย ย 
ย Three Months Ended
ย March 31, 2025ย December 31, 2024ย March 31, 2024
ย Average Balanceย Yield/Rateย Average Balanceย Yield/Rateย Average Balanceย Yield/Rate
ย ย ย ย ย ย ย ย ย ย ย ย 
Assets(Dollars in thousands)
Commercial real estate$2,448,099ย 5.82%ย $2,499,279ย 5.89%ย $2,438,476ย 5.84%
Construction/land/land developmentย 821,754ย 6.87ย ย ย 936,134ย 6.92ย ย ย 1,130,355ย 7.25ย 
Residential real estate(1)ย 1,909,922ย 5.53ย ย ย 1,847,399ย 5.50ย ย ย 1,739,105ย 5.40ย 
Commercial and industrial ("C&I")ย 2,004,034ย 7.37ย ย ย 2,028,290ย 7.68ย ย ย 2,121,502ย 7.89ย 
MW LOCย 289,521ย 7.07ย ย ย 459,716ย 7.26ย ย ย 306,248ย 7.59ย 
Consumerย 22,709ย 7.45ย ย ย 23,393ย 7.64ย ย ย 23,319ย 8.07ย 
LHFIย 7,496,039ย 6.33ย ย ย 7,794,211ย 6.47ย ย ย 7,759,005ย 6.58ย 
Loans held for saleย 8,590ย 6.18ย ย ย 10,981ย 6.81ย ย ย 12,906ย 5.86ย 
Loans receivableย 7,504,629ย 6.33ย ย ย 7,805,192ย 6.47ย ย ย 7,771,911ย 6.58ย 
Investment securities-taxableย 1,021,904ย 3.21ย ย ย 1,002,216ย 2.64ย ย ย 1,095,480ย 2.51ย 
Investment securities-nontaxableย 140,875ย 2.79ย ย ย 149,307ย 2.57ย ย ย 148,077ย 2.47ย 
Non-marketable equity securities held in other financial institutionsย 71,669ย 2.35ย ย ย 69,070ย 2.78ย ย ย 58,455ย 3.77ย 
Interest-earning balances due from banksย 543,821ย 4.48ย ย ย 394,790ย 4.75ย ย ย 240,432ย 5.37ย 
Total interest-earning assetsย 9,282,898ย 5.79ย ย ย 9,420,575ย 5.91ย ย ย 9,314,355ย 5.99ย 
Noninterest-earning assetsย 525,317ย ย ย ย 557,968ย ย ย ย 546,881ย ย 
Total assets$9,808,215ย ย ย $9,978,543ย ย ย $9,861,236ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
Liabilities and Stockholdersโ€™ Equityย ย ย ย ย ย ย ย ย ย 
Liabilitiesย ย ย ย ย ย ย ย ย ย ย 
Interest-bearing liabilitiesย ย ย ย ย ย ย ย ย ย ย 
Savings and interest-bearing transaction accounts$5,538,710ย 3.14%ย $5,341,028ย 3.48%ย $5,009,117ย 3.69%
Time depositsย 972,176ย 3.69ย ย ย 1,213,565ย 4.20ย ย ย 1,563,992ย 4.35ย 
Total interest-bearing depositsย 6,510,886ย 3.23ย ย ย 6,554,593ย 3.61ย ย ย 6,573,109ย 3.85ย 
FHLB advances and other borrowingsย 14,148ย 2.75ย ย ย 12,698ย 2.76ย ย ย 42,284ย 4.92ย 
Subordinated indebtednessย 124,133ย 7.22ย ย ย 159,910ย 4.69ย ย ย 165,252ย 4.91ย 
Total interest-bearing liabilitiesย 6,649,167ย 3.30ย ย ย 6,727,201ย 3.64ย ย ย 6,780,645ย 3.88ย 
Noninterest-bearing liabilitiesย ย ย ย ย ย ย ย ย ย ย 
Noninterest-bearing depositsย 1,837,365ย ย ย ย 1,940,689ย ย ย ย 1,866,496ย ย 
Other liabilitiesย 154,934ย ย ย ย 161,425ย ย ย ย 151,390ย ย 
Total liabilitiesย 8,641,466ย ย ย ย 8,829,315ย ย ย ย 8,798,531ย ย 
Stockholdersโ€™ Equityย 1,166,749ย ย ย ย 1,149,228ย ย ย ย 1,062,705ย ย 
Total liabilities and stockholdersโ€™ equity$9,808,215ย ย ย $9,978,543ย ย ย $9,861,236ย ย 
Net interest spreadย ย 2.49%ย ย ย 2.27%ย ย ย 2.11%
NIMย ย 3.43ย ย ย ย 3.31ย ย ย ย 3.17ย 
NIM-FTE(2)ย ย 3.44ย ย ย ย 3.33ย ย ย ย 3.19ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 

___________________________

(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.
ย ย 


Origin Bancorp, Inc.
Notable Items
(Unaudited)
ย ย 
ย At and For the Three Months Ended
ย March 31,
2025
ย December 31,
2024
ย September 30,
2024
ย June 30,
2024
ย March 31,
2024
ย $ Impactย EPS
Impact(1)
ย $ Impactย EPS
Impact(1)
ย $ Impactย EPS
Impact(1)
ย $ Impactย EPS
Impact(1)
ย $ Impactย EPS
Impact(1)
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย (Dollars in thousands, except per share amounts)
Notable interest income items:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Interest income reversal on relationships impacted by questioned banker activity$โ€”ย ย $โ€”ย ย $โ€”ย ย $โ€”ย ย $โ€”ย ย $โ€”ย ย $(1,206)ย $(0.03)ย $โ€”ย ย $โ€”ย 
Notable interest expense items:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
OID amortization - subordinated debenture redemptionย (681)ย ย (0.02)ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย 
Notable provision expense items:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Provision release (expense) related to questioned banker activityย โ€”ย ย ย โ€”ย ย ย 3,212ย ย ย 0.08ย ย ย โ€”ย ย ย โ€”ย ย ย (3,212)ย ย (0.08)ย ย โ€”ย ย ย โ€”ย 
Provision release (expense) on relationships impacted by questioned banker activityย 375ย ย ย 0.01ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย (4,131)ย ย (0.11)ย ย โ€”ย ย ย โ€”ย 
Notable noninterest income items(2):ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
MSR gain (impairment)ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 410ย ย ย 0.01ย 
(Loss) gain on sales of securities, netย โ€”ย ย ย โ€”ย ย ย (14,617)ย ย (0.37)ย ย 221ย ย ย 0.01ย ย ย โ€”ย ย ย โ€”ย ย ย (403)ย ย (0.01)
Gain on sub-debt repurchaseย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 81ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย 
Positive valuation adjustment on non-marketable equity securitiesย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 5,188ย ย ย 0.13ย ย ย โ€”ย ย ย โ€”ย 
Net (loss) gain on OREO properties(2)ย (212)ย ย (0.01)ย ย 198ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 800ย ย ย 0.02ย ย ย โ€”ย ย ย โ€”ย 
BOLI payoutย 208ย ย ย 0.01ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย 
Notable noninterest expense items:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Operating expense related to questioned banker activityย (543)ย ย (0.01)ย ย (4,069)ย ย (0.10)ย ย (848)ย ย (0.02)ย ย (1,452)ย ย (0.04)ย ย โ€”ย ย ย โ€”ย 
Operating expense related to strategicย Optimize Originย initiativesย (1,615)ย ย (0.04)ย ย (1,121)ย ย (0.03)ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย 
Employee Retention Creditย 213ย ย ย 0.01ย ย ย 1,651ย ย ย 0.04ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย 
Total notable items$(2,255)ย ย (0.06)ย $(14,746)ย ย (0.37)ย $(627)ย ย (0.02)ย $(3,932)ย ย (0.10)ย $7ย ย ย โ€”ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 

___________________________

(1)The diluted EPS impact is calculated using a 21% effective tax rate. The total of the diluted EPS impact of each individual line item may not equal the calculated diluted EPS impact on the total notable items due to rounding.
(2)The $212,000 net (loss) gain on OREO properties for the quarter ended March 31, 2025, includes a $444,000 expected insurance settlement recovery that was included in noninterest income on the face of the income statement and a $148,000 repair cost that was included in noninterest expense.
ย ย 


Origin Bancorp, Inc.
Non-GAAP Financial Measures
(Unaudited)
ย 
ย At and For the Three Months Ended
ย March 31,
2025
ย December 31,
2024
ย September 30,
2024
ย June 30,
2024
ย March 31,
2024
ย ย ย ย ย ย ย ย ย ย 
ย (Dollars in thousands, except per share amounts)
Calculation of PTPP earnings:ย ย ย ย ย ย ย ย ย 
Net income$22,411ย ย $14,270ย ย $18,601ย ย $20,989ย ย $22,632ย 
Provision (benefit) for credit lossesย 3,444ย ย ย (5,398)ย ย 4,603ย ย ย 5,231ย ย ย 3,012ย 
Income tax expenseย 6,138ย ย ย 3,725ย ย ย 5,068ย ย ย 5,747ย ย ย 6,227ย 
PTPP earnings (non-GAAP)$31,993ย ย $12,597ย ย $28,272ย ย $31,967ย ย $31,871ย 
ย ย ย ย ย ย ย ย ย ย 
Calculation of PTPP ROAA:ย ย ย ย ย ย ย ย ย 
PTPP earnings$31,993ย ย $12,597ย ย $28,272ย ย $31,967ย ย $31,871ย 
Divided by number of days in the quarterย 90ย ย ย 92ย ย ย 92ย ย ย 91ย ย ย 91ย 
Multiplied by the number of days in the yearย 365ย ย ย 366ย ย ย 366ย ย ย 366ย ย ย 366ย 
PTPP earnings, annualized$129,749ย ย $50,114ย ย $112,473ย ย $128,571ย ย $128,184ย 
ย ย ย ย ย ย ย ย ย ย 
Divided by total average assets$9,808,215ย ย $9,978,543ย ย $9,985,836ย ย $10,008,225ย ย $9,861,236ย 
ROAA (annualized) (GAAP)ย 0.93%ย ย 0.57%ย ย 0.74%ย ย 0.84%ย ย 0.92%
PTPP ROAA (annualized) (non-GAAP)ย 1.32ย ย ย 0.50ย ย ย 1.13ย ย ย 1.28ย ย ย 1.30ย 
ย ย ย ย ย ย ย ย ย ย 
Calculation of tangible book value per common share and adjusted tangible book value per common share:
Total common stockholdersโ€™ equity$1,180,177ย ย $1,145,245ย ย $1,145,673ย ย $1,095,894ย ย $1,078,853ย 
Goodwillย (128,679)ย ย (128,679)ย ย (128,679)ย ย (128,679)ย ย (128,679)
Other intangible assets, netย (38,212)ย ย (37,473)ย ย (39,272)ย ย (41,177)ย ย (43,314)
Tangible common equityย 1,013,286ย ย ย 979,093ย ย ย 977,722ย ย ย 926,038ย ย ย 906,860ย 
Accumulated other comprehensive lossย 90,411ย ย ย 106,029ย ย ย 94,245ย ย ย 127,184ย ย ย 124,909ย 
Adjusted tangible common equityย 1,103,697ย ย ย 1,085,122ย ย ย 1,071,967ย ย ย 1,053,222ย ย ย 1,031,769ย 
Divided by common shares outstanding at the end of the periodย 31,244,006ย ย ย 31,197,574ย ย ย 31,167,410ย ย ย 31,108,667ย ย ย 31,011,304ย 
Book value per common share (GAAP)$37.77ย ย $36.71ย ย $36.76ย ย $35.23ย ย $34.79ย 
Tangible book value per common share (non-GAAP)ย 32.43ย ย ย 31.38ย ย ย 31.37ย ย ย 29.77ย ย ย 29.24ย 
Adjusted tangible book value per common share (non-GAAP)ย 35.33ย ย ย 34.78ย ย ย 34.39ย ย ย 33.86ย ย ย 33.27ย 
ย ย ย ย ย ย ย ย ย ย 
Calculation of ROATCE:ย ย ย ย ย ย ย ย 
Net income$22,411ย ย $14,270ย ย $18,601ย ย $20,989ย ย $22,632ย 
Divided by number of days in the quarterย 90ย ย ย 92ย ย ย 92ย ย ย 91ย ย ย 91ย 
Multiplied by number of days in the yearย 365ย ย ย 366ย ย ย 366ย ย ย 366ย ย ย 366ย 
Annualized net income$90,889ย ย $56,770ย ย $74,000ย ย $84,417ย ย $91,025ย 
ย ย ย ย ย ย ย ย ย ย 
Total average common stockholdersโ€™ equity$1,166,749ย ย $1,149,228ย ย $1,125,697ย ย $1,084,269ย ย $1,062,705ย 
Average goodwillย (128,679)ย ย (128,679)ย ย (128,679)ย ย (128,679)ย ย (128,679)
Average other intangible assets, netย (38,254)ย ย (38,646)ย ย (40,487)ย ย (42,563)ย ย (44,700)
Average tangible common equityย 999,816ย ย ย 981,903ย ย ย 956,531ย ย ย 913,027ย ย ย 889,326ย 
ย ย ย ย ย ย ย ย ย ย 
ROATCE (non-GAAP)ย 9.09%ย ย 5.78%ย ย 7.74%ย ย 9.25%ย ย 10.24%
Calculation of core efficiency ratio:ย ย ย ย ย ย ย ย ย 
Total noninterest expense$62,068ย ย $65,422ย ย $62,521ย ย $64,388ย ย $58,707ย 
Insurance and mortgage noninterest expenseย (8,230)ย ย (8,497)ย ย (8,448)ย ย (8,402)ย ย (8,045)
Adjusted total noninterest expenseย 53,838ย ย ย 56,925ย ย ย 54,073ย ย ย 55,986ย ย ย 50,662ย 
ย ย ย ย ย ย ย ย ย ย 
Net interest income$78,459ย ย $78,349ย ย $74,804ย ย $73,890ย ย $73,323ย 
Insurance and mortgage net interest incomeย (2,815)ย ย (2,666)ย ย (2,578)ย ย (2,407)ย ย (2,795)
Total noninterest incomeย 15,602ย ย ย (330)ย ย 15,989ย ย ย 22,465ย ย ย 17,255ย 
Insurance and mortgage noninterest incomeย (8,842)ย ย (6,592)ย ย (8,081)ย ย (8,543)ย ย (10,123)
Adjusted total revenueย 82,404ย ย ย 68,761ย ย ย 80,134ย ย ย 85,405ย ย ย 77,660ย 
ย ย ย ย ย ย ย ย ย ย 
Efficiency ratio (GAAP)ย 65.99%ย ย 83.85%ย ย 68.86%ย ย 66.82%ย ย 64.81%
Core efficiency ratio (non-GAAP)ย 65.33ย ย ย 82.79ย ย ย 67.48ย ย ย 65.55ย ย ย 65.24ย 

Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  208.73
+0.00 (0.00%)
AAPL  263.75
+0.00 (0.00%)
AMD  190.95
+0.00 (0.00%)
BAC  49.97
+0.00 (0.00%)
GOOG  303.56
+0.00 (0.00%)
META  655.08
+0.00 (0.00%)
MSFT  403.93
+0.00 (0.00%)
NVDA  180.05
+0.00 (0.00%)
ORCL  149.01
+0.00 (0.00%)
TSLA  392.43
+0.00 (0.00%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article