Press Release: Origin Bancorp, Inc. Reports Earnings for First Quarter 2026

Dow Jones
Apr 23

RUSTON, La., April 22, 2026 (GLOBE NEWSWIRE) -- Origin Bancorp, Inc. (NYSE: OBK) ("Origin," "we," "our" or the "Company"), the holding company for Origin Bank (the "Bank"), today announced net income of $27.7 million, or $0.89 diluted earnings per share ("EPS") for the quarter ended March 31, 2026, compared to net income of $29.5 million, or $0.95 diluted EPS, for the quarter ended December 31, 2025. Pre-tax, pre-provision ("PTPP")(1) earnings were $40.2 million for the quarter ended March 31, 2026, compared to $40.6 million for the linked quarter.

"I am proud of our results this quarter and the strategic path that we are on as we continue to Optimize Origin in all that we do," said Drake Mills, chairman, president and CEO of Origin Bancorp, Inc. "We have been deliberate in building a business that can deliver strong, long-term performance, and the first quarter is another example of that progress."

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

Optimize Origin

   -- In January 2025, we announced our Optimize Origin initiative to drive 
      elite financial performance and enhance our award-winning culture, and it 
      continues to be an important part of our corporate DNA. 
 
   -- Built on three primary pillars: 
 
          -- Productivity, Delivery & Efficiency 
 
          -- Balance Sheet Optimization 
 
          -- Culture & Employee Engagement 
 
   -- As announced in our Fourth Quarter and Full Year 2025 Earnings Release, 
      we updated our near term ROAA run rate target to 1.15% or higher by 4Q26, 
      as we continue towards our ultimate target of a top quartile ROAA. 

Financial Highlights

   -- Net interest income was $87.2 million for the quarter ended March 31, 
      2026, reflecting an increase of $550,000, or 0.6%, compared to the linked 
      quarter and is at its highest level ever recorded. 
 
   -- Our fully tax equivalent net interest margin ("NIM-FTE") declined two 
      basis points to 3.71% for the quarter ended March 31, 2026, compared to 
      the quarter ended December 31, 2025. Our net interest spread increased to 
      2.89%, or nine basis points, compared to the linked quarter and is at its 
      highest level since the quarter ended December 31, 2022. 
 
   -- Annualized ROAA was 1.11% for the quarter ended March 31, 2026, 
      reflecting a decrease of eight basis points, compared to the quarter 
      ended December 31, 2025. 
 
   -- Total loans held for investment ("LHFI") were $7.86 billion at March 31, 
      2026, reflecting an increase of $193.3 million, or 2.5%, compared to 
      December 31, 2025. LHFI, excluding mortgage warehouse lines of credit 
      ("mortgage warehouse LOC"), were $7.34 billion at March 31, 2026, 
      reflecting an increase of $199.8 million, or 2.8%, compared to December 
      31, 2025. 
 
   -- Total deposits were $8.76 billion at March 31, 2026, reflecting an 
      increase of $449.0 million, or 5.4%, compared to December 31, 2025, which 
      includes an increase in interest-bearing deposits of $215.0 million that 
      were repurchased on January 2, 2026, immediately following the sale of 
      such deposits on December 31, 2025. 
 
   -- During the quarter ended March 31, 2026, we repurchased 165,500 shares of 
      our common stock at an average price of $41.27 per share, including 
      commissions and applicable excise taxes. 
 
   -- During April 2026, our board approved an increase in our quarterly 
      dividend from $0.15 to $0.25 per share, a 67% increase, reflecting 
      balance sheet strength and earnings durability. 

Results of Operations for the Quarter Ended March 31, 2026

Net Interest Income and Net Interest Margin

Net interest income for the quarter ended March 31, 2026, was $87.2 million, an increase of $550,000, or 0.6%, compared to the quarter ended December 31, 2025. The expansion in net interest income was primarily driven by a $3.9 million decrease in interest expense, mainly offset by a $3.3 million decrease in interest income.

The $3.9 million decrease in interest expense was mainly attributable to reductions of $2.3 million and $1.1 million in interest expense on money market deposit and subordinated debentures, respectively. The reduction in interest expense on money market deposits was primarily due to lower interest rates, as the average interest rate paid on money market deposits declined 22 basis points to 2.88%, from 3.10% for the quarter ended December 31, 2025. The lower interest expense on subordinated debentures was primarily attributable to the redemption of $74.0 million of subordinated debentures during the quarter ended December 31, 2025.

The $3.3 million decrease in interest income was primarily due to a $5.1 million decrease in interest income on loans held for investment, partially offset by a $2.0 million increase in interest income on interest-earning balances due from banks. The decrease in interest income on loans held for investment was mainly attributable to lower yields and two fewer calendar days, which reduced interest income by $3.1 million and $2.5 million, respectively, partially offset by higher average balances. Of the $3.1 million decrease in interest income attributable to lower yields, $1.4 million, $906,000 and $500,000 were attributable to commercial and industrial, commercial real estate, and multifamily residential real estate loans, respectively. Average balances in loans held for investment increased by $24.2 million to $7.64 billion, from $7.61 billion during the quarter ended December 31, 2025. The increase in interest income on interest-earning balances due from banks was primarily driven by higher average balances, which increased to $714.0 million, from $435.2 million for the quarter ended December 31, 2025, as deposit growth outpaced loan originations.

The Federal Reserve Board sets various benchmark rates, including the federal funds rate, and thereby influences the general market rates of interest, including loan and deposit rates offered by financial institutions. On October 29, 2025, and December 10, 2025, the Federal Reserve Board reduced the federal funds target rate range by 25 basis points each, to a range of 3.50% to 3.75%, and has maintained the federal funds target rate unchanged since December 10, 2025.

Our NIM-FTE was 3.71% for the quarter ended March 31, 2026, representing a two-basis point decrease and a 27-basis-point increase compared to the linked quarter and the quarter ended March 31, 2025, respectively. The two-basis point decrease was primarily due to a shift in earning-asset mix. The yield earned on interest-earning assets was 5.56%, representing decreases of 20- and 23-basis points compared to the linked quarter and the quarter ended March 31, 2025, respectively. The average rate paid on total interest-bearing liabilities was 2.67%, representing a reduction of 29- and 63-basis points compared to the linked quarter and the quarter ended March 31, 2025, respectively.

Credit Quality

The table below includes key credit quality information:

 
                           At and For the Three Months Ended       Change     % Change 
(Dollars in thousands,    March 31,     December     March 31,     Linked      Linked 
unaudited)                   2026       31, 2025        2025       Quarter     Quarter 
Past due 30 to 89 days 
 and still accruing      $17,624       $14,764      $42,587       $  2,860     19.4% 
Allowance for loan 
 credit losses 
 ("ALCL")                 99,015        96,782       92,011          2,233      2.3 
Total nonperforming 
 LHFI                     87,266        81,184       81,368          6,082      7.5 
Provision for credit 
 losses                    4,965         3,158        3,444          1,807     57.2 
Net charge-offs            2,777         3,170        2,728           (393)   (12.4) 
Credit quality 
ratios(1) : 
   ALCL to 
    nonperforming LHFI    113.46%       119.21%      113.08%       (5.75) %         N/A 
   ALCL to total LHFI       1.26          1.26         1.21             --          N/A 
   ALCL to total LHFI, 
    adjusted(2)             1.34          1.34         1.28             --          N/A 
   Nonperforming LHFI 
    to LHFI                 1.11          1.06         1.07           0.05          N/A 
   Net charge-offs to 
    total average LHFI 
    (annualized)            0.15          0.17         0.15          (0.02)         N/A 
 

___________________________

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 mortgage warehouse LOC loans from the total LHFI ALCL in the numerator and excluding the mortgage warehouse LOC loans from the LHFI in the denominator. Due to their low-risk profile, mortgage warehouse LOC loans require a disproportionately low allocation of the ALCL.

Our results included a provision for loan credit losses of $5.0 million during the quarter ended March 31, 2026, compared to $3.7 million for the linked quarter. The increase was primarily the result of portfolio migration during the quarter ended March 31, 2026. The ALCL totaled $99.0 million as of March 31, 2026, a $2.2 million increase compared to the ALCL as of December 31, 2025, and as a percent of total LHFI was unchanged.

Total nonperforming LHFI increased $6.1 million at March 31, 2026, when compared to December 31, 2025. The increase in nonperforming LHFI was driven by increases in the real estate secured sectors of commercial real estate and construction/land/land development offset by reductions in the sectors of single-family residential real estate and commercial and industrial.

Past due 30 to 89 days and still accruing increased $2.9 million at March 31, 2026, when compared to December 31, 2025 and represented 0.22% of total LHFI, compared to 0.19% as of December 31, 2025. The increase of 30 to 89 days and still accruing past dues was primarily driven by the increases of $1.8 million in the single-family residential real estate sector and increases of $1.2 million in each of the commercial and industrial and multifamily residential real estate sectors, offset by a $1.1 million reduction in the commercial real estate sector.

Noninterest Income

Noninterest income for the quarter ended March 31, 2026, was $16.8 million, an increase of $59,000 from the linked quarter, primarily driven by an increase of $3.7 million in insurance commission and fee income, which was largely offset by a decrease of $3.4 million in equity method investment (loss) income.

The $3.7 million increase in insurance commission and fee income was primarily driven by seasonality in annual renewals and annual contingency fee income recognized in the first quarter.

The $3.4 million decrease in equity method investment (loss) income was primarily driven by a $3.2 million downward adjustment in two limited partnership investments during the current quarter, compared to smaller adjustments recorded in the linked quarter.

The components of equity method investment income are as follows:

 
                         At and For the Three Months Ended  $ Change  % Change 
                                                   March 
(Dollars in thousands,    March 31,    December     31,      Linked     Linked 
unaudited)                   2026      31, 2025     2025     Quarter    Quarter 
                                      ----------  -------- 
Argent investment 
 income                  $ 1,754       $  1,980   $    --   $  (226)   (11.4)% 
Limited partnership 
 investment loss          (3,271)          (121)   (1,692)   (3,150)         N/M 
   Total equity method 
    investment (loss) 
    income               $(1,517)      $  1,859   $(1,692)  $(3,376)  (181.6)% 
 

___________________________

N/M = Not meaningful

Noninterest Expense

Noninterest expense for the quarter ended March 31, 2026, was $63.8 million, an increase of $974,000, or 1.6% from the linked quarter. The increase was primarily due to an increase of $1.4 million in salaries and employee benefits expense.

The $1.4 million increase in salaries and employee benefits was driven by a $1.7 million increase in incentive compensation expense, including stock based incentive compensation in the current quarter.

Financial Condition

Loans

   -- Total LHFI at March 31, 2026, were $7.86 billion, an increase of $193.3 
      million, or 2.5%, from $7.67 billion at December 31, 2025, and an 
      increase of $278.7 million, or 3.7%, compared to March 31, 2025. 
 
   -- Excluding mortgage warehouse LOC, LHFI increased $199.8 million, or 2.8%, 
      from December 31, 2025. The increase was primarily driven by increases of 
      $183.9 million and $30.1 million in commercial and industrial loans and 
      construction/land/land development loans, respectively. 

Securities

   -- Total securities at March 31, 2026 were $1.17 billion, an increase of 
      $34.2 million, or 3.0%, from $1.13 billion at December 31, 2025, and a 
      decrease of $10.8 million, or 0.9%, compared to March 31, 2025. 
 
   -- Accumulated other comprehensive loss, net of taxes, primarily associated 
      with unrealized losses within the available for sale portfolio, was $60.8 
      million at March 31, 2026, an increase of $6.7 million, or 12.4%, from 
      the linked quarter and a decrease of $29.6 million, or 32.7%, from March 
      31, 2025. 
 
   -- The weighted average effective duration for the total securities 
      portfolio was 4.14 years as of March 31, 2026, compared to 4.15 years as 
      of December 31, 2025. 

Deposits

   -- Total deposits at March 31, 2026, were $8.76 billion, an increase of 
      $449.0 million, or 5.4%, compared to December 31, 2025, and an increase 
      of $417.9 million, or 5.0%, from March 31, 2025. $215.0 million of the 
      increase compared to the linked quarter is related to interest-bearing 
      deposits that were repurchased on January 2, 2026, immediately following 
      the sale of such deposits on December 31, 2025. 
 
   -- At March 31, 2026, and December 31, 2025, noninterest-bearing deposits as 
      a percentage of total deposits were 23.6% and 23.8%, respectively. At 
      March 31, 2025, noninterest-bearing deposits as a percentage of total 
      deposits were 22.7%. 

Subordinate debentures

   -- Total subordinated debentures at March 31, 2026, were $16.6 million, a 
      decrease of $73.0 million, or 81.5%, compared to March 31, 2025, due to 
      the redemption of $74.0 million in subordinated debentures during the 
      quarter ended December 31, 2025, in conjunction with our Optimize Origin 
      initiative. 

Capital

   -- Total capital at March 31, 2026, was $1.26 billion, an increase of $13.6 
      million, or 1.1%, compared to December 31, 2025, and an increase of $80.1 
      million, or 6.8%, from March 31, 2025. 
 
   -- Uses of regulatory capital since the beginning of 2025 consist of the 
      following: 
 
          -- Repurchased 616,505 shares of our common stock at an average price 
             of $36.72 per share, for a total of $22.6 million, including 
             commissions and applicable excise taxes. There was $31.7 million 
             remaining available for repurchases at March 31, 2026. 
 
          -- Redeemed $143.6 million of subordinated debentures, including the 
             amortization of the original issue discount and fair value mark. 
 
          -- Declared $23.7 million in dividends to our stockholders. 

Conference Call

Origin will hold a conference call to discuss its first quarter 2026 results on Thursday, April 23, 2026, 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: 12997 and request to be joined into the Origin Bancorp, Inc. (OBK) call. A simultaneous audio-only webcast may be accessed via Origin's website at www.origin.bank under the Investor Relations, News & Events, Events & Presentations link or directly by visiting https://dealroadshow.com/e/ORIGIN1Q26.

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

About Origin

Origin Bancorp, Inc. is a financial holding company headquartered in Ruston, Louisiana. Origin's wholly owned bank subsidiary, Origin Bank, was founded in 1912 in Choudrant, Louisiana. Deeply rooted in Origin's history is a culture committed to providing personalized relationship banking to businesses, municipalities, and personal clients to enrich the lives of the people in the communities it serves. Origin provides a broad range of financial services and currently operates more than 57 locations in Dallas/Fort Worth, East Texas, Houston, North Louisiana, Mississippi, South Alabama and the Florida Panhandle. In addition, Origin provides a broad range of insurance agency products and services through its wholly owned insurance agency subsidiary, Forth Insurance, LLC. For more information, visit www.origin.bank and www.forthinsurance.com.

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, and ROATCE.

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

Forward-Looking Statements

This press release contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include information regarding Origin Bancorp, Inc's ("Origin", "we", "our" or the "Company") future financial performance, business and growth strategies, projected plans and objectives, and any expected purchases of its outstanding common stock, and related transactions and other projections based on macroeconomic and industry trends, including changes to interest rates by the Federal Reserve and the resulting impact on Origin's results of operations, estimated forbearance amounts and expectations regarding the Company's liquidity, including in connection with advances obtained from the FHLB, which are all subject to change and may be inherently unreliable due to the multiple factors that impact broader economic and industry trends, and any such changes may be material. Such forward-looking statements are based on various facts and derived utilizing important assumptions and current expectations, estimates and projections about Origin and its subsidiaries, any of which may change over time and some of which may be beyond Origin's control. Statements or statistics preceded by, followed by or that otherwise include the words "assumes," "anticipates," "believes," "estimates," "expects," "foresees," "intends," "plans," "projects," and similar expressions or future or conditional verbs such as "could," "may," "might,"

"should," "will," and "would" and variations of such terms are generally forward-looking in nature and not historical facts, although not all forward-looking statements include the foregoing words. Further, certain factors that could affect Origin's future results and cause actual results to differ materially from those expressed in the forward-looking statements include, but are not limited to: (1) the impact of current and future economic conditions generally and in the financial services industry, nationally and within Origin's primary market areas, including the impact of tariffs, as well as the financial stress on borrowers and changes to customer and client behavior as a result of the foregoing; (2) changes in benchmark interest rates and the resulting impacts on net interest income; (3) deterioration of Origin's asset quality; (4) factors that can impact the performance of Origin's loan portfolio, including real estate values and liquidity in Origin's primary market areas; (5) the financial health of Origin's commercial borrowers and the success of construction projects that Origin finances; (6) changes in the value of collateral securing Origin's loans; (7) the impact of generative artificial intelligence; (8) Origin's ability to anticipate interest rate changes and manage interest rate risk; (9) the impact of heightened regulatory requirements, reduced debit interchange and overdraft income and the possibility of facing related adverse business consequences if our total assets grow in excess of $10 billion as of December 31 of any calendar year; (10) the effectiveness of Origin's risk management framework and quantitative models; (11) Origin's inability to receive dividends from Origin Bank and to service debt, pay dividends to Origin's common stockholders, repurchase Origin's shares of common stock and satisfy obligations as they become due; (12) the impact of labor pressures; (13) changes in Origin's operation or expansion strategy or Origin's ability to prudently manage its growth and execute its strategy; (14) changes in management personnel; (15) Origin's ability to maintain important customer relationships, reputation or otherwise avoid liquidity risks; (16) increasing costs as Origin grows deposits; (17) operational risks associated with Origin's business; (18) significant turbulence or a disruption in the capital or financial markets and the effect of market disruption and interest rate volatility on our investment securities; (19) increased competition in the financial services industry, particularly from regional and national institutions, as well as from fintech companies; (20) compliance with governmental and regulatory requirements and changes in laws, rules, regulations, interpretations or policies relating to financial institutions; (21) periodic changes to the extensive body of accounting rules and best practices; (22) further government intervention in the U.S. financial system; (23) a deterioration of the credit rating for U.S. long-term sovereign debt; (24) Origin's ability to comply with applicable capital and liquidity requirements, including its ability to generate liquidity internally or raise capital on favorable terms, including continued access to the debt and equity capital markets; (25) natural disasters and other adverse weather events, pandemics, acts of terrorism, war, and other matters beyond Origin's control; (26) developments in our mortgage banking business, including loan modifications, general demand, and the effects of judicial or regulatory requirements or guidance; (27) fraud or misconduct by internal or external actors (including Origin employees); (28) cybersecurity threats or security breaches and the cost of defending against them; (29) Origin's ability to maintain adequate internal controls over financial and non-financial reporting; and (30) potential claims, damages, penalties, fines, costs and reputational damage resulting from pending or future litigation, regulatory proceedings and enforcement actions. For a discussion of these and other risks that may cause actual results to differ from expectations, please refer to the sections titled "Cautionary Note Regarding Forward-Looking Statements" and "Risk Factors" in Origin's most recent and future Annual Reports on Form 10-K filed with the Securities and Exchange Commission and any updates to those sections set forth in Origin's subsequent Quarterly Reports on Form 10-Q and Current Reports on Form 8-K. If one or more events related to these or other risks or uncertainties materialize, or if Origin's underlying assumptions prove to be incorrect, actual results may differ materially from what Origin anticipates. Accordingly, you should not place undue reliance on any forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made, and Origin does not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise.

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

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

Contact:

Investor Relations

Chris Reigelman

318-497-3177

chris@origin.bank

Media Contact

Ryan Kilpatrick

318-232-7472

rkilpatrick@origin.bank

 
 
                                         Origin Bancorp, Inc. 
                                   Selected Quarterly Financial Data 
                                              (Unaudited) 
 
                                                   Three Months Ended 
                      March 31,      December 31,     September 30,      June 30,         March 31, 
                         2026             2025             2025             2025             2025 
                   ---------------  ---------------  ---------------  ---------------  --------------- 
 
Income statement 
and share 
amounts                             (Dollars in thousands, except per share amounts) 
Net interest 
 income            $    87,244      $    86,694      $    83,704      $    82,136      $    78,459 
Provision for 
 credit losses           4,965            3,158           36,820            2,862            3,444 
Noninterest 
 income                 16,795           16,736           26,128            1,368           15,602 
Noninterest 
 expense                63,797           62,823           62,028           61,983           62,068 
                    ----------       ----------       ----------       ----------       ---------- 
Income before 
 income tax 
 expense                35,277           37,449           10,984           18,659           28,549 
Income tax 
 expense                 7,584            7,933            2,361            4,012            6,138 
                    ----------       ----------       ----------       ----------       ---------- 
   Net income      $    27,693      $    29,516      $     8,623      $    14,647      $    22,411 
                    ==========       ==========       ==========       ==========       ========== 
PTPP earnings(1)   $    40,242      $    40,607      $    47,804      $    21,521      $    31,993 
Basic earnings 
 per common 
 share                    0.89             0.95             0.28             0.47             0.72 
Diluted earnings 
 per common 
 share                    0.89             0.95             0.27             0.47             0.71 
Dividends 
 declared per 
 common share             0.15             0.15             0.15             0.15             0.15 
Weighted average 
 common shares 
 outstanding - 
 basic              30,942,565       30,964,128       31,183,092       31,192,622       31,205,752 
Weighted average 
 common shares 
 outstanding - 
 diluted            31,203,348       31,168,548       31,363,571       31,327,818       31,412,010 
 
Balance sheet 
data 
Total LHFI         $ 7,864,221      $ 7,670,917      $ 7,537,099      $ 7,684,446      $ 7,585,526 
Total LHFI 
 excluding 
 mortgage 
 warehouse LOC       7,341,931        7,142,136        7,064,131        7,109,698        7,181,395 
Total assets        10,188,144        9,724,722        9,791,306        9,678,158        9,750,372 
Total deposits       8,756,268        8,307,247        8,331,830        8,123,036        8,338,412 
Total 
 stockholders' 
 equity              1,260,275        1,246,685        1,214,756        1,205,769        1,180,177 
 
Performance 
metrics and 
capital ratios 
Yield on LHFI             6.06%            6.22%            6.33%            6.33%            6.33% 
Yield on 
 interest-earning 
 assets                   5.56             5.76             5.89             5.87             5.79 
Cost of 
 interest-bearing 
 deposits                 2.66             2.90             3.20             3.20             3.23 
Cost of total 
 deposits                 2.05             2.20             2.46             2.47             2.52 
NIM - fully tax 
 equivalent 
 ("FTE")                  3.71             3.73             3.65             3.61             3.44 
Return on average 
 assets 
 (annualized) 
 ("ROAA")                 1.11             1.19             0.35             0.60             0.93 
PTPP ROAA 
 (annualized)(1)          1.61             1.64             1.95             0.89             1.32 
Return on average 
 stockholders' 
 equity 
 (annualized) 
 ("ROAE")                 8.86             9.50             2.79             4.94             7.79 
Return on average 
 tangible common 
 equity 
 (annualized) 
 ("ROATCE")(1)           10.15            10.95             3.22             5.74             9.09 
Book value per 
 common share      $     40.81      $     40.28      $     39.23      $     38.62      $     37.77 
Tangible book 
 value per common 
 share(1)                35.61            35.04            33.95            33.33            32.43 
Efficiency 
 ratio(2)                61.32%           60.74%           56.48%           74.23%           65.99% 
Common equity 
 tier 1 to 
 risk-weighted 
 assets(3)               13.59            13.54            13.59            13.47            13.57 
Tier 1 capital to 
 risk-weighted 
 assets(3)               13.78            13.73            13.79            13.67            13.77 
Total capital to 
 risk-weighted 
 assets(3)               14.97            14.91            15.90            15.68            15.81 
Tier 1 leverage 
 ratio(3)                11.74            11.86            11.69            11.70            11.47 
 

__________________________

(1) PTPP earnings, PTPP ROAA, tangible book value per common share, and ROATCE 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) Ratios are calculated at the Company level, which is subject to the capital adequacy requirements of the Federal Reserve Board. March 31, 2026 ratios are estimated.

 
 
Origin Bancorp, Inc. 
 Consolidated Quarterly Statements of Income 
 (Unaudited) 
 
                           Three Months Ended 
                                         December 
                            March 31,      31,      September   June 30,    March 31, 
                               2026        2025     30, 2025       2025        2025 
                           ------------  --------  -----------  ---------  ----------- 
 
Interest and dividend 
income                     (Dollars in thousands, except per share amounts) 
   Interest and fees on 
    loans                  $114,161      $119,282   $  120,096  $121,239   $117,075 
   Investment 
    securities-taxable        8,776         8,991        8,767     7,692      8,076 
   Investment 
    securities-nontaxable     1,486         1,487        1,523     1,425        968 
   Interest and dividend 
    income on assets held 
    in other financial 
    institutions              6,873         4,884        5,753     4,281      6,424 
      Total interest and 
       dividend income      131,296       134,644      136,139   134,637    132,543 
 
Interest expense 
   Interest-bearing 
    deposits                 43,702        46,510       51,026    50,152     51,779 
   FHLB advances and 
    other borrowings            111           102          273     1,216         96 
   Subordinated 
    indebtedness                239         1,338        1,136     1,133      2,209 
      Total interest 
       expense               44,052        47,950       52,435    52,501     54,084 
 
      Net interest income    87,244        86,694       83,704    82,136     78,459 
   Provision for credit 
    losses                    4,965         3,158       36,820     2,862      3,444 
      Net interest income 
       after provision 
       for credit losses     82,279        83,536       46,884    79,274     75,015 
 
Noninterest income 
   Insurance commission 
    and fee income            9,597         5,931        6,598     6,661      7,927 
   Service charges and 
    fees                      4,951         5,043        4,965     4,927      4,716 
   Other fee income           2,295         2,128        2,262     2,809      2,301 
   Mortgage banking 
    revenue                     563           680          726     1,369        915 
   Swap fee income               54            58        1,387     1,435        533 
   Change in fair value 
   of equity investments         --            --        6,972        --         -- 
   Equity method 
    investment (loss) 
    income                   (1,517)        1,859          550    (1,909)    (1,692) 
   Loss on sales of 
    securities, net              --            --           --   (14,448)        -- 
   Other income                 852         1,037        2,668       524        902 
      Total noninterest 
       income                16,795        16,736       26,128     1,368     15,602 
 
Noninterest expense 
   Salaries and employee 
    benefits                 38,397        37,015       37,863    38,280     37,731 
   Occupancy and 
    equipment, net            6,984         6,961        7,079     7,187      8,544 
   Data processing            4,050         3,672        3,526     3,432      2,957 
   Office and operations      2,937         3,243        3,184     3,337      2,972 
   Professional services      2,649         2,703        1,395     1,285      1,250 
   Intangible asset 
    amortization              1,485         1,499        1,583     1,768      1,761 
   Electronic banking         1,442         1,545        1,470     1,359      1,354 
   Advertising and 
    marketing                 1,360         1,746        1,524     1,158      1,133 
   Regulatory assessments     1,335         1,528        1,269     1,345      1,392 
   Loan-related expenses        895           787          979       669        599 
   Other expenses             2,263         2,124        2,156     2,163      2,375 
      Total noninterest 
       expense               63,797        62,823       62,028    61,983     62,068 
 
Income before income tax 
 expense                     35,277        37,449       10,984    18,659     28,549 
Income tax expense            7,584         7,933        2,361     4,012      6,138 
Net income                 $ 27,693      $ 29,516   $    8,623  $ 14,647   $ 22,411 
 
 
 
 
                                   Origin Bancorp, Inc. 
                                Consolidated Balance Sheets 
                                        (Unaudited) 
 
                          March 31,     December     September    June 30,      March 31, 
(Dollars in thousands)       2026       31, 2025     30, 2025        2025          2025 
                         ------------  -----------  -----------  -----------  ------------- 
Assets 
Cash and due from banks  $    90,641   $   73,122   $   94,062   $  113,918   $  112,888 
Interest-bearing 
 deposits in banks           575,562      351,095      532,847      220,193      373,314 
                          ----------    ---------    ---------    ---------    --------- 
      Total cash and 
       cash 
       equivalents           666,203      424,217      626,909      334,111      486,202 
Securities: 
   AFS                     1,151,402    1,117,176    1,104,789    1,126,721    1,161,368 
   Held to maturity, 
    net of allowance 
    for credit losses         10,557       10,559       10,559       11,093       11,094 
   Securities carried 
    at fair value 
    through income             6,197        6,215        6,203        6,218        6,512 
                          ----------    ---------    ---------    ---------    --------- 
      Total securities     1,168,156    1,133,950    1,121,551    1,144,032    1,178,974 
Non-marketable equity 
 securities held in 
 other financial 
 institutions                 31,193       31,069       31,041       75,181       71,754 
Equity method 
 investments                  66,091       67,502       65,643       15,863       18,228 
Loans held for sale            2,935        1,032          312        8,878       10,191 
LHFI                       7,864,221    7,670,917    7,537,099    7,684,446    7,585,526 
   Less: ALCL                 99,015       96,782       96,259       92,426       92,011 
                          ----------    ---------    ---------    ---------    --------- 
      LHFI, net of ALCL    7,765,206    7,574,135    7,440,840    7,592,020    7,493,515 
Premises and equipment, 
 net                         126,916      124,249      122,899      122,618      123,847 
Cash surrender value of 
 bank-owned life 
 insurance                    41,968       41,726       41,478       41,265       41,021 
Goodwill                     128,679      128,679      128,679      128,679      128,679 
Other intangible 
 assets, net                  31,877       33,362       34,861       36,444       38,212 
Accrued interest 
 receivable and other 
 assets                      158,920      164,801      177,093      179,067      159,749 
                          ----------    ---------    ---------    ---------    --------- 
      Total assets       $10,188,144   $9,724,722   $9,791,306   $9,678,158   $9,750,372 
                          ==========    =========    =========    =========    ========= 
Liabilities and 
Stockholders' Equity 
Noninterest-bearing 
 deposits                $ 2,062,982   $1,979,875   $2,000,324   $1,841,684   $1,888,808 
Interest-bearing 
 deposits excluding 
 brokered 
 interest-bearing 
 deposits, if any          5,895,932    5,497,920    5,516,821    5,450,710    5,536,636 
Time deposits                797,354      829,452      814,685      805,642      862,968 
Brokered deposits                 --           --           --       25,000       50,000 
                          ----------    ---------    ---------    ---------    --------- 
      Total deposits       8,756,268    8,307,247    8,331,830    8,123,036    8,338,412 
FHLB advances and other 
 borrowings                   12,609       19,050       12,790      127,843       12,488 
Subordinated 
 indebtedness                 16,569       16,544       89,715       89,657       89,599 
Accrued expenses and 
 other liabilities           142,423      135,196      142,215      131,853      129,696 
                          ----------    ---------    ---------    ---------    --------- 
      Total liabilities    8,927,869    8,478,037    8,576,550    8,472,389    8,570,195 
Stockholders' equity: 
Common stock                 154,397      154,762      154,839      156,124      156,220 
Additional paid-in 
 capital                     532,773      533,541      532,975      537,819      538,790 
Retained earnings            633,949      612,523      588,106      585,387      575,578 
Accumulated other 
 comprehensive loss          (60,844)     (54,141)     (61,164)     (73,561)     (90,411) 
                          ----------    ---------    ---------    ---------    --------- 
     Total 
      stockholders' 
      equity               1,260,275    1,246,685    1,214,756    1,205,769    1,180,177 
                          ----------    ---------    ---------    ---------    --------- 
      Total liabilities 
       and 
       stockholders' 
       equity            $10,188,144   $9,724,722   $9,791,306   $9,678,158   $9,750,372 
                          ==========    =========    =========    =========    ========= 
 
 
 
                                           Origin Bancorp, Inc. 
                                                 Loan Data 
                                                (Unaudited) 
 
                                                  At and For the Three Months Ended 
                              March 31,      December 31,   September 30,      June 30,       March 31, 
                                 2026            2025            2025            2025            2025 
                            --------------  --------------  --------------  --------------  -------------- 
 
LHFI                                                    (Dollars in thousands) 
Owner-occupied commercial 
 real estate                $  999,440      $1,004,801      $  986,859      $  972,788      $  937,985 
Non-owner-occupied 
 commercial real estate      1,511,138       1,519,104       1,520,020       1,455,771       1,445,864 
Construction/land/land 
 development                   641,273         611,220         615,778         653,748         798,609 
Single-family residential 
 real estate                 1,442,792       1,444,611       1,460,696       1,465,535       1,465,192 
Multifamily residential 
 real estate                   555,527         553,149         540,601         529,899         489,765 
                             ---------       ---------       ---------       ---------       --------- 
   Total real estate loans   5,150,170       5,132,885       5,123,954       5,077,741       5,137,415 
Commercial and industrial    2,173,126       1,989,218       1,919,782       2,011,178       2,022,085 
Mortgage warehouse LOC         522,290         528,781         472,968         574,748         404,131 
Consumer                        18,635          20,033          20,395          20,779          21,895 
                             ---------       ---------       ---------       ---------       --------- 
    Total LHFI               7,864,221       7,670,917       7,537,099       7,684,446       7,585,526 
   Less: ALCL                   99,015          96,782          96,259          92,426          92,011 
                             ---------       ---------       ---------       ---------       --------- 
      LHFI, net             $7,765,206      $7,574,135      $7,440,840      $7,592,020      $7,493,515 
                             =========       =========       =========       =========       ========= 
 
Nonperforming assets(1) 
Nonperforming LHFI 
   Commercial real estate   $   19,891      $   13,212      $   11,736      $   12,814      $    5,465 
   Construction/land/land 
    development                 19,427          16,388          17,047          17,720          17,694 
   Single-family 
    residential real 
    estate                      37,809          39,480          41,964          35,592          38,306 
   Multifamily residential 
    real estate                     --              --           2,404           2,404           2,443 
   Commercial and 
    industrial                  10,074          11,919          15,043          16,655          17,325 
   Consumer                         65             185              88             130             135 
                             ---------       ---------       ---------       ---------       --------- 
     Total nonperforming 
      LHFI                      87,266          81,184          88,282          85,315          81,368 
Other real estate 
 owned/repossessed assets        1,007             694             577           1,991           1,990 
                             ---------       ---------       ---------       ---------       --------- 
     Total nonperforming 
      assets                $   88,273      $   81,878      $   88,859      $   87,306      $   83,358 
Classified assets           $  154,599      $  148,322      $  138,910      $  129,628      $  129,666 
Past due 30 to 89 days and 
 still accruing                 17,624          14,764           7,739          12,495          42,587 
 
Allowance for loan credit 
losses 
Balance at beginning of 
 period                     $   96,782      $   96,259      $   92,426      $   92,011      $   91,060 
   Provision for loan 
    credit losses                5,010           3,693          35,216           2,715           3,679 
   Loans charged off             3,963           4,328          32,206           3,700           4,848 
   Loan recoveries               1,186           1,158             823           1,400           2,120 
                             ---------       ---------       ---------       ---------       --------- 
     Net charge-offs             2,777           3,170          31,383           2,300           2,728 
                             ---------       ---------       ---------       ---------       --------- 
Balance at end of period    $   99,015      $   96,782      $   96,259      $   92,426      $   92,011 
                             =========       =========       =========       =========       ========= 
 
Credit quality ratios 
Total nonperforming assets 
 to total assets                  0.87%           0.84%           0.91%           0.90%           0.85% 
Total nonperforming assets 
 to loans & OREO                  1.12            1.07            1.18            1.14            1.10 
Nonperforming LHFI to LHFI        1.11            1.06            1.17            1.11            1.07 
Past due 30 to 89 days and 
 still accruing to LHFI           0.22            0.19            0.10            0.16            0.56 
ALCL to nonperforming LHFI      113.46          119.21          109.04          108.33          113.08 
ALCL to total LHFI                1.26            1.26            1.28            1.20            1.21 
ALCL to total LHFI excl. 
 mortgage warehouse 
 LOC(2)                           1.34            1.34            1.35            1.29            1.28 
Net charge-offs 
 (recoveries) to total 
 average LHFI 
 (annualized)                     0.15            0.17            1.65            0.12            0.15 
 

____________________________

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

(2) The ALCL to total LHFI, adjusted is calculated by excluding the ALCL for mortgage warehouse LOC loans from the total LHFI ALCL in the numerator and excluding the mortgage warehouse LOC loans from the LHFI in the denominator. Due to their low-risk profile, mortgage warehouse LOC loans require a disproportionately low allocation of the ALCL.

 
 
                                                     Origin Bancorp, Inc. 
                                               Average Balances and Yields/Rates 
                                                          (Unaudited) 
 
                                                                    Three Months Ended 
                            -------------------------------------------------------------------------------------------------- 
                                     March 31, 2026                  December 31, 2025                 March 31, 2025 
                            --------------------------------  ------------------------------- 
                              Average    Income/    Yield/     Average    Income/    Yield/     Average    Income/    Yield/ 
                              Balance     Expense   Rate(1)    Balance     Expense   Rate(1)    Balance     Expense   Rate(1) 
                            -----------  --------  ---------  ----------  --------  ---------  ----------  --------  --------- 
 
Assets                                                            (Dollars in thousands) 
   Commercial real estate   $ 2,506,193  $ 35,222   5.70%     $2,523,465  $ 37,165   5.84%     $2,448,099  $ 35,111   5.82% 
   Construction/land/land 
    development                 628,332    10,402   6.71         607,799    10,563   6.89         821,754    13,913   6.87 
   Single-family 
    residential real 
    estate                    1,448,774    19,765   5.53       1,452,741    19,894   5.43       1,438,618    19,305   5.44 
   Multifamily residential 
    real estate                 549,475     8,104   5.98         564,700     9,027   6.34         471,304     6,729   5.79 
   Commercial and 
    industrial ("C&I")        2,076,837    33,910   6.62       1,986,638    34,505   6.89       2,004,034    36,422   7.37 
   Mortgage warehouse LOC       406,072     6,389   6.38         455,244     7,723   6.73         289,521     5,047   7.07 
   Consumer                      19,823       345   7.06          20,746       374   7.15          22,709       417   7.45 
                             ----------   -------              ---------   -------              ---------   ------- 
      LHFI                    7,635,506   114,137   6.06       7,611,333   119,251   6.22       7,496,039   116,944   6.33 
   Loans held for sale            1,712        24   5.69           1,639        31   7.50           8,590       131   6.18 
                             ----------   -------              ---------   -------              ---------   ------- 
      Loans receivable        7,637,218   114,161   6.06       7,612,972   119,282   6.22       7,504,629   117,075   6.33 
   Investment 
    securities-taxable        1,017,777     8,776   3.50       1,019,830     8,991   3.50       1,021,904     8,076   3.21 
   Investment 
    securities-nontaxable       183,691     1,486   3.28         180,862     1,487   3.26         140,875       968   2.79 
   Non-marketable equity 
    securities held in 
    other financial 
    institutions                 31,112       399   5.20          31,228       449   5.70          71,669       416   2.35 
   Interest-earning 
    balances due from 
    banks                       713,959     6,474   3.68         435,241     4,435   4.04         543,821     6,008   4.48 
      Total 
       interest-earning 
       assets                 9,583,757   131,296   5.56       9,280,133   134,644   5.76       9,282,898   132,543   5.79 
Noninterest-earning assets      542,734                          549,619                          525,317 
                             ----------                        ---------                        --------- 
      Total assets          $10,126,491                       $9,829,752                       $9,808,215 
                             ==========                        =========                        ========= 
 
Liabilities and Stockholders' Equity 
Liabilities 
Interest-bearing 
liabilities 
   Interest-bearing demand 
    deposits                $ 2,068,810  $ 11,901   2.33%     $1,788,612  $ 11,728   2.60%     $2,081,567  $ 14,654   2.86% 
   Money market deposits      3,487,443    24,783   2.88       3,466,849    27,088   3.10       3,137,768    27,013   3.49 
   Savings deposits             301,161       852   1.15         301,596       942   1.24         319,375     1,277   1.62 
                             ----------   -------              ---------   -------              ---------   ------- 
    Savings and 
     interest-bearing 
     transaction accounts     5,857,414    37,536   2.60       5,557,057    39,758   2.84       5,538,710    42,944   3.14 
   Time deposits                811,939     6,166   3.08         812,766     6,752   3.30         972,176     8,835   3.69 
                             ----------   -------              ---------   -------              ---------   ------- 
      Total 
       interest-bearing 
       deposits               6,669,353    43,702   2.66       6,369,823    46,510   2.90       6,510,886    51,779   3.23 
   FHLB advances and other 
    borrowings                   16,434       111   2.74          15,155       102   2.67          14,148        96   2.75 
   Subordinated 
    indebtedness                 16,558       239   5.85          42,641     1,338  12.45         124,133     2,209   7.22 
                             ----------   -------              ---------   -------              ---------   ------- 
      Total 
       interest-bearing 
       liabilities            6,702,345    44,052   2.67       6,427,619    47,950   2.96       6,649,167    54,084   3.30 
Noninterest-bearing 
liabilities 
   Noninterest-bearing 
    deposits                  1,978,098                        2,002,102                        1,837,365 
   Other liabilities            178,160                          167,153                          154,934 
                             ----------                        ---------                        --------- 
      Total liabilities       8,858,603                        8,596,874                        8,641,466 
Stockholders' Equity          1,267,888                        1,232,878                        1,166,749 
                             ----------                        ---------                        --------- 
      Total liabilities 
       and stockholders' 
       equity               $10,126,491                       $9,829,752                       $9,808,215 
                             ==========                        =========                        ========= 
Net interest spread                                 2.89%                            2.80%                            2.49% 
NIM                                      $ 87,244   3.69                  $ 86,694   3.71                  $ 78,459   3.43 
                                          =======                          =======                          ======= 
NIM-FTE(2)                               $ 87,748   3.71                  $ 87,210   3.73                  $ 78,837   3.44 
                                          =======                          =======                          ======= 
 

____________________________

(1) Yields/Rates are calculated on an actual/actual day count basis.

(2) In order to present pre-tax income and resulting yields on tax-exempt investments comparable to those on taxable investments, a tax-equivalent adjustment has been computed. This adjustment also includes income tax credits received on Qualified School Construction Bonds.

 
 
                                                            Origin Bancorp, Inc. 
                                                                Notable Items 
                                                                 (Unaudited) 
 
                                                                   At and For the Three Months Ended 
                               March 31,           December 31,           September 30,              June 30,                March 31, 
                                  2026                  2025                   2025                    2025                     2025 
                          ------------------- 
                            $         EPS         $          EPS          $          EPS          $          EPS         $           EPS 
                          Impact   Impact(1)    Impact    Impact(1)     Impact    Impact(1)     Impact    Impact(1)    Impact     Impact(1) 
                          ------  -----------  --------  -----------  ---------  -----------  ---------  -----------  --------  ------------- 
 
                                                           (Dollars in thousands, except per share amounts) 
Notable interest income items: 
   Interest income 
    reversal related to 
    borrower fraud        $  --    $      --   $    --    $      --   $   (206)   $   (0.01)  $     --    $      --   $    --    $      -- 
Notable interest expense items: 
   OID amortization - 
    subordinated 
    debenture 
    redemption               --           --      (783)       (0.02)        --           --         --           --      (681)       (0.02) 
Notable provision expense items: 
   Provision (expense) 
    release on 
    relationships 
    related to or 
    impacted by 
    questioned banker 
    activity                 --           --       (10)          --     (1,670)       (0.04)        --           --       375         0.01 
   Provision expense 
    related to borrower 
    fraud                    --           --       (13)          --    (29,545)       (0.74)        --           --        --           -- 
Notable noninterest income items(2) : 
   Loss on sales of 
    securities, net          --           --        --           --         --           --    (14,448)       (0.36)       --           -- 
   Positive valuation 
    adjustment on 
    non-marketable 
    equity securities        --           --        --           --      6,972         0.18         --           --        --           -- 
   Net loss on OREO 
    properties(2)            --           --        --           --         --           --       (158)          --      (212)       (0.01) 
   BOLI payout               --           --        --           --         --           --         --           --       208         0.01 
   Insurance recovery 
    income related to 
    questioned banker 
    activity                438         0.01       483         0.01      2,077         0.05         --           --        --           -- 
Notable noninterest expense items: 
   Operating expense 
    related to 
    questioned banker 
    activity               (542)       (0.01)     (698)       (0.02)      (112)          --       (530)       (0.01)     (543)       (0.01) 
   Operating expense 
    related to 
    strategicOptimize 
    Origininitiatives(3)     --           --       (51)          --       (577)       (0.01)      (428)       (0.01)   (1,615)       (0.04) 
   Operating expense 
    related to borrower 
    fraud                  (473)       (0.01)     (587)       (0.01)      (285)       (0.01)        --           --        --           -- 
   Employee Retention 
    Credit                   --           --        --           --         --           --         --           --       213         0.01 
                           ----                 ------                 -------                 -------                 ------ 
Total notable items       $(577)       (0.01)  $(1,659)       (0.04)  $(23,346)       (0.59)  $(15,564)       (0.39)  $(2,255)       (0.06) 
                           ====                 ======                 =======                 =======                 ====== 
 

____________________________

(1) The diluted EPS impact is calculated using a 21% effective tax rate. The total of the diluted EPS impact of each individual line item may not equal the calculated diluted EPS impact on the total notable items due to rounding.

(2) The $158,000 net loss on OREO properties for the quarter ended June 30, 2025, includes an $8,000 insurance settlement recovery that was included in noninterest income on the face of the income statement and $3,000 in repair costs that was included in noninterest expense. The $212,000 net loss on OREO properties for the quarter ended March 31, 2025, includes a $444,000 expected insurance settlement recovery that was included in noninterest income on the face of the income statement, and a $148,000 repair cost that was included in noninterest expense.

(3) Operating expenses related to strategic Optimize Origin initiatives are expected to be immaterial and, accordingly, will no longer be separately tracked beginning with the quarter ended March 31, 2026. The $51,000 and $577,000 operating expenses related to strategic Optimize Origin initiatives for the quarters ended December 31, 2025, and September 30, 2025, includes sub-lease income of $40,000 and $27,000, respectively, that were included in noninterest income on the face of the income statement.

 
 
                                        Origin Bancorp, Inc. 
                                     Non-GAAP Financial Measures 
                                             (Unaudited) 
 
                                          At and For the Three Months Ended 
                    March 31,      December 31,     September 30,      June 30,         March 31, 
                       2026             2025             2025             2025             2025 
                 ---------------  ---------------  ---------------  ---------------  --------------- 
 
                                  (Dollars in thousands, except per share amounts) 
Calculation of 
PTPP earnings: 
Net income       $    27,693      $    29,516      $     8,623      $    14,647      $    22,411 
   Provision 
    for credit 
    losses             4,965            3,158           36,820            2,862            3,444 
   Income tax 
    expense            7,584            7,933            2,361            4,012            6,138 
                  ----------       ----------       ----------       ----------       ---------- 
PTPP earnings 
 (non-GAAP)      $    40,242      $    40,607      $    47,804      $    21,521      $    31,993 
                  ==========       ==========       ==========       ==========       ========== 
 
Calculation of 
PTPP ROAA: 
PTPP earnings    $    40,242      $    40,607      $    47,804      $    21,521      $    31,993 
   Divided by 
    number of 
    days in the 
    quarter               90               92               92               91               90 
   Multiplied 
    by the 
    number of 
    days in the 
    year                 365              365              365              365              365 
                  ----------       ----------       ----------       ----------       ---------- 
PTPP earnings, 
 annualized      $   163,204      $   161,104      $   189,657      $    86,320      $   129,749 
   Divided by 
    total 
    average 
    assets        10,126,491        9,829,752        9,727,414        9,715,923        9,808,215 
ROAA 
 (annualized) 
 (GAAP)                 1.11%            1.19%            0.35%            0.60%            0.93% 
PTPP ROAA 
 (annualized) 
 (non-GAAP)             1.61             1.64             1.95             0.89             1.32 
 
Calculation of tangible book value per common share: 
Total common 
 stockholders' 
 equity          $ 1,260,275      $ 1,246,685      $ 1,214,756      $ 1,205,769      $ 1,180,177 
   Goodwill         (128,679)        (128,679)        (128,679)        (128,679)        (128,679) 
   Other 
    intangible 
    assets, 
    net              (31,877)         (33,362)         (34,861)         (36,444)         (38,212) 
                  ----------       ----------       ----------       ----------       ---------- 
Tangible common 
 equity            1,099,719        1,084,644        1,051,216        1,040,646        1,013,286 
   Divided by 
    common 
    shares 
    outstanding 
    at the end 
    of the 
    period        30,879,462       30,952,428       30,967,768       31,224,718       31,244,006 
Book value per 
 common share 
 (GAAP)          $     40.81      $     40.28      $     39.23      $     38.62      $     37.77 
Tangible book 
 value per 
 common share 
 (non-GAAP)            35.61            35.04            33.95            33.33            32.43 
 
Calculation of ROATCE: 
Net income       $    27,693      $    29,516      $     8,623      $    14,647      $    22,411 
   Divided by 
    number of 
    days in the 
    quarter               90               92               92               91               90 
   Multiplied 
    by number 
    of days in 
    the year             365              365              365              365              365 
                  ----------       ----------       ----------       ----------       ---------- 
Annualized net 
 income          $   112,311      $   117,102      $    34,211      $    58,749      $    90,889 
 
Total average 
 common 
 stockholders' 
 equity          $ 1,267,888      $ 1,232,878      $ 1,227,431      $ 1,190,331      $ 1,166,749 
   Average 
    goodwill        (128,679)        (128,679)        (128,679)        (128,679)        (128,679) 
   Average 
    other 
    intangible 
    assets, 
    net              (32,679)         (34,293)         (35,741)         (37,459)         (38,254) 
                  ----------       ----------       ----------       ----------       ---------- 
Average 
 tangible 
 common equity     1,106,530        1,069,906        1,063,011        1,024,193          999,816 
 
ROAE 
 (annualized) 
 (GAAP)                 8.86%            9.50%            2.79%            4.94%            7.79% 
ROATCE 
 (annualized) 
 (non-GAAP)            10.15            10.95             3.22             5.74             9.09 
 

(END) Dow Jones Newswires

April 22, 2026 16:15 ET (20:15 GMT)

At the request of the copyright holder, you need to log in to view this content

Disclaimer: Investing carries risk. This is not financial advice. The above content should not be regarded as an offer, recommendation, or solicitation on acquiring or disposing of any financial products, any associated discussions, comments, or posts by author or other users should not be considered as such either. It is solely for general information purpose only, which does not consider your own investment objectives, financial situations or needs. TTM assumes no responsibility or warranty for the accuracy and completeness of the information, investors should do their own research and may seek professional advice before investing.

Most Discussed

  1. 1
     
     
     
     
  2. 2
     
     
     
     
  3. 3
     
     
     
     
  4. 4
     
     
     
     
  5. 5
     
     
     
     
  6. 6
     
     
     
     
  7. 7
     
     
     
     
  8. 8
     
     
     
     
  9. 9
     
     
     
     
  10. 10