RUSTON, La., April 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 $25.5 million for the quarter ended March 31, 2021. This represents an increase of $8.0 million from the quarter ended December 31, 2020, and an increase of $24.8 million from the quarter ended March 31, 2020. Diluted earnings per share for the quarter ended March 31, 2021, were $1.08, up $0.33 from the linked quarter and up $1.05 from the quarter ended March 31, 2020. Pre-tax, pre-provision earnings for the quarter were a record $32.9 million, an increase of 16.3% on a linked quarter basis, and a 74.7% increase on a prior year quarter basis, while the efficiency ratio improved to 54.5%, a 1,120 basis point improvement from the quarter ended March 31, 2020.

“Origin delivered strong first quarter results hitting another historic pre-tax, pre-provision earnings high and an all-time quarterly net income high,” said Drake Mills, chairman, president and CEO of Origin Bancorp, Inc. “Our employees remain focused on relationship development and our results for the quarter prove that focus. We will continue to provide shareholder value as we execute on our long-term strategic plan and capitalize on the opportunities before us.”

Financial Highlights

• Net income was $25.5 million for the quarter ended March 31, 2021, achieving an all-time quarterly high compared to $17.6 million for the linked quarter and $753,000 for the quarter ended March 31, 2020.
• Net interest income also achieved a historic quarterly high, reflecting $55.2 million for the quarter ended March 31, 2021, compared to $51.8 million for the linked quarter and $42.8 million for the quarter ended March 31, 2020.
• Provision expense was $1.4 million for the quarter ended March 31, 2021, compared to provision expense of $6.3 million for the linked quarter and $18.5 million for the quarter ended March 31, 2020.
• Total deposits at March 31, 2021, were $6.35 billion, an increase of $594.9 million, or 10.3%, from December 31, 2020, and an increase of $1.79 billion, or 39.3%, from March 31, 2020.
• Total LHFI were $5.85 billion at March 31, 2021, an increase of $125.0 million, or 2.2%, from December 31, 2020, and an increase of $1.37 billion, or 30.5%, from March 31, 2020.

Coronavirus (COVID-19)

Origin has continued to meet customers' needs while keeping the safety and well-being of its employees and customers as its top priority. While the Company allowed restricted access to its offices and branches during the height of the pandemic, the Company's offices and branches have been fully opened since March 15, 2021. Origin continues to maintain social distancing measures for its employees, including the requirement to wear face masks unless working in an office or other location that permits social distancing. The Company also continues to encourage its employees to wash their hands thoroughly and frequently and to sanitize work areas when necessary to promote the safety and health of its employees and customers. Thermal kiosks for temperature checks are in use at the entrance of each location and customers are encouraged to wear face masks when entering Origin bank facilities. The Company continues to provide pandemic Paid Time Off to employees and a dedicated hotline is available to quickly assist employees with any COVID-19 related questions or issues. Origin will continue to examine and evaluate its COVID-19 safety protocols in accordance with public health directives.

Credit Quality

The COVID-19 pandemic has had a severe impact on the U.S. economy leading to elevated unemployment levels and a recession. The Company's financial results for the first quarter of 2021 have improved from the results achieved during 2020, but there is still uncertainty surrounding the economic outlook.

The table below includes key credit quality information:

	At and for the three months ended
(Dollars in thousands)	March 31, 2021				December 31, 2020				March 31, 2020
Allowance for loan credit losses	$	85,136			$	86,670			$	56,063
Classified loans	95,321				107,781				74,684
Total nonperforming LHFI	33,358				26,149				33,032
Provision for credit losses	1,412				6,333				18,531
Net charge-offs	2,894				1,757				1,101
Credit quality ratios:
Allowance for loan credit losses to nonperforming LHFI	255.22		%		331.45		%		169.72		%
Allowance for loan credit losses to total LHFI	1.46				1.51				1.25
Allowance for loan credit losses to total LHFI excluding PPP and warehouse loans (1)	2.02				2.10				1.37
Nonperforming LHFI to LHFI	0.57				0.46				0.74
Net charge-offs to total average LHFI (annualized)	0.21				0.13				0.11

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

The decrease in provision expense compared to the quarter ended March 31, 2020, was primarily due to improvement in forecasted economic conditions including the passing of additional government stimulus, widespread vaccine availability and reduced levels of new virus cases, at March 31, 2021, as compared to forecasted worsening economic conditions and uncertainty at March 31, 2020. While there are some improvements in economic forecasts, uncertainty remains particularly related to the 2021 year and the deployment and effectiveness of COVID-19 vaccines.

The Company's net charge-offs increased $1.1 million compared to the quarter ended December 31, 2020, and $1.8 million compared to the quarter ended March 31, 2020. The increase in net charge-offs compared to the linked quarter was primarily due to five commercial and industrial loans, reflecting four loan relationships, that were written down during the quarter ended March 31, 2021, totaling $2.8 million. Annualized net charge-offs as a percentage of average LHFI were 0.21% for the quarter ending March 31, 2021, compared to 0.13% for the quarter ended December 31, 2020. For the year ended December 31, 2020, net charge-offs as a percentage of average LHFI was 0.22%.

Classified loans declined $12.5 million at March 31, 2021, compared to December 31, 2020, and represented 1.81% as a percentage of LHFI, excluding PPP loans, and 11.10% as a percentage of total risk-based capital (at the Origin Bancorp, Inc. level) compared to 2.08% and 12.88%, respectively, at December 31, 2020.

The Company continues to closely monitor those industry sectors that could experience a more protracted recovery from the current economic downturn, specifically the sectors of hotels, non-essential retail, restaurants, and assisted living ("selected sectors"). For more information on Origin’s COVID-19 selected sectors, please see the Investor Presentation furnished to the SEC on April 28, 2021, and on Origin's website at www.origin.bank under the Investor Relations, News & Events, Events & Presentations link.

The following table presents certain information on the selected sectors at the periods indicated:

	March 31, 2021							March 31, 2020
(Dollars in thousands)	Balance				% of LHFI, excl. PPP loans			Balance				% of LHFI, excl. PPP loans
LHFI, excluding PPP loans, in selected sectors	$	510,490			9.7	%		$	445,671			9.9	%
Nonperforming LHFI in selected sectors	1,131				—			14,792				0.3
Loans in COVID-19 related forbearance	5,293				0.1			769,460				17.2

Results of Operations for the Three Months Ended March 31, 2021

Net Interest Income and Net Interest Margin

Net interest income for the quarter ended March 31, 2021, was $55.2 million, an increase of $3.4 million, or 6.6%, compared to the linked quarter. The increase was primarily driven by a $2.8 million increase in accelerated PPP fee earnings earned through the forgiveness process and a $793,000 decrease in deposit costs. The yield on PPP loans was 4.40% during the quarter ended March 31, 2021, compared to 2.36% during the linked quarter ended December 31, 2020, driven almost exclusively by the accelerated recognition of deferred loan fees associated with the forgiveness of the underlying PPP loans by the U.S. Small Business Administration.

Interest-bearing deposit expense was $3.8 million during the current quarter, compared to $4.6 million for the quarter ended December 31, 2020, primarily due to a reduction in deposit rates. The average rate on time deposits decreased to 0.95% for the current quarter, down from 1.20% for the linked quarter, contributing $454,000 to the decrease in interest expense on interest-bearing deposits. The average rate on interest-bearing deposits was 0.37% for the current quarter, down from 0.43% for the linked quarter.

The fully tax-equivalent net interest margin ("NIM") was 3.22% for the current quarter, a 15 basis point increase from the linked quarter and a 22 basis point decrease from the quarter ended March 31, 2020. Excluding PPP loans, the fully tax-equivalent NIM was 3.15%, a two basis point decrease from the linked quarter. The impact on the fully tax-equivalent NIM of the recognition of deferred loan fees associated with the forgiveness of the underlying PPP loans during the quarter ended March 31, 2021, when compared to the fully tax-equivalent NIM for December 31, 2020, was 16 basis points. The yield earned on interest-earning assets was 3.58%, a 11 basis point increase and a 79 basis point decrease compared to the linked quarter and the quarter ended March 31, 2020, respectively. Excluding PPP loans, the yield earned on interest-earning assets was 3.51%, a six basis point decrease compared to the linked quarter. The rate paid on total interest-bearing liabilities for the quarter ended March 31, 2021, was 0.57%, representing a decrease of seven basis points and 80 basis points compared to the linked quarter and the quarter ended March 31, 2020, respectively.

Noninterest Income

Noninterest income for the quarter ended March 31, 2021, was $17.1 million, an increase of $1.8 million, or 11.4%, from the linked quarter. The increase from the linked quarter was primarily driven by increases of $1.4 million, $1.4 million and $1.0 million in gain on sales of securities, net, limited partnership investment income, and insurance commission and fee income, respectively, which was partially offset by a $2.0 million decrease in mortgage banking revenue.

The $1.4 million increase in the gain on sale of securities compared to the linked period was the result of the active management of the investment portfolio and the movement out of positions that were not performing in line with expectations.

The $1.4 million increase in the limited partnership investment income during the quarter ended March 31, 2021, compared to the linked quarter was primarily due to valuation increases as a result of investment performance in two funds.

The $1.0 million increase in insurance commission and fee income is attributed to seasonality, as there is typically higher insurance revenue in the first quarter of each year.

The $2.0 million decrease in mortgage banking revenue is mainly due to a decrease in the mortgage loan pipeline during the quarter ended March 31, 2021, when compared to the linked quarter in addition to an increase in 30 year mortgage rates causing the overall pipeline valuation to drop.

Noninterest Expense

Noninterest expense for the quarter ended March 31, 2021, was $39.4 million, an increase of $552,000, compared to the linked quarter. The increase from the linked quarter was largely driven by an increase of $1.5 million in other noninterest expense, which was partially offset by decreases of $428,000 and $203,000 in advertising and marketing expenses, and professional services fee, respectively.

The increase in other noninterest expense was due to prepayment fees of $1.6 million incurred related to the early termination of long-term FHLB advances during the quarter ended March 31, 2021. The Company terminated the advances early due to the relatively high cost of the advances, partially funding the payoff with the sale of lower yielding securities during the quarter.

The decrease in advertising and marketing expense was due to media related campaigns during the quarter ended December 31, 2020, which were not recurring in the current quarter.

The decrease in professional services fee was due to a $254,000 consulting fee paid to a loan sale advisor who assisted in the sale of a performing loan during the quarter ended December 31, 2020.

Financial Condition

Loans

• Total LHFI increased $125.0 million compared to the linked quarter and $1.37 billion compared to March 31, 2020.
• PPP loans, net of deferred fees and costs, totaled $584.1 million at March 31, 2021, an increase of $37.6 million compared to the linked quarter. Net deferred loan fees and costs on PPP loans were $11.5 million at March 31, 2021.
• Average LHFI increased $193.6 million, compared to the linked quarter, and $1.53 billion compared to March 31, 2020.
  

Total LHFI at March 31, 2021, were $5.85 billion, reflecting an increase of 2.2% compared to the linked quarter and an increase of 30.5%, compared to March 31, 2020. The increase in LHFI compared to March 31, 2020, was primarily driven by an increase in mortgage warehouse lines of credit and PPP loans. Mortgage warehouse lines of credit increased by $653.1 million primarily due to increased mortgage activity driven by the continued low interest rate environment, coupled with additional mortgage warehouse clients being onboarded during mid-2020 and funding loans over the last four quarters. Mortgage warehouse loan growth has eased during the current quarter as mortgage interest rates have broadly started to increase from previous levels.

Deposits

• Total deposits increased $594.9 million compared to the linked quarter and increased $1.79 billion compared to March 31, 2020.
• Business depositors drove an increase of $398.5 million and $1.12 billion compared to the linked quarter and March 31, 2020, respectively.
• Average total deposits for the quarter ended March 31, 2021, decreased by $14.2 million over the linked quarter and increased $1.55 billion over the quarter ended March 31, 2020.
  

Total deposits at March 31, 2021, were $6.35 billion, reflecting an increase of 10.3% compared to the linked quarter and an increase of 39.3% compared to March 31, 2020. Money market, brokered and noninterest-bearing deposits increased by $333.8 million, $140.5 million and $129.0 million, respectively, compared to the linked quarter. Brokered deposits increased in response to changes in funding costs and sources over the current quarter. Historically, from time to time, the Company has used noncore funding sources, including brokered deposits, to support the increase in mortgage warehouse lines of credit and has shifted primarily between brokered deposits and FHLB advances, which may impact the balances in brokered deposits as funding costs and sources change.

Increases of $549.9 million and $508.0 million in money market business and noninterest-bearing business accounts, respectively, drove the increase in total deposits compared to March 31, 2020, primarily due to funds from government stimulus, including PPP loan funds.

For the quarter ended March 31, 2021, average noninterest-bearing deposits as a percentage of total average deposits was 29.0%, compared to 28.7% for the quarter ended December 31, 2020, and 25.4% for the quarter ended March 31, 2020.

Borrowings

• Average FHLB advances and other borrowings for the quarter ended March 31, 2021, increased by $210.3 million, compared to the quarter ended December 31, 2020, and increased by $243.2 million over the quarter ended March 31, 2020.
  

Average FHLB advances and other borrowings increased 60.5% for the quarter ended March 31, 2021, compared to the quarter ended December 31, 2020, and increased 77.3% compared to the quarter ended March 31, 2020. During the quarter ended March 31, 2021, the Company increased its short-term average FHLB advances to $278.1 million from $64.9 million during the quarter ended December 31, 2020. The increase was primarily due to shifts in funding costs and sources as the Company supports the ongoing mortgage warehouse loan growth. The Company prepaid $13.1 million in long-term FHLB advances during the quarter ended March 31, 2021, and incurred related prepayment fees of $1.6 million.

Stockholders' equity was $656.4 million at March 31, 2021, an increase of $9.2 million compared to $647.2 million at December 31, 2020, and an increase of $49.7 million compared to $606.6 million at March 31, 2020. The increase from the linked quarter was primarily due to net income for the quarter of $25.5 million, which was partially offset by the quarterly dividend declared and other comprehensive loss during the quarter ended March 31, 2021. Additionally, during the first quarter of 2021, the Company repurchased a total of 37,568 shares of its common stock pursuant to its stock buyback program at an average price per share of $33.42, for an aggregate purchase price of $1.3 million. The increase from the March 31, 2020, quarter was primarily caused by retained earnings and other comprehensive income during the intervening period.

Conference Call

Origin will hold a conference call to discuss its first quarter 2021 results on Thursday, April 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/links/obnk210429.html.

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
	March 31, 2021				December 31, 2020				September 30, 2020				June 30, 2020				March 31, 2020
Income statement and share amounts	(Dollars in thousands, except per share amounts, unaudited)
Net interest income	$	55,239			$	51,819			$	50,617			$	46,290			$	42,810
Provision for credit losses	1,412				6,333				13,633				21,403				18,531
Noninterest income	17,131				15,381				18,051				19,076				12,144
Noninterest expense	39,436				38,884				38,734				38,220				36,097
Income before income tax expense	31,522				21,983				16,301				5,743				326
Income tax (benefit) expense	6,009				4,431				3,206				786				(427		)
Net income	$	25,513			$	17,552			$	13,095			$	4,957			$	753
Pre-tax, pre-provision ("PTPP") earnings (1)	$	32,934			$	28,316			$	29,934			$	27,146			$	18,857
Basic earnings per common share	1.09				0.75				0.56				0.21				0.03
Diluted earnings per common share	1.08				0.75				0.56				0.21				0.03
Dividends declared per common share	0.10				0.10				0.0925				0.0925				0.0925
Weighted average common shares outstanding - basic	23,393,356				23,392,684				23,374,496				23,347,744				23,353,601
Weighted average common shares outstanding - diluted	23,590,430				23,543,917				23,500,596				23,466,326				23,530,212
Balance sheet data
Total LHFI	$	5,849,760			$	5,724,773			$	5,612,666			$	5,312,194			$	4,481,185
Total assets	7,563,175				7,628,268				7,101,338				6,643,909				6,049,638
Total deposits	6,346,194				5,751,315				5,935,925				5,372,222				4,556,246
Total stockholders' equity	656,355				647,150				627,637				614,781				606,631
Performance metrics and capital ratios
Yield on LHFI	4.03		%		3.89		%		4.02		%		4.09		%		4.85		%
Yield on interest earnings assets	3.58				3.47				3.64				3.65				4.37
Cost of interest bearing deposits	0.37				0.43				0.61				0.79				1.28
Cost of total deposits	0.26				0.31				0.42				0.54				0.95
Net interest margin, fully tax equivalent	3.22				3.07				3.18				3.09				3.44
Net interest margin, excluding PPP loans, fully tax equivalent (2)	3.15				3.17				3.28				3.15				N/A
Return on average stockholders' equity (annualized)	15.73				10.92				8.28				3.23				0.50
Return on average assets (annualized)	1.40				0.97				0.77				0.31				0.06
PTPP return on average stockholders' equity (annualized) (1)	20.30				17.61				18.92				17.67				12.41
PTPP return on average assets (annualized) (1)	1.81				1.57				1.77				1.69				1.40
Efficiency ratio (3)	54.49				57.86				56.41				58.47				65.69
Book value per common share	$	27.94			$	27.53			$	26.70			$	26.16			$	25.84
Tangible book value per common share (1)	26.66				26.23				25.39				24.84				24.51
Common equity tier 1 to risk-weighted assets (4)	10.16		%		9.95		%		9.93		%		10.35		%		10.86		%
Tier 1 capital to risk-weighted assets (4)	10.32				10.11				10.09				10.52				11.04
Total capital to risk-weighted assets (4)	13.92				13.79				12.48				12.91				13.38
Tier 1 leverage ratio (4)	8.67				8.62				9.19				9.10				10.71

____________________________
⁽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 page 14.
⁽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⁾ March 31, 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
	March 31, 2021				December 31, 2020				September 30, 2020				June 30, 2020				March 31, 2020
Interest and dividend income	(Dollars in thousands, except per share amounts, unaudited)
Interest and fees on loans	$	56,810			$	54,193			$	54,150			$	50,722			$	50,049
Investment securities-taxable	3,300				3,154				2,704				2,732				2,712
Investment securities-nontaxable	1,672				1,708				1,571				1,391				758
Interest and dividend income on assets held in other financial institutions	345				367				375				619				1,497
Total interest and dividend income	62,127				59,422				58,800				55,464				55,016
Interest expense
Interest-bearing deposits	3,789				4,582				5,698				6,620				10,250
FHLB advances and other borrowings	1,269				1,339				1,564				1,641				1,351
Subordinated debentures	1,830				1,682				921				913				605
Total interest expense	6,888				7,603				8,183				9,174				12,206
Net interest income	55,239				51,819				50,617				46,290				42,810
Provision for credit losses	1,412				6,333				13,633				21,403				18,531
Net interest income after provision for credit losses	53,827				45,486				36,984				24,887				24,279
Noninterest income
Service charges and fees	3,343				3,420				3,268				2,990				3,320
Mortgage banking revenue	4,577				6,594				9,523				10,717				2,769
Insurance commission and fee income	3,771				2,732				3,218				3,109				3,687
Gain on sales of securities, net	1,668				225				301				—				54
(Loss) on sales and disposals of other assets, net	(38		)		(33		)		(247		)		(908		)		(25		)
Limited partnership investment income (loss)	1,772				368				130				9				(429		)
Swap fee income	348				233				110				1,527				676
Other fee income	771				604				576				607				466
Other income	919				1,238				1,172				1,025				1,626
Total noninterest income	17,131				15,381				18,051				19,076				12,144
Noninterest expense
Salaries and employee benefits	22,325				22,475				22,597				24,045				21,988
Occupancy and equipment, net	4,339				4,271				4,263				4,267				4,221
Data processing	2,173				2,178				2,065				2,075				2,003
Electronic banking	961				942				954				890				900
Communications	415				449				422				419				477
Advertising and marketing	680				1,108				1,281				610				711
Professional services	973				1,176				785				843				1,171
Regulatory assessments	1,170				1,135				1,310				766				615
Loan related expenses	1,705				1,856				1,809				1,509				1,142
Office and operations	1,454				1,472				1,367				1,344				1,441
Intangible asset amortization	234				237				237				287				299
Franchise tax expense	619				665				511				514				496
Other expenses	2,388				920				1,133				651				633
Total noninterest expense	39,436				38,884				38,734				38,220				36,097
Income before income tax expense	31,522				21,983				16,301				5,743				326
Income tax expense (benefit)	6,009				4,431				3,206				786				(427		)
Net income	$	25,513			$	17,552			$	13,095			$	4,957			$	753
Basic earnings per common share	$	1.09			$	0.75			$	0.56			$	0.21			$	0.03
Diluted earnings per common share	1.08				0.75				0.56				0.21				0.03

Origin Bancorp, Inc. Consolidated Balance Sheets
(Dollars in thousands)	March 31, 2021				December 31, 2020				September 30, 2020				June 30, 2020				March 31, 2020
Assets	(Unaudited)								(Unaudited)				(Unaudited)				(Unaudited)
Cash and due from banks	$	64,330			$	60,544			$	61,250			$	57,054			$	91,104
Interest-bearing deposits in banks	200,571				316,670				160,661				99,282				469,075
Total cash and cash equivalents	264,901				377,214				221,911				156,336				560,179
Securities:
Available for sale	980,132				1,004,674				797,260				720,616				601,637
Held to maturity, net of allowance for credit losses	37,983				38,128				38,193				38,287				28,383
Securities carried at fair value through income	11,077				11,554				11,813				11,977				12,242
Total securities	1,029,192				1,054,356				847,266				770,880				642,262
Non-marketable equity securities held in other financial institutions	47,274				62,586				38,052				41,864				52,267
Loans held for sale	144,950				191,512				155,525				121,541				75,322
Loans	5,849,760				5,724,773				5,612,666				5,312,194				4,481,185
Less: allowance for loan credit losses	85,136				86,670				81,643				70,468				56,063
Loans, net of allowance for loan credit losses	5,764,624				5,638,103				5,531,023				5,241,726				4,425,122
Premises and equipment, net	81,064				81,763				79,254				80,025				80,193
Mortgage servicing rights	17,552				13,660				14,322				15,235				16,122
Cash surrender value of bank-owned life insurance	37,757				37,553				37,332				37,102				36,874
Goodwill and other intangible assets, net	30,246				30,480				30,717				30,953				31,241
Accrued interest receivable and other assets	145,615				141,041				145,936				148,247				130,056
Total assets	$	7,563,175			$	7,628,268			$	7,101,338			$	6,643,909			$	6,049,638
Liabilities and Stockholders' Equity
Noninterest-bearing deposits	$	1,736,534			$	1,607,564			$	1,599,436			$	1,584,746			$	1,115,811
Interest-bearing deposits	3,962,082				3,478,985				3,640,587				3,041,859				2,673,881
Time deposits	647,578				664,766				695,902				745,617				766,554
Total deposits	6,346,194				5,751,315				5,935,925				5,372,222				4,556,246
FHLB advances and other borrowings	325,751				984,608				360,325				478,260				716,909
Subordinated debentures	157,239				157,181				78,596				78,567				78,539
Accrued expenses and other liabilities	77,636				88,014				98,855				100,079				91,313
Total liabilities	6,906,820				6,981,118				6,473,701				6,029,128				5,443,007
Stockholders' equity
Common stock	117,444				117,532				117,533				117,506				117,380
Additional paid-in capital	236,934				237,341				236,679				236,156				235,709
Retained earnings	289,792				266,628				251,427				240,506				237,720
Accumulated other comprehensive income	12,185				25,649				21,998				20,613				15,822
Total stockholders' equity	656,355				647,150				627,637				614,781				606,631
Total liabilities and stockholders' equity	$	7,563,175			$	7,628,268			$	7,101,338			$	6,643,909			$	6,049,638

Origin Bancorp, Inc. Loan Data
	At and for the three months ended
(Dollars in thousands, unaudited)	March 31, 2021				December 31, 2020				September 30, 2020				June 30, 2020				March 31, 2020
LHFI
Commercial real estate	$	1,454,649			$	1,387,939			$	1,367,916			$	1,323,754			$	1,302,520
Construction/land/land development	548,236				531,860				560,857				570,032				563,820
Residential real estate	904,753				885,120				832,055				769,354				703,263
Total real estate loans	2,907,638				2,804,919				2,760,828				2,663,140				2,569,603
Paycheck Protection Program	584,148				546,519				552,329				549,129				—
Commercial and industrial	1,250,350				1,271,343				1,263,279				1,313,405				1,455,497
Mortgage warehouse lines of credit	1,090,347				1,084,001				1,017,501				769,157				437,257
Consumer	17,277				17,991				18,729				17,363				18,828
Total LHFI	5,849,760				5,724,773				5,612,666				5,312,194				4,481,185
Less: allowance for loan credit losses	85,136				86,670				81,643				70,468				56,063
LHFI, net	$	5,764,624			$	5,638,103			$	5,531,023			$	5,241,726			$	4,425,122
Nonperforming assets
Nonperforming LHFI
Commercial real estate	$	1,085			$	3,704			$	4,669			$	4,717			$	11,306
Construction/land/land development	2,431				2,962				2,976				3,726				3,850
Residential real estate	10,692				6,530				8,259				6,713				4,076
Commercial and industrial	19,094				12,897				14,255				14,772				13,619
Consumer	56				56				69				119				181
Total nonperforming LHFI	33,358				26,149				30,228				30,047				33,032
Nonperforming loans held for sale	963				681				483				734				840
Total nonperforming loans	34,321				26,830				30,711				30,781				33,872
Repossessed assets	3,893				1,927				718				4,155				5,296
Total nonperforming assets	$	38,214			$	28,757			$	31,429			$	34,936			$	39,168
Classified assets	$	99,214			$	109,708			$	101,577			$	100,299			$	79,980
Past due LHFI (1)	26,574				25,763				29,194				23,751				51,018
Allowance for loan credit losses
Balance at beginning of period	$	86,670			$	81,643			$	70,468			$	56,063			$	37,520
Impact of adopting ASC 326	—				—				—				—				1,248
Provision for loan credit losses	1,360				6,784				12,970				20,878				18,396
Loans charged off	3,027				2,089				2,293				6,587				1,425
Loan recoveries	133				332				498				114				324
Net charge-offs	2,894				1,757				1,795				6,473				1,101
Balance at end of period	$	85,136			$	86,670			$	81,643			$	70,468			$	56,063
Credit quality ratios
Total nonperforming assets to total assets	0.51		%		0.38		%		0.44		%		0.53		%		0.65		%
Total nonperforming loans to total loans	0.57				0.45				0.53				0.57				0.74
Nonperforming LHFI to LHFI	0.57				0.46				0.54				0.57				0.74
Past due LHFI to LHFI	0.45				0.45				0.52				0.45				1.14
Allowance for loan credit losses to nonperforming LHFI	255.22				331.45				270.09				234.53				169.72
Allowance for loan credit losses to total LHFI	1.46				1.51				1.45				1.33				1.25
Allowance for loan credit losses to total LHFI excluding PPP and warehouse loans (2)	2.02				2.10				2.00				1.75				1.37
Net charge-offs to total average LHFI (annualized)	0.21				0.13				0.13				0.53				0.11
Net charge-offs (recoveries) to total average LHFI (annualized), excluding PPP loans	0.23				0.14				0.15				0.58				0.11

____________________________
⁽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. Mortgage warehouse loans increased significantly during the period, but, due to their low-risk profile, require a disproportionately low allocation of the allowance for loan credit losses.

Origin Bancorp, Inc. Average Balances and Yields/Rates
	Three months ended
	March 31, 2021							December 31, 2020							March 31, 2020
	Average Balance				Yield/Rate			Average Balance				Yield/Rate			Average Balance				Yield/Rate
Assets	(Dollars in thousands, unaudited)
Commercial real estate	$	1,421,819			4.16	%		$	1,362,025			4.27	%		$	1,274,633			4.88	%
Construction/land/land development	541,782				4.09			533,756				4.21			545,076				5.21
Residential real estate	888,208				4.04			853,299				4.23			695,040				4.79
Paycheck Protection Program ("PPP")	565,653				4.40			551,325				2.36			—				—
Commercial and industrial excl. PPP	1,255,436				3.95			1,242,018				3.83			1,372,801				4.74
Mortgage warehouse lines of credit	961,808				3.67			897,716				3.81			210,480				4.46
Consumer	17,649				5.81			18,575				6.03			19,687				6.77
LHFI	5,652,355				4.03			5,458,714				3.89			4,117,717				4.85
Loans held for sale	87,177				2.71			114,196				2.73			33,288				4.89
Loans receivable	5,739,532				4.01			5,572,910				3.87			4,151,005				4.85
Investment securities-taxable	750,801				1.78			662,527				1.89			450,576				2.42
Investment securities-nontaxable	295,000				2.30			291,702				2.33			102,954				2.96
Non-marketable equity securities held in other financial institutions	60,326				1.45			39,763				1.99			40,494				3.09
Interest-bearing balances due from banks	196,616				0.27			236,772				0.28			319,953				1.49
Total interest-earning assets	7,042,275				3.58			6,803,674				3.47			5,064,982				4.37
Noninterest-earning assets(1)	340,220							360,354							335,722
Total assets	$	7,382,495						$	7,164,028						$	5,400,704
Liabilities and Stockholders' Equity
Liabilities
Interest-bearing liabilities
Savings and interest-bearing transaction accounts	$	3,513,281			0.26	%		$	3,520,543			0.29	%		$	2,444,953			1.05	%
Time deposits	656,255				0.95			677,651				1.20			781,907				1.98
Total interest-bearing deposits	4,169,536				0.37			4,198,194				0.43			3,226,860				1.28
FHLB advances and other borrowings	557,798				0.92			347,494				1.53			314,616				1.73
Subordinated debentures	157,221				4.72			144,475				4.63			51,308				4.74
Total interest-bearing liabilities	4,884,555				0.57			4,690,163				0.64			3,592,784				1.37
Noninterest-bearing liabilities
Noninterest-bearing deposits	1,700,523							1,686,088							1,097,646
Other liabilities(1)	139,554							148,269							99,112
Total liabilities	6,724,632							6,524,520							4,789,542
Stockholders' Equity	657,863							639,508							611,162
Total liabilities and stockholders' equity	$	7,382,495						$	7,164,028						$	5,400,704
Net interest spread					3.01	%						2.83	%						3.00	%
Net interest margin					3.18							3.03							3.40
Net interest margin - (tax- equivalent)(2)					3.22							3.07							3.44
Net interest margin excluding PPP loans - (tax- equivalent)(3)					3.15							3.17							3.44

____________________________
⁽¹⁾ Includes Government National Mortgage Association ("GNMA") repurchase average balances of $59.0 million, $61.9 million, and $27.9 million for the three months ended March 31, 2021, December 31, 2020, and March 31, 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
	March 31, 2021				December 31, 2020				September 30, 2020				June 30, 2020				March 31, 2020
Calculation of Tangible Common Equity:	(Dollars in thousands, except per share amounts, unaudited)
Total common stockholders' equity	$	656,355			$	647,150			$	627,637			$	614,781			$	606,631
Less: goodwill and other intangible assets, net	30,246				30,480				30,717				30,953				31,241
Tangible Common Equity	$	626,109			$	616,670			$	596,920			$	583,828			$	575,390
Calculation of Tangible Book Value per Common Share:
Divided by common shares outstanding at the end of the period	23,488,884				23,506,312				23,506,586				23,501,233				23,475,948
Tangible Book Value per Common Share	$	26.66			$	26.23			$	25.39			$	24.84			$	24.51
Calculation of PTPP Earnings:
Net Income	$	25,513			$	17,552			$	13,095			$	4,957			$	753
Plus: provision for credit losses	1,412				6,333				13,633				21,403				18,531
Plus: income tax expense	6,009				4,431				3,206				786				(427		)
PTPP Earnings	$	32,934			$	28,316			$	29,934			$	27,146			$	18,857
Calculation of PTPP ROAA and PTPP ROAE:
PTPP Earnings	$	32,934			$	28,316			$	29,934			$	27,146			$	18,857
Divided by number of days in the quarter	90				92				92				91				91
Multiplied by the number of days in the year	365				366				366				366				366
Annualized PTPP Earnings	$	133,566			$	112,648			$	119,085			$	109,181			$	75,842
Divided by total average assets	$	7,382,495			$	7,164,028			$	6,746,585			$	6,447,526			$	5,400,704
PTPP ROAA (annualized)	1.81		%		1.57		%		1.77		%		1.69		%		1.40		%
Divided by total average stockholder's equity	$	657,863			$	639,508			$	629,533			$	617,898			$	611,162
PTPP ROAE (annualized)	20.30		%		17.61		%		18.92		%		17.67		%		12.41		%

Source: Origin Bancorp, Inc.