Origin Bancorp, Inc. Reports Earnings for Second Quarter 2023

RUSTON, La., July 26, 2023 (GLOBE NEWSWIRE) -- Origin Bancorp, Inc. (NYSE: OBK) (“Origin” or the “Company”), the holding company for Origin Bank (the “Bank”), today announced net income of $21.8 million, or $0.70 diluted earnings per share for the quarter ended June 30, 2023, compared to net income of $24.3 million, or $0.79 diluted earnings per share, for the quarter ended March 31, 2023. Adjusted pre-tax, pre-provision ("adjusted PTPP")⁽¹⁾ earnings were $31.6 million, for the quarter ended June 30, 2023.

“As we enter the second half of the year, Origin is operating from a position of strength as we continue to execute on our long-term strategy,” said Drake Mills, chairman, president and CEO of Origin Bancorp, Inc. “While we are mindful of the challenges facing the entire industry, this company has proven that we can maximize the opportunities before us, and come out of economic cycles a stronger, more efficient company.”

⁽¹⁾ Adjusted 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 comparable GAAP measure.

Financial Highlights

• Total loans held for investment ("LHFI"), excluding mortgage warehouse lines of credit, were $7.09 billion at June 30, 2023, reflecting an increase of $46.8 million, or 0.7%, compared to March 31, 2023.
• Total deposits were $8.49 billion at June 30, 2023, reflecting an increase of $315.7 million, or 3.9%, compared to March 31, 2023.
• Net interest income was $75.3 million for the quarter ended June 30, 2023, reflecting a decrease of $1.9 million, or 2.4%, compared to the linked quarter.
• Book value per common share was $32.33 at June 30, 2023, reflecting an increase of $0.08, or 0.2%, compared to the linked quarter. Tangible book value per common share⁽¹⁾ was $26.71 at June 30, 2023, reflecting an increase of $0.18, or 0.7%, compared to the linked quarter.
• At June 30, 2023, and March 31, 2023, Company level common equity Tier 1 capital to risk-weighted assets was 11.01%, and 11.08%, respectively, the Tier 1 leverage ratio was 9.65% and 9.79%, respectively, and the total capital ratio was 14.11% and 14.30%, respectively. Tangible common equity to tangible assets⁽¹⁾ was 8.25% at June 30, 2023, compared to 8.02% at March 31, 2023.
• LHFI, excluding mortgage warehouse lines of credit, to deposits were 83.5% at June 30, 2023, compared to 86.1% at March 31, 2023. Cash and liquid securities as a percentage of total assets was 11.1% at June 30, 2023, compared to 14.3% at March 31, 2023.

⁽¹⁾ Tangible book value per common share and tangible common equity to tangible assets are non-GAAP financial measures. Please see the last few pages of this document for a reconciliation of these alternative financial measures to their comparable GAAP measures.

Results of Operations for the Three Months Ended June 30, 2023

Net Interest Income and Net Interest Margin

Net interest income for the quarter ended June 30, 2023, was $75.3 million, a decrease of $1.9 million, or 2.4%, compared to the linked quarter, due primarily to a $14.0 million increase in total interest expense, partially offset by a $12.2 million increase in total interest income. Increases in interest rates drove an $8.9 million increase in total deposit interest expense, and higher average interest-bearing deposit balances drove another $3.1 million increase in total deposit interest expense, primarily due to higher average brokered and time deposit balances. An additional $1.9 million increase in total interest expense was due to higher average balances of FHLB advances and other borrowings during the current quarter compared to the linked quarter. Increases in average interest-earning asset balances drove a $6.1 million increase in total interest income, of which $4.3 million was due to higher average LHFI balances, while increases in interest rates on average interest-earning assets drove another $6.1 million increase in total interest income, of which $4.7 million was due to higher interest rates on LHFI.

The net purchase accounting accretion declined to $530,000, a decrease of $1.2 million, for the three months ended June 30, 2023, compared to the three months ended March 31, 2023. The table below presents the estimated loan and deposit accretion and subordinated indebtedness amortization resulting from merger purchase accounting adjustments for the periods shown.

	Loan Accretion Income				Deposit Accretion Income			Subordinated Indebtedness Amortization Expense				Total Impact to Net Interest Income
3Q2022	$	1,187			$	238		$	(10	)		$	1,415
4Q2022		1,653				259			(15	)			1,897
1Q2023		1,617				101			(15	)			1,703
2Q2023		490				55			(15	)			530
Total actual realized net purchase accounting accretion	$	4,947			$	653		$	(55	)		$	5,545
Remaining 2023	$	(84	)		$	53		$	(32	)		$	(63	)
Thereafter		223				23			(706	)			(460	)
Total remaining net purchase accounting accretion at June 30, 2023	$	139			$	76		$	(738	)		$	(523	)

The Federal Reserve Board sets various benchmark rates, including the Federal Funds rate, and thereby influences the general market rates of interest, including the loan and deposit rates offered by financial institutions. On March 17, 2022, the Federal Reserve began an aggressive campaign to combat inflation with its first target rate range increase to 0.25% to 0.50%. Subsequently, it increased the target range six more times during 2022 and three more times during 2023, with the most recent and current Federal Funds target rate range being set on May 3, 2023, at 5.00% to 5.25%. By June 30, 2023, the Federal Funds target rate range had increased 475 basis points from March 17, 2022, and in order to remain competitive as market interest rates increased, we increased interest rates paid on our deposits.

The average rate on interest-bearing deposits increased to 3.05% for the quarter ended June 30, 2023, compared to 2.49% for the quarter ended March 31, 2023. The average interest-bearing deposit balances increased $494.3 million to $6.12 billion for the quarter ended June 30, 2023, from $5.63 billion for the linked quarter, of which $317.7 million and $84.1 million, respectively, were driven by higher average brokered and non-brokered time deposit balances. The average noninterest-bearing deposit balances declined $252.2 million during the quarter ended June 30, 2023, as depositors sought out safety in the form of FDIC insurance-covered balances and higher yielding investments amid increasing interest rates in the marketplace.

The average rate on FHLB advances and other borrowings increased to 5.26% for the quarter ended June 30, 2023, compared to 5.21% for the linked quarter. Additionally, the yield on LHFI was 6.18% and 6.03% for the quarter ended June 30, 2023, and March 31, 2023, respectively, and average LHFI balances increased to $7.47 billion for the quarter ended June 30, 2023, compared to $7.15 billion for the linked quarter. The yield on LHFI, excluding the purchase accounting accretion, was 6.16% for the quarter ended June 30, 2023, compared to 5.94% for the linked quarter.

During March 2023, the Company made a strategic decision to borrow and hold approximately $700.0 million of excess cash for contingency liquidity for the majority of the quarter ended June 30, 2023. As of June 30, 2023, the Company repaid the excess contingency liquidity. The excess liquidity was held at a weighted-average rate of 5.17% and added $368.7 million in average interest-bearing assets for the quarter ended June 30, 2023, which negatively impacted the fully tax-equivalent net interest margin (“NIM”) by 12 basis points.

The fully tax-equivalent NIM was impacted by margin compression as rates on interest-bearing liabilities rose faster than yields on interest-earning assets during the last three quarters. The fully tax-equivalent NIM was 3.16% for the quarter ended June 30, 2023, a 28 and a 7 basis point decrease compared to the linked quarter and the prior year same quarter, respectively. The yield earned on interest-earning assets for the quarter ended June 30, 2023, was 5.50%, an increase of 19 and 197 basis points compared to the linked quarter and the prior year same quarter, respectively. The average rate paid on total deposits for the quarter ended June 30, 2023, was 2.26%, representing a 51 and a 207 basis point increase compared to the linked quarter and the prior year same quarter, respectively. The average rate paid on FHLB and other borrowings also increased to 5.26%, reflecting a 5 and a 392 basis point increase compared to the linked quarter and prior year same quarter, respectively. The net increase in accretion income due to the BT Holdings, Inc. (“BTH”) merger increased the fully tax-equivalent NIM by approximately two and eight basis points for the current quarter and the linked quarter, respectively.

Credit Quality

The table below includes key credit quality information:

	At and For the Three Months Ended												$ Change				% Change
(Dollars in thousands, unaudited)	June 30, 2023				March 31, 2023				June 30, 2022				Linked Quarter				Linked Quarter
Past due LHFI	$	19,836			$	11,498			$	7,186			$	8,338				72.5	%
Allowance for Loan Credit Losses (“ALCL”)		94,353				92,008				63,123				2,345				2.5
Classified loans		84,298				86,170				52,115				(1,872	)			(2.2	)
Total nonperforming LHFI		33,609				17,078				14,085				16,531				96.8
Provision for credit losses		4,306				6,197				3,452				(1,891	)			(30.5	)
Net charge-offs		1,919				1,311				1,553				608				46.4
Credit quality ratios(1):
ALCL to nonperforming LHFI		280.74	%			538.75	%			448.16	%			N/A				-25801 bp
ALCL to total LHFI		1.24				1.25				1.14				N/A				-1 bp
ALCL to total LHFI, adjusted(2)		1.32				1.30				1.25				N/A				2 bp
Nonperforming LHFI to LHFI		0.44				0.23				0.25				N/A				21 bp
Net charge-offs to total average LHFI (annualized)		0.10				0.07				0.12				N/A				3 bp

___________________________
⁽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 at June 30, 2023, and March 31, 2023, by excluding the ALCL for warehouse loans from the total LHFI ALCL in the numerator and excluding the warehouse loans from the LHFI in the denominator. At June 30, 2022, it is calculated by excluding the ALCL for warehouse loans from the total LHFI ALCL in the numerator and excluding the PPP and warehouse loans from the LHFI in the denominator. Due to their low-risk profile, mortgage warehouse loans require a disproportionately low allocation of the ALCL, and PPP loans are fully guaranteed by the SBA.

The Company recorded a credit loss provision of $4.3 million during the quarter ended June 30, 2023, compared to $6.2 million recorded during the linked quarter. The decrease is primarily due to lower loan growth, exclusive of mortgage warehouse lines of credit, during the quarter ended June 30, 2023, compared to March 31, 2023.

The ALCL to nonperforming LHFI decreased to 280.7% at June 30, 2023, compared to 538.8% at March 31, 2023, driven by an increase of $16.5 million in the Company’s nonperforming LHFI, offset by an increase of $2.3 million in the ALCL for the quarter. The $16.5 million increase in nonperforming LHFI at June 30, 2023, included $7.1 million from the reclassification of mortgage loans from the held for sale portfolio to the held for investment portfolio. While nonperforming LHFI to LHFI increased over the past quarter, the current level of 0.44% compares to levels of 0.41% and 0.48%, as of March 31, 2022, and December 31, 2021, respectively.

Past due LHFI increased $8.3 million to $19.8 million from $11.5 million for the linked quarter, primarily due to increases in past due commercial and industrial loans. On a percentage basis, past due LHFI to LHFI of 0.26%, compares favorably to levels of 0.42% and 0.49%, as of March 31, 2022, and December 31, 2021, respectively. Classified loans decreased $1.9 million at June 30, 2023, compared to the linked quarter, and represented 1.11% of LHFI at June 30, 2023, compared to 1.17% at March 31, 2023.

Noninterest Income

Noninterest income for the quarter ended June 30, 2023, was $15.6 million, a decrease of $748,000, or 4.6%, from the linked quarter. The decrease from the linked quarter was primarily driven by decreases of $826,000 and $379,000 on insurance commission and fee income and mortgage banking revenue, respectively. These decreases were partially offset by a $484,000 increase in other noninterest income.

The decrease in insurance commission and fee income was primarily driven by seasonality, as there is typically higher annual contingency fee income in the first quarter of each year.

The decrease in mortgage banking revenue was primarily due to decreased mortgage production during the current quarter, compared to the linked quarter.

The increase in other noninterest income was due to a $471,000 gain realized from repurchasing, at a discount, $5.0 million in the Company’s subordinated promissory notes from the FDIC through its failed bank operation process.

Noninterest Expense

Noninterest expense for the quarter ended June 30, 2023, was $58.9 million, an increase of $2.1 million, or 3.7%, compared to the linked quarter. The increase from the linked quarter was primarily due to increases of $802,000, $781,000 and $413,000 in salaries and employee benefit, regulatory assessments and office and operations expenses, respectively.

The increase in salaries and employee benefit expense was primarily driven by nine new positions added to the Company’s mortgage group, including the Litton mortgage team.

The increase in regulatory assessment expense was due to an 192 basis point increase in the FDIC’s Uniform Assessment rate which negatively impacted the Company’s regulatory expenses.

The increase in office and operations expense was due to higher business development expenses incurred during the current quarter.

Income Taxes

The effective tax rate was 21.5% during the quarter ended June 30, 2023, compared to 20.5% during the linked quarter and 18.4% during the quarter ended June 30, 2022. The effective tax rate for the current quarter was higher due to increased state tax compared to the linked quarter and the quarter ended June 30, 2022.

Financial Condition

Loans

• Total LHFI at June 30, 2023, were $7.62 billion, an increase of $246.9 million, or 3.3%, from $7.38 billion at March 31, 2023, and an increase of $2.09 billion, or 37.9%, compared to June 30, 2022.
• Mortgage warehouse lines of credit totaled $537.6 million at June 30, 2023, an increase of $200.1 million, or 59.3%, compared to the linked quarter.
• Total real estate loans were $5.08 billion at June 30, 2023, an increase of $161.5 million, or 3.3%, from the linked quarter, with construction/land/land development loan growth contributing $73.6 million of the total real estate loan growth.
• Total commercial and industrial loans were $1.98 billion at June 30, 2023, a decrease of $114.1 million, or 5.5%, compared to the linked quarter.

Securities

• Total securities at June 30, 2023, were $1.55 billion, a decrease of $55.9 million, or 3.5%, compared to the linked quarter and a decrease of $262.2 million, or 14.4%, compared to June 30, 2022.
• The decrease was primarily due to maturities and calls, as well as normal principal paydowns, there were no sales of securities during the current quarter.
• Accumulated other comprehensive loss, net of taxes, primarily associated with the available for sale (“AFS”) portfolio, was $152.9 million at June 30, 2023, an increase of $14.4 million from the linked quarter.
• The weighted average effective duration for the total securities portfolio was 4.13 years as of June 30, 2023, compared to 4.17 years as of March 31, 2023.

Deposits

• Total deposits at June 30, 2023, were $8.49 billion, an increase of $315.7 million, or 3.9%, compared to the linked quarter, and represented an increase of $2.19 billion, or 34.7%, from June 30, 2022.
• The increase in the current quarter compared to the linked quarter was primarily due to increases of $387.9 million and $92.4 million in brokered deposits and non-brokered time deposits, respectively, which was partially offset by a $124.1 million decrease in noninterest-bearing deposits.
• At June 30, 2023, noninterest-bearing deposits as a percentage of total deposits were 25.0%, compared to 27.5% and 35.1% at March 31, 2023, and June 30, 2022, respectively.
• Uninsured/uncollateralized deposits totaled $2.84 billion at June 30, 2023, compared to $3.09 billion at March 31, 2023, representing 33.4% and 37.8% of total deposits at June 30, 2023 and March 31, 2023, respectively.

Borrowings

• FHLB advances and other borrowings at June 30, 2023, were $342.9 million, a decrease of $532.6 million, or 60.8%, compared to the linked quarter and represented a decrease of $551.7 million, or 61.7%, from June 30, 2022. The decrease was primarily due to the repayment of approximately $700.0 million in excess contingency liquidity borrowed during March 2023 and held for the majority of the quarter ended June 30, 2023.
• Average FHLB advances were $599.2 million for the quarter ended June 30, 2023, an increase of $167.0 million, or 38.6%, from $432.2 million for the quarter ended March 31, 2023 and an increase of $189.3 million, or 46.2%, from June 30, 2022.

Stockholders’ Equity

• Stockholders’ equity was $997.9 million at June 30, 2023, an increase of $5.3 million, or 0.5%, compared to $992.6 million at March 31, 2023, and an increase of $351.5 million, or 54.4%, compared to $646.4 million, at June 30, 2022.
• The increase in stockholders’ equity from the linked quarter is primarily due to net income of $21.8 million, partially offset by an increase in accumulated other comprehensive loss, net of tax, of $14.4 million and dividends declared of $4.7 million during the current quarter.

Conference Call

Origin will hold a conference call to discuss its second quarter 2023 results on Thursday, July 27, 2023, 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 (800) 528-1066 (U.S. Toll Free), enter Conference ID: 35632 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/ORIGINQ223.

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 61 banking centers located in Dallas/Fort Worth, East Texas, Houston, North Louisiana and Mississippi. For more information, visit www.origin.bank.

Non-GAAP Financial Measures

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

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

Forward-Looking Statements

This press release contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include information regarding Origin’s 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: potential impacts of the recent adverse developments in the banking industry highlighted by high-profile bank failures, including impacts on customer confidence, deposit outflows, liquidity and the regulatory response thereto; 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 effects of declines in the real estate market, high unemployment rates, inflationary pressures, elevated interest rates and slowdowns in economic growth, as well as the financial stress on borrowers and changes to customer and client behavior as a result of the foregoing; 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; developments in our mortgage banking business, including loan modifications, general demand, and the effects of judicial or regulatory requirements or guidance; Origin’s ability to anticipate interest rate changes and manage interest rate risk, (including the impact of higher interest rates on macroeconomic conditions, competition, and the cost of doing business); the effectiveness of Origin’s risk management framework and quantitative models; 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; the impact of labor pressures; 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; significant turbulence or a disruption in the capital or financial markets and the effect of a fall in stock market prices on our investment securities; increased competition in the financial services industry, particularly from regional and national institutions, as well as from fintech companies; 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 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; a deterioration of the credit rating for U.S. long-term sovereign debt or actions that the U.S. government may take to avoid exceeding the debt ceiling; 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 transition away from the London Interbank Offered Rate and the impact of any replacement alternatives such as the Secured Overnight Financing Rate 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 (including the impacts related to or resulting from Russia's military action in Ukraine, including the imposition of additional sanctions and export controls, as well as the broader impacts to financial markets and the global macroeconomic and geopolitical environments), 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; the impact of generative artificial intelligence; 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. 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.

Contact:

Investor Relations
Chris Reigelman
318-497-3177
chris@origin.bank

Media Contact
Ryan Kilpatrick
318-232-7472
rkilpatrick@origin.bank

Origin Bancorp, Inc.
Selected Quarterly Financial Data
(Unaudited)

	Three Months Ended
	June 30, 2023				March 31, 2023				December 31, 2022				September 30, 2022				June 30, 2022
Income statement and share amounts	(Dollars in thousands, except per share amounts)
Net interest income	$	75,291			$	77,147			$	84,749			$	78,523			$	59,504
Provision for credit losses		4,306				6,197				4,624				16,942				3,452
Noninterest income		15,636				16,384				13,429				13,723				14,216
Noninterest expense		58,887				56,760				57,254				56,241				44,150
Income before income tax expense		27,734				30,574				36,300				19,063				26,118
Income tax expense		5,974				6,272				6,822				2,820				4,807
Net income	$	21,760			$	24,302			$	29,478			$	16,243			$	21,311
Adjusted net income(1)	$	21,388			$	24,188			$	30,409			$	31,087			$	21,949
Adjusted PTPP earnings(1)		31,569				36,627				42,103				39,905				30,377
Basic earnings per common share		0.71				0.79				0.96				0.57				0.90
Diluted earnings per common share		0.70				0.79				0.95				0.57				0.90
Adjusted diluted earnings per common share(1)		0.69				0.78				0.99				1.09				0.92
Dividends declared per common share		0.15				0.15				0.15				0.15				0.15
Weighted average common shares outstanding - basic		30,791,397				30,742,902				30,674,389				28,298,984				23,740,611
Weighted average common shares outstanding - diluted		30,872,834				30,882,156				30,867,511				28,481,619				23,788,164
Balance sheet data
Total LHFI	$	7,622,689			$	7,375,823			$	7,090,022			$	6,882,681			$	5,528,093
Total assets		10,165,163				10,358,516				9,686,067				9,462,639				8,111,524
Total deposits		8,490,043				8,174,310				7,775,702				7,777,327				6,303,158
Total stockholders’ equity		997,859				992,587				949,943				907,024				646,373
Performance metrics and capital ratios
Yield on LHFI		6.18	%			6.03	%			5.63	%			4.94	%			4.26	%
Yield on interest-earnings assets		5.50				5.31				4.96				4.23				3.53
Cost of interest-bearing deposits		3.05				2.49				1.54				0.64				0.29
Cost of total deposits		2.26				1.75				1.02				0.41				0.19
NIM - fully tax equivalent ("FTE")		3.16				3.44				3.81				3.68				3.23
NIM - FTE, adjusted(2)		3.14				3.36				3.73				3.61				3.20
Return on average assets (annualized) ("ROAA")		0.86				1.01				1.23				0.70				1.08
Adjusted ROAA (annualized)(1)		0.84				1.00				1.27				1.34				1.11
Adjusted PTPP ROAA (annualized)(1)		1.24				1.52				1.75				1.72				1.53
Return on average stockholders’ equity (annualized) ("ROAE")		8.76				10.10				12.80				6.86				12.81
Adjusted ROAE (annualized)(1)		8.61				10.05				13.20				13.14				13.19
Adjusted PTPP ROAE (annualized)(1)		12.70				15.22				18.28				16.86				18.26
Book value per common share(3)	$	32.33			$	32.25			$	30.90			$	29.58			$	27.15
Tangible book value per common share (1)(3)		26.71				26.53				25.09				23.41				25.05
Adjusted tangible book value per common share(1)		31.66				31.03				30.29				29.13				29.92
Return on average tangible common equity (annualized) ("ROATCE")(1)		10.62	%			12.34	%			16.00	%			8.03	%			13.86	%
Adjusted return on average tangible common equity (annualized) ("adjusted ROATCE")(1)		10.44				12.29				16.50				15.38				14.27
Efficiency ratio(4)		64.76				60.69				58.32				60.97				59.89
Adjusted efficiency ratio(1)		61.17				58.64				53.06				52.16				54.10
	(Dollars in thousands, except per share amounts)
Common equity tier 1 to risk-weighted assets(5)		11.01	%			11.08	%			10.93	%			10.51	%			10.81	%
Tier 1 capital to risk-weighted assets(5)		11.19				11.27				11.12				10.70				10.95
Total capital to risk-weighted assets(5)		14.11				14.30				14.23				13.79				14.09
Tier 1 leverage ratio(5)		9.65				9.79				9.66				9.63				9.09

__________________________

⁽¹⁾ Adjusted net income, adjusted PTPP earnings, adjusted diluted earnings per common share, adjusted ROAA, adjusted PTPP ROAA, adjusted ROAE, adjusted PTPP ROAE, tangible book value per common share, adjusted tangible book value per common share, ROATCE, adjusted ROATCE and adjusted efficiency ratio are either non-GAAP financial measures or use a non-GAAP contributor in the formula. For a reconciliation of these alternative financial measures to their comparable GAAP measures, please see the last few pages of this release.
⁽²⁾ NIM - FTE, adjusted, is a non-GAAP financial measure and is calculated for the quarters ended June 30, 2023, March 31, 2023, December 31, 2022, and September 30, 2022, by removing the net purchase accounting accretion from the net interest income. For periods prior to September 30, 2022, it 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⁾ An increase in accumulated other comprehensive loss negatively impacted total stockholders' equity, tangible common equity, book value and tangible book value per common share primarily due to the movement of the short end of the yield curve and its impact on our investment portfolio.
⁽⁴⁾ Calculated by dividing noninterest expense by the sum of net interest income plus noninterest income.
⁽⁵⁾ June 30, 2023, ratios are estimated and calculated at the Company level, which is subject to the capital adequacy requirements of the Federal Reserve Board.

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

	Six Months Ended June 30,
(Dollars in thousands, except per share amounts)		2023				2022
Income statement and share amounts
Net interest income	$	152,438			$	112,006
Provision for credit losses		10,503				3,125
Noninterest income		32,020				30,122
Noninterest expense		115,647				86,924
Income before income tax expense		58,308				52,079
Income tax expense		12,246				10,085
Net income	$	46,062			$	41,994
Adjusted net income(1)	$	45,576			$	43,083
Adjusted PTPP earnings(1)		68,196				56,582
Basic earnings per common share		1.50				1.77
Diluted earnings per common share		1.49				1.77
Adjusted diluted earnings per common share(1)		1.48				1.81
Dividends declared per common share		0.30				0.28
Weighted average common shares outstanding - basic		30,767,283				23,720,874
Weighted average common shares outstanding - diluted		30,881,072				23,780,939
Performance metrics
Yield on LHFI		6.11	%			4.17	%
Yield on interest-earning assets		5.41				3.33
Cost of interest-bearing deposits		2.78				0.27
Cost of total deposits		2.01				0.18
NIM, FTE		3.29				3.04
NIM - FTE, adjusted(2)		3.25				2.98
ROAA		0.93				1.06
Adjusted ROAA(1)		0.92				1.09
Adjusted PTPP ROAA(1)		1.38				1.43
ROAE		9.42				12.19
Adjusted ROAE(1)		9.32				12.51
Adjusted PTPP ROAE(1)		13.94				16.42
ROATCE(1)		11.47				13.15
Adjusted ROATCE(1)		11.34				13.49
Efficiency ratio(3)		62.70				61.16
Adjusted efficiency ratio(1)		59.89				56.36

____________________________
⁽¹⁾ Adjusted net income, adjusted PTPP earnings, adjusted diluted earnings per common share, adjusted ROAA, adjusted PTPP ROAA, adjusted ROAE, adjusted PTPP ROAE, ROATCE, adjusted ROATCE and adjusted efficiency ratio are either non-GAAP financial measures or use a non-GAAP contributor in the formula. For a reconciliation of these alternative financial measures to their comparable GAAP measures, please see the last few pages of this release.
⁽²⁾ NIM - FTE, adjusted, is a non-GAAP financial measure and is calculated for the six months ended June 30, 2023, by removing the net purchase accounting accretion from the net interest income. For the six months ended June 30, 2022, it 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.

Origin Bancorp, Inc.
Consolidated Quarterly Statements of Income
(Unaudited)

	Three Months Ended
	June 30, 2023				March 31, 2023				December 31, 2022				September 30, 2022				June 30, 2022
Interest and dividend income	(Dollars in thousands, except per share amounts)
Interest and fees on loans	$	115,442			$	106,496			$	99,178			$	79,803			$	55,986
Investment securities-taxable		8,303				8,161				7,765				7,801				7,116
Investment securities-nontaxable		1,283				1,410				2,128				2,151				1,493
Interest and dividend income on assets held in other financial institutions		7,286				4,074				2,225				1,482				1,193
Total interest and dividend income		132,314				120,141				111,296				91,237				65,788
Interest expense
Interest-bearing deposits		46,530				34,557				19,820				7,734				3,069
FHLB advances and other borrowings		7,951				5,880				4,208				2,717				1,392
Subordinated indebtedness		2,542				2,557				2,519				2,263				1,823
Total interest expense		57,023				42,994				26,547				12,714				6,284
Net interest income		75,291				77,147				84,749				78,523				59,504
Provision for credit losses		4,306				6,197				4,624				16,942				3,452
Net interest income after provision for credit losses		70,985				70,950				80,125				61,581				56,052
Noninterest income
Insurance commission and fee income		6,185				7,011				5,054				5,666				5,693
Service charges and fees		4,722				4,571				4,663				4,734				4,274
Mortgage banking revenue (loss)		1,402				1,781				1,201				(929	)			2,354
Other fee income		970				942				1,132				1,162				638
Swap fee income		331				384				292				25				1
Gain on sales of securities, net		—				144				—				1,664				—
Limited partnership investment income (loss)		231				66				(230	)			112				282
Gain (loss) on sales and disposals of other assets, net		(111	)			63				34				70				(279	)
Other income		1,906				1,422				1,283				1,219				1,253
Total noninterest income		15,636				16,384				13,429				13,723				14,216
Noninterest expense
Salaries and employee benefits		34,533				33,731				33,339				31,834				27,310
Occupancy and equipment, net		6,578				6,503				5,863				5,399				4,514
Data processing		2,837				2,916				2,868				2,689				2,413
Intangible asset amortization		2,552				2,553				2,554				1,872				525
Office and operations		2,716				2,303				2,277				2,121				2,162
Professional services		1,557				1,525				1,145				1,188				420
Loan-related expenses		1,256				1,465				1,676				1,599				1,517
Advertising and marketing		1,469				1,456				1,505				1,196				859
Electronic banking		1,216				1,009				1,058				1,087				896
Franchise tax expense		897				975				1,017				957				838
Regulatory assessments		1,732				951				1,242				877				802
Communications		407				384				434				279				252
Merger-related expense		—				—				1,179				3,614				807
Other expenses		1,137				989				1,097				1,529				835
Total noninterest expense		58,887				56,760				57,254				56,241				44,150
Income before income tax expense		27,734				30,574				36,300				19,063				26,118
Income tax expense		5,974				6,272				6,822				2,820				4,807
Net income	$	21,760			$	24,302			$	29,478			$	16,243			$	21,311
Basic earnings per common share	$	0.71			$	0.79			$	0.96			$	0.57			$	0.90
Diluted earnings per common share		0.70				0.79				0.95				0.57				0.90

Origin Bancorp, Inc.
Consolidated Balance Sheets
(Unaudited)

(Dollars in thousands)	June 30, 2023				March 31, 2023				December 31, 2022				September 30, 2022				June 30, 2022
Assets
Cash and due from banks	$	127,576			$	117,309			$	150,180			$	118,505			$	123,499
Interest-bearing deposits in banks		338,414				707,802				208,792				181,965				200,421
Total cash and cash equivalents		465,990				825,111				358,972				300,470				323,920
Securities:
AFS		1,535,702				1,591,334				1,641,484				1,672,170				1,804,370
Held to maturity, net of allowance for credit losses		11,234				11,191				11,275				11,285				4,288
Securities carried at fair value through income		6,106				6,413				6,368				6,347				6,630
Total securities		1,553,042				1,608,938				1,659,127				1,689,802				1,815,288
Non-marketable equity securities held in other financial institutions		58,446				77,036				67,378				53,899				76,822
Loans held for sale		15,198				29,143				49,957				59,714				62,493
Loans		7,622,689				7,375,823				7,090,022				6,882,681				5,528,093
Less: ALCL		94,353				92,008				87,161				83,359				63,123
Loans, net of ALCL		7,528,336				7,283,815				7,002,861				6,799,322				5,464,970
Premises and equipment, net		105,501				104,047				100,201				99,291				81,950
Mortgage servicing rights		19,086				18,261				20,824				21,654				22,127
Cash surrender value of bank-owned life insurance		39,467				39,253				39,040				38,885				38,742
Goodwill		128,679				128,679				128,679				136,793				34,153
Other intangible assets, net		44,724				47,277				49,829				52,384				15,900
Accrued interest receivable and other assets		206,694				196,956				209,199				210,425				175,159
Total assets	$	10,165,163			$	10,358,516			$	9,686,067			$	9,462,639			$	8,111,524
Liabilities and Stockholders’ Equity
Noninterest-bearing deposits	$	2,123,699			$	2,247,782			$	2,482,475			$	2,667,489			$	2,214,919
Interest-bearing deposits		4,738,460				4,779,023				4,505,940				4,361,423				3,598,417
Time deposits		1,627,884				1,147,505				787,287				748,415				489,822
Total deposits		8,490,043				8,174,310				7,775,702				7,777,327				6,303,158
FHLB advances and other borrowings		342,861				875,502				639,230				450,456				894,581
Subordinated indebtedness		196,746				201,845				201,765				201,687				157,540
Accrued expenses and other liabilities		137,654				114,272				119,427				126,145				109,872
Total liabilities		9,167,304				9,365,929				8,736,124				8,555,615				7,465,151
Stockholders’ equity:
Common stock		154,331				153,904				153,733				153,309				119,038
Additional paid-in capital		524,302				522,124				520,669				518,376				244,368
Retained earnings		472,105				455,040				435,416				410,572				398,946
Accumulated other comprehensive loss		(152,879	)			(138,481	)			(159,875	)			(175,233	)			(115,979	)
Total stockholders’ equity		997,859				992,587				949,943				907,024				646,373
Total liabilities and stockholders’ equity	$	10,165,163			$	10,358,516			$	9,686,067			$	9,462,639			$	8,111,524

Origin Bancorp, Inc.
Loan Data
(Unaudited)

	At and For the Three Months Ended
	June 30, 2023				March 31, 2023				December 31, 2022				September 30, 2022				June 30, 2022
LHFI	(Dollars in thousands)
Owner occupied commercial real estate	$	915,861			$	855,887			$	843,006			$	800,981			$	609,358
Non-owner occupied commercial real estate		1,512,303				1,529,513				1,461,672				1,373,366				1,299,696
Construction/land/land development		1,022,239				948,626				945,625				853,311				635,556
Residential real estate		1,633,658				1,588,491				1,477,538				1,399,182				1,005,623
Total real estate loans		5,084,061				4,922,517				4,727,841				4,426,840				3,550,233
Commercial and industrial		1,977,028				2,091,093				2,051,161				1,967,037				1,430,239
Mortgage warehouse lines of credit		537,627				337,529				284,867				460,573				531,888
Consumer		23,973				24,684				26,153				28,231				15,733
Total LHFI		7,622,689				7,375,823				7,090,022				6,882,681				5,528,093
Less: allowance for loan credit losses ("ALCL")		94,353				92,008				87,161				83,359				63,123
LHFI, net	$	7,528,336			$	7,283,815			$	7,002,861			$	6,799,322			$	5,464,970
Nonperforming assets
Nonperforming LHFI
Commercial real estate	$	3,510			$	3,100			$	526			$	431			$	224
Construction/land/land development		183				226				270				366				373
Residential real estate		16,345				8,969				7,712				7,641				7,478
Commercial and industrial		13,480				4,730				1,383				5,134				5,930
Mortgage warehouse lines of credit		—				—				—				385				—
Consumer		91				53				49				74				80
Total nonperforming LHFI		33,609				17,078				9,940				14,031				14,085
Nonperforming loans held for sale		—				4,646				3,933				2,698				2,461
Total nonperforming loans		33,609				21,724				13,873				16,729				16,546
Repossessed assets		908				806				806				1,781				2,009
Total nonperforming assets	$	34,517			$	22,530			$	14,679			$	18,510			$	18,555
Classified assets	$	85,206			$	86,975			$	75,009			$	71,562			$	54,124
Past due LHFI(1)		19,836				11,498				10,932				10,866				7,186
Allowance for loan credit losses
Balance at beginning of period	$	92,008			$	87,161			$	83,359			$	63,123			$	62,173
Provision for loan credit losses		4,264				6,158				3,982				15,787				2,503
ALCL - BTH merger		—				—				—				5,527				—
Loans charged off		2,751				2,293				2,537				1,628				2,192
Loan recoveries		832				982				2,357				550				639
Net charge-offs		1,919				1,311				180				1,078				1,553
Balance at end of period	$	94,353			$	92,008			$	87,161			$	83,359			$	63,123
Credit quality ratios	(Dollars in thousands)
Total nonperforming assets to total assets		0.34	%			0.22	%			0.15	%			0.20	%			0.23	%
Total nonperforming loans to total loans		0.44				0.29				0.19				0.24				0.30
Nonperforming LHFI to LHFI		0.44				0.23				0.14				0.20				0.25
Past due LHFI to LHFI		0.26				0.16				0.15				0.16				0.13
ALCL to nonperforming LHFI		280.74				538.75				876.87				594.11				448.16
ALCL to total LHFI		1.24				1.25				1.23				1.21				1.14
ALCL to total LHFI, adjusted(2)		1.32				1.30				1.28				1.29				1.25
Net charge-offs to total average LHFI (annualized)		0.10				0.07				0.01				0.07				0.12

____________________________
⁽¹⁾ Past due LHFI are defined as loans 30 days or more past due.
⁽²⁾ The ALCL to total LHFI, adjusted is calculated for all periods after June 30, 2022, by excluding the ALCL for warehouse loans from the total LHFI ALCL in the numerator and excluding the warehouse loans from the LHFI in the denominator. For periods at June 30, 2022, and prior, it is calculated by excluding the ALCL for warehouse loans from the total LHFI ALCL in the numerator and excluding the PPP and warehouse loans from the LHFI in the denominator. Due to their low-risk profile, mortgage warehouse loans require a disproportionately low allocation of the ALCL and PPP loans are fully guaranteed by the SBA.

Origin Bancorp, Inc.
Average Balances and Yields/Rates
(Unaudited)

	Three Months Ended
	June 30, 2023							March 31, 2023							June 30, 2022
	Average Balance				Yield/Rate			Average Balance				Yield/Rate			Average Balance				Yield/Rate
Assets	(Dollars in thousands)
Commercial real estate	$	2,406,625			5.56	%		$	2,342,545			5.37	%		$	1,828,700			4.17	%
Construction/land/land development		972,032			6.70				974,914			6.48				587,872			4.52
Residential real estate		1,615,211			4.91				1,519,325			4.85				966,363			4.30
Commercial and industrial ("C&I")		2,059,285			7.59				2,070,356			7.42				1,398,802			4.26
Mortgage warehouse lines of credit		396,348			6.49				213,201			5.72				444,851			4.10
Consumer		24,812			7.26				26,017			8.10				15,979			6.03
LHFI		7,474,313			6.18				7,146,358			6.03				5,242,567			4.26
Loans held for sale		22,504			4.28				26,140			4.34				37,678			3.69
Loans receivable		7,496,817			6.18				7,172,498			6.02				5,280,245			4.25
Investment securities-taxable		1,371,361			2.43				1,395,857			2.37				1,610,400			1.77
Investment securities-nontaxable		220,345			2.33				238,145			2.40				258,178			2.32
Non-marketable equity securities held in other financial institutions		79,143			5.92				71,089			3.72				51,052			4.79
Interest-bearing balances due from banks		476,555			5.15				300,795			4.61				277,800			0.84
Total interest-earning assets		9,644,221			5.50				9,178,384			5.31				7,477,675			3.53
Noninterest-earning assets(1)		546,135							605,218							467,045
Total assets	$	10,190,356						$	9,783,602						$	7,944,720
Liabilities and Stockholders’ Equity
Liabilities
Interest-bearing liabilities
Savings and interest-bearing transaction accounts	$	4,740,963			2.90	%		$	4,648,397			2.47	%		$	3,767,275			0.26	%
Time deposits		1,378,659			3.56				976,905			2.58				503,325			0.49
Total interest-bearing deposits		6,119,622			3.05				5,625,302			2.49				4,270,600			0.29
FHLB advances and other borrowings		606,148			5.26				457,478			5.21				417,121			1.34
Subordinated indebtedness		200,160			5.09				201,809			5.14				157,517			4.64
Total interest-bearing liabilities		6,925,930			3.30				6,284,589			2.77				4,845,238			0.52
Noninterest-bearing liabilities
Noninterest-bearing deposits		2,139,973							2,392,176							2,288,732
Other liabilities(1)		127,630							130,793							143,427
Total liabilities		9,193,533							8,807,558							7,277,397
Stockholders’ Equity		996,823							976,044							667,323
Total liabilities and stockholders’ equity	$	10,190,356						$	9,783,602						$	7,944,720
Net interest spread					2.20	%						2.54	%						3.01	%
NIM					3.13							3.41							3.19
NIM - FTE(2)					3.16							3.44							3.23
NIM - FTE, adjusted(3)					3.14							3.36							3.23

____________________________
⁽¹⁾ Includes Government National Mortgage Association (“GNMA”) repurchase average balances of zero, $4.4 million, and $35.8 million for the three months ended June 30, 2023, March 31, 2023, and June 30, 2022, 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. During the quarter ended December 31, 2022, the Company entered into a contract to sell the servicing of these GNMA loans to a third party which closed during the quarter ended March 31, 2023.
⁽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⁾ NIM - FTE, adjusted, is calculated for the quarters ended June 30, 2023, and March 31, 2023, by removing the net purchase accounting accretion from the net interest income. For the quarter ended June 30, 2022, it 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
(Unaudited)

	At and For the Three Months Ended
	June 30, 2023				March 31, 2023				December 31, 2022				September 30, 2022				June 30, 2022
	(Dollars in thousands, except per share amounts)
Calculation of adjusted net income:
Net interest income after provision for credit losses	$	70,985			$	70,950			$	80,125			$	61,581			$	56,052
Add: CECL provision for non-PCD loans		—				—				—				14,890				—
Adjusted net interest income after provision for credit losses		70,985				70,950				80,125				76,471				56,052
Total noninterest income	$	15,636			$	16,384			$	13,429			$	13,723			$	14,216
Less: GNMA MSR impairment		—				—				—				(1,950	)			—
Less: gain on sales of securities, net		—				144				—				1,664				—
Less: gain on sub-debt repurchase		471				—				—				—				—
Adjusted total noninterest income		15,165				16,240				13,429				14,009				14,216
Total noninterest expense	$	58,887			$	56,760			$	57,254			$	56,241			$	44,150
Less: merger-related expenses		—				—				1,179				3,614				807
Adjusted total noninterest expense		58,887				56,760				56,075				52,627				43,343
Income tax expense	$	5,974			$	6,272			$	6,822			$	2,820			$	4,807
Add: income tax expense on adjustment items		(99	)			(30	)			248				3,946				169
Adjusted income tax expense		5,875				6,242				7,070				6,766				4,976
Net income	$	21,760			$	24,302			$	29,478			$	16,243			$	21,311
Adjusted net income	$	21,388			$	24,188			$	30,409			$	31,087			$	21,949
Calculation of adjusted PTPP earnings:
Provision for credit losses	$	4,306			$	6,197			$	4,624			$	16,942			$	3,452
Less: CECL provision for non-PCD loans		—				—				—				14,890				—
Adjusted provision for credit losses	$	4,306			$	6,197			$	4,624			$	2,052			$	3,452
Adjusted net income	$	21,388			$	24,188			$	30,409			$	31,087			$	21,949
Add: adjusted provision for credit losses		4,306				6,197				4,624				2,052				3,452
Add: adjusted income tax expense		5,875				6,242				7,070				6,766				4,976
Adjusted PTPP Earnings	$	31,569			$	36,627			$	42,103			$	39,905			$	30,377
Calculation of adjusted dilutive EPS:
Numerator:
Adjusted net income	$	21,388			$	24,188			$	30,409			$	31,087			$	21,949
Denominator:
Weighted average diluted common shares outstanding		30,872,834				30,882,156				30,867,511				28,481,619				23,788,164
Diluted earnings per share	$	0.70			$	0.79			$	0.95			$	0.57			$	0.90
Adjusted diluted earnings per share		0.69				0.78				0.99				1.09				0.92
Calculation of adjusted ROAA and adjusted ROAE:
Adjusted net income	$	21,388			$	24,188			$	30,409			$	31,087			$	21,949
Divided by number of days in the quarter		91				90				92				92				91
Multiplied by number of days in the year		365				365				365				365				365
Annualized adjusted net income	$	85,787			$	98,096			$	120,644			$	123,334			$	88,037
Divided by total average assets		10,190,356				9,783,602				9,530,543				9,202,421				7,944,720
ROAA (annualized)		0.86	%			1.01	%			1.23	%			0.70	%			1.08	%
Adjusted ROAA (annualized)		0.84				1.00				1.27				1.34				1.11
Divided by total average stockholders' equity	$	996,823			$	976,044			$	913,850			$	938,752			$	667,323
ROAE (annualized)		8.76	%			10.10	%			12.80	%			6.86	%			12.81	%
Adjusted ROAE (annualized)		8.61				10.05				13.20				13.14				13.19
Calculation of adjusted PTPP ROAA and adjusted PTPP ROAE:
Adjusted PTPP earnings	$	31,569			$	36,627			$	42,103			$	39,905			$	30,377
Divided by number of days in the quarter		91				90				92				92				91
Multiplied by the number of days in the year		365				365				365				365				365
Adjusted PTPP earnings, annualized	$	126,623			$	148,543			$	167,039			$	158,319			$	121,842
Divided by total average assets	$	10,190,356			$	9,783,602			$	9,530,543			$	9,202,421			$	7,944,720
Adjusted PTPP ROAA(annualized)		1.24	%			1.52	%			1.75	%			1.72	%			1.53	%
Divided by total average stockholders' equity	$	996,823			$	976,044			$	913,850			$	938,752			$	667,323
Adjusted PTPP ROAE (annualized)		12.70	%			15.22	%			18.28	%			16.86	%			18.26	%
Calculation of tangible common equity to tangible common assets, book value per common share and adjusted tangible book value per common share:
Total assets	$	10,165,163			$	10,358,516			$	9,686,067			$	9,462,639			$	8,111,524
Less: goodwill		128,679				128,679				128,679				136,793				34,153
Less: other intangible assets, net		44,724				47,277				49,829				52,384				15,900
Tangible assets		9,991,760				10,182,560				9,507,559				9,273,462				8,061,471
Total common stockholders’ equity	$	997,859			$	992,587			$	949,943			$	907,024			$	646,373
Less: goodwill		128,679				128,679				128,679				136,793				34,153
Less: other intangible assets, net		44,724				47,277				49,829				52,384				15,900
Tangible common equity		824,456				816,631				771,435				717,847				596,320
Less: accumulated other comprehensive loss		(152,879	)			(138,481	)			(159,875	)			(175,233	)			(115,979	)
Adjusted tangible common equity		977,335				955,112				931,310				893,080				712,299
Divided by common shares outstanding at the end of the period		30,866,205				30,780,853				30,746,600				30,661,734				23,807,677
Book value per common share	$	32.33			$	32.25			$	30.90			$	29.58			$	27.15
Tangible book value per common share		26.71				26.53				25.09				23.41				25.05
Adjusted tangible book value per common share		31.66				31.03				30.29				29.13				29.92
Tangible common equity to tangible assets		8.25	%			8.02	%			8.11	%			7.74	%			7.40	%
Calculation of ROATCE and adjusted ROATCE:
Net income	$	21,760			$	24,302			$	29,478			$	16,243			$	21,311
Divided by number of days in the quarter		91				90				92				92				91
Multiplied by number of days in the year		365				365				365				365				365
Annualized net income	$	87,279			$	98,558			$	116,951			$	64,442			$	85,478
Adjusted net income	$	21,388			$	24,188			$	30,409			$	31,087			$	21,949
Divided by number of days in the quarter		91				90				92				92				91
Multiplied by number of days in the year		365				365				365				365				365
Annualized adjusted net income	$	85,787			$	98,096			$	120,644			$	123,334			$	88,037
Total average common stockholders’ equity	$	996,823			$	976,044			$	913,850			$	938,752			$	667,323
Less: average goodwill		128,679				128,679				131,302				95,696				34,153
Less: average other intangible assets, net		46,379				48,950				51,495				40,918				16,242
Average tangible common equity		821,765				798,415				731,053				802,138				616,928
ROATCE		10.62	%			12.34	%			16.00	%			8.03	%			13.86	%
Adjusted ROATCE		10.44				12.29				16.50				15.38				14.27
Calculation of adjusted efficiency ratio:
Total noninterest expense	$	58,887			$	56,760			$	57,254			$	56,241			$	44,150
Less: insurance and mortgage noninterest expense		9,156				8,033				8,031				8,479				8,397
Less: merger-related expenses		—				—				1,179				3,614				807
Adjusted total noninterest expense		49,731				48,727				48,044				44,148				34,946
Net interest income	$	75,291			$	77,147			$	84,749			$	78,523			$	59,504
Less: insurance and mortgage net interest income		1,574				1,493				1,376				1,208				1,082
Add: Total noninterest income		15,636				16,384				13,429				13,723				14,216
Less: insurance and mortgage noninterest income		7,587				8,792				6,255				4,737				8,047
Less: gain on sale of securities, net		—				144				—				1,664				—
Less: gain on sub-debt repurchase		471				—				—				—				—
Adjusted total revenue		81,295				83,102				90,547				84,637				64,591
Efficiency ratio		64.76	%			60.69	%			58.32	%			60.97	%			59.89	%
Adjusted efficiency ratio		61.17				58.64				53.06				52.16				54.10

	Six Months Ended June 30,
		2023				2022
	(Dollars in thousands, except per share amounts)
Calculation of adjusted net income:
Net interest income after provision for credit losses	$	141,935			$	108,881
Total noninterest income	$	32,020			$	30,122
Less: gain on sales of securities, net		144				—
Less: gain on sub-debt repurchase		471				—
Adjusted total noninterest income		31,405				30,122
Total noninterest expense	$	115,647			$	86,924
Less: merger-related expense		—				1,378
Adjusted total noninterest expense		115,647				85,546
Income tax expense	$	12,246			$	10,085
Add: income tax expense on adjustment items		(129	)			289
Adjusted income tax expense		12,117				10,374
Net Income	$	46,062			$	41,994
Adjusted net income	$	45,576			$	43,083
Calculation of adjusted PTPP earnings:
Provision for credit losses	$	10,503			$	3,125
Adjusted net income	$	45,576			$	43,083
Add: provision for credit losses		10,503				3,125
Add: adjusted income tax expense		12,117				10,374
Adjusted PTPP earnings	$	68,196			$	56,582
Calculation of adjusted dilutive EPS:
Numerator:
Adjusted net income	$	45,576			$	43,083
Denominator:
Weighted average diluted common shares outstanding		30,881,072				23,780,939
Diluted earnings per share	$	1.49			$	1.77
Adjusted diluted earnings per share		1.48				1.81
Calculation of adjusted ROAA and adjusted ROAE:
Adjusted net income	$	45,576			$	43,083
Divided by the year-to-date number of days		181				181
Multiplied by number of days in the year		365				365
Annualized adjusted net income	$	91,907			$	86,880
Divided by total average assets	$	9,988,103			$	7,994,705
ROAA (annualized)		0.93	%			1.06	%
Adjusted ROAA (annualized)		0.92				1.09
Divided by total average stockholders' equity	$	986,491			$	694,761
ROAE (annualized)		9.42	%			12.19	%
Adjusted ROAE (annualized)		9.32				12.51
Calculation of adjusted PTPP ROAA and adjusted PTPP ROAE:
Adjusted PTPP Earnings	$	68,196			$	56,582
Divided by the year-to-date number of days		181				181
Multiplied by number of days in the year		365				365
Annualized adjusted PTPP Earnings	$	137,522			$	114,102
Divided by total average assets	$	9,988,103			$	7,994,705
Adjusted PTPP ROAA (annualized)		1.38	%			1.43	%
Divided by total average stockholders' equity	$	986,491			$	694,761
Adjusted PTPP ROAE (annualized)		13.94	%			16.42	%
Calculation of ROATCE and adjusted ROATCE:
Net income	$	46,062			$	41,994
Divided by the year-to-date number of days		181				181
Multiplied by number of days in the year		365				365
Annualized net income	$	92,887			$	84,684
Adjusted net income	$	45,576			$	43,083
Divided by the year-to-date number of days		181				181
Multiplied by number of days in the year		365				365
Annualized adjusted net income	$	91,907			$	86,880
Total average common stockholders’ equity	$	986,491			$	694,761
Less: average goodwill		128,679				34,259
Less: average other intangible assets, net		47,657				16,507
Average tangible common equity		810,155				643,995
ROATCE		11.47	%			13.15	%
Adjusted ROATCE		11.34				13.49
Calculation of adjusted efficiency ratio:
Total noninterest expense	$	115,647			$	86,924
Less: insurance and mortgage noninterest expense		17,189				17,023
Less: merger-related expenses		—				1,378
Adjusted total noninterest expense		98,458				68,523
Net interest income	$	152,438			$	112,006
Less: insurance and mortgage net interest income		3,067				1,957
Add: total noninterest income		32,020				30,122
Less: insurance and mortgage noninterest income		16,379				18,599
Less: gain on sale of securities, net		144				—
Less: gain on sub-debt repurchase		471				—
Adjusted total revenue		164,397				121,572
Efficiency ratio		62.70	%			61.16	%
Adjusted efficiency ratio		59.89				56.36