Origin Bancorp, Inc. (OBK)
SIC breadcrumb: Finance, Insurance, And Real Estate > Depository Institutions > SIC 6022 State Commercial Banks
SEC company page: https://www.sec.gov/edgar/browse/?CIK=1516912. Latest filing source: 0001516912-26-000011.
Informational only - descriptive public-record data, not investment advice.
Business
Read OBK's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read OBK's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 537,963,000 | USD | 2025 | 2026-02-25 |
| Net income | 75,197,000 | USD | 2025 | 2026-02-25 |
| Assets | 9,724,722,000 | USD | 2025 | 2026-02-25 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-25. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001516912.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 139,151,000 | 152,593,000 | 188,096,000 | 227,082,000 | 228,702,000 | 241,656,000 | 326,604,000 | 523,391,000 | 564,585,000 | 537,963,000 |
| Net income | 12,850,000 | 14,669,000 | 51,605,000 | 53,882,000 | 36,357,000 | 108,546,000 | 87,715,000 | 83,800,000 | 76,492,000 | 75,197,000 |
| Diluted EPS | 0.46 | 0.50 | 2.20 | 2.28 | 1.55 | 4.60 | 3.28 | 2.71 | 2.45 | 2.40 |
| Operating cash flow | 54,578,000 | 61,988,000 | 77,826,000 | 61,553,000 | 887,000 | 171,486,000 | 145,649,000 | 129,921,000 | 108,481,000 | 158,918,000 |
| Capital expenditures | 7,925,000 | 3,031,000 | 5,482,000 | 11,152,000 | 7,198,000 | 5,015,000 | 8,466,000 | 26,830,000 | 22,047,000 | 7,866,000 |
| Dividends paid | 5,764,000 | 6,996,000 | 5,941,000 | 5,863,000 | 8,854,000 | 11,525,000 | 15,887,000 | 18,567,000 | 18,745,000 | 18,872,000 |
| Share buybacks | 0.00 | 0.00 | 10,059,000 | 723,000 | 1,256,000 | 0.00 | 0.00 | 0.00 | 15,806,000 | |
| Assets | 4,153,995,000 | 4,821,576,000 | 5,324,626,000 | 7,628,268,000 | 7,861,285,000 | 9,686,067,000 | 9,722,584,000 | 9,678,702,000 | 9,724,722,000 | |
| Liabilities | 3,698,653,000 | 4,271,797,000 | 4,725,364,000 | 6,981,118,000 | 7,131,074,000 | 8,736,124,000 | 8,659,679,000 | 8,533,457,000 | 8,478,037,000 | |
| Stockholders' equity | 420,093,000 | 420,351,000 | 549,779,000 | 599,262,000 | 647,150,000 | 730,211,000 | 949,943,000 | 1,062,905,000 | 1,145,245,000 | 1,246,685,000 |
| Cash and cash equivalents | 259,883,000 | 187,187,000 | 116,678,000 | 291,518,000 | 377,214,000 | 705,618,000 | 358,972,000 | 280,441,000 | 470,249,000 | 424,217,000 |
| Free cash flow | 46,653,000 | 58,957,000 | 72,344,000 | 50,401,000 | -6,311,000 | 166,471,000 | 137,183,000 | 103,091,000 | 86,434,000 | 151,052,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 9.23% | 9.61% | 27.44% | 23.73% | 15.90% | 44.92% | 26.86% | 16.01% | 13.55% | 13.98% |
| Return on equity | 3.06% | 3.49% | 9.39% | 8.99% | 5.62% | 14.87% | 9.23% | 7.88% | 6.68% | 6.03% |
| Return on assets | 0.35% | 1.07% | 1.01% | 0.48% | 1.38% | 0.91% | 0.86% | 0.79% | 0.77% | |
| Liabilities / equity | 8.80 | 7.77 | 7.89 | 10.79 | 9.77 | 9.20 | 8.15 | 7.45 | 6.80 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Bridges
Free cash flow = operating cash flow - capital expenditures
Figure provenance: SEC companyfacts FY 2025. Operating cash flow: accession 0001516912-26-000011; concept NetCashProvidedByUsedInOperatingActivities; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities | Capital expenditures: accession 0001516912-26-000011; concept PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:PaymentsToAcquirePropertyPlantAndEquipment | Free cash flow: accession 0001516912-26-000011; concept NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment; source concepts us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001516912-26-000011; filed 2026-02-25. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001516912-26-000011; filed 2026-02-25. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001516912-26-000011; filed 2026-02-25. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001516912-26-000011; filed 2026-02-25. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001516912-26-000011; filed 2026-02-25. Concept: PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001516912-26-000011; filed 2026-02-25. Concept: PaymentsOfDividends. Source concepts: us-gaap:PaymentsOfDividends.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001516912-26-000011; filed 2026-02-25. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001516912-26-000011; filed 2026-02-25. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001516912-26-000011; filed 2026-02-25. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001516912-26-000011; filed 2026-02-25. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001516912-26-000011; filed 2026-02-25. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001516912-26-000011; filed 2026-02-25. Concept: NetCashProvidedByUsedInOperatingActivities - PaymentsToAcquirePropertyPlantAndEquipment. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities; us-gaap:PaymentsToAcquirePropertyPlantAndEquipment.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-06. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001516912.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | 0.90 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 0.57 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 0.79 | reported discrete quarter | ||
| 2023-Q2 | 2023-03-31 | 24,302,000 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 132,314,000 | 0.70 | reported discrete quarter | |
| 2023-Q3 | 2023-06-30 | 21,760,000 | reported discrete quarter | ||
| 2023-Q3 | 2023-09-30 | 135,451,000 | 0.79 | reported discrete quarter | |
| 2023-Q4 | 2023-12-31 | 135,485,000 | 13,425,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 138,701,000 | 22,632,000 | 0.73 | reported discrete quarter |
| 2024-Q2 | 2024-03-31 | 22,632,000 | reported discrete quarter | ||
| 2024-Q2 | 2024-06-30 | 141,794,000 | 0.67 | reported discrete quarter | |
| 2024-Q3 | 2024-06-30 | 20,989,000 | reported discrete quarter | ||
| 2024-Q3 | 2024-09-30 | 144,257,000 | 0.60 | reported discrete quarter | |
| 2024-Q4 | 2024-12-31 | 139,833,000 | 14,270,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 132,543,000 | 22,411,000 | 0.71 | reported discrete quarter |
| 2025-Q2 | 2025-03-31 | 22,411,000 | reported discrete quarter | ||
| 2025-Q2 | 2025-06-30 | 134,637,000 | 0.47 | reported discrete quarter | |
| 2025-Q3 | 2025-06-30 | 14,647,000 | reported discrete quarter | ||
| 2025-Q3 | 2025-09-30 | 136,139,000 | 0.27 | reported discrete quarter | |
| 2025-Q4 | 2025-12-31 | 134,644,000 | 29,516,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 131,296,000 | 27,693,000 | 0.89 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001516912-26-000032; filed 2026-05-06. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001516912-26-000032; filed 2026-05-06. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001516912-26-000032; filed 2026-05-06. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001516912-26-000032.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Unless the context indicates otherwise, references in this report to “we,” “us,” “our,” “our company,” “the Company” or “Origin” refer to Origin Bancorp, Inc., a Louisiana corporation, and its consolidated subsidiaries. All references to “Origin Bank” or “the Bank” refer to Origin Bank our wholly-owned bank subsidiary.
The following discussion and analysis presents our financial condition and results of operations on a consolidated basis. However, we conduct all of our material business operations through our wholly-owned bank subsidiary, Origin Bank, the discussion and analysis that follows primarily relates to activities conducted at the Bank level.
The following discussion and analysis should be read in conjunction with our unaudited consolidated financial statements and related condensed notes contained in Item 1 of this report. To the extent that this discussion describes prior performance, the descriptions relate only to the periods listed, which may not be indicative of our future financial outcomes. In addition to historical information, this discussion contains forward-looking statements that involve risks, uncertainties and assumptions that could cause results to differ materially from management’s expectations. Factors that could cause such differences are discussed in the sections titled “Cautionary Note Regarding Forward-Looking Statements” and “Item 1A. Risk Factors” and in the section titled “Risk Factors” in our 2025 Form 10-K. We assume no obligation to update any of these forward-looking statements.
General
We are 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. As a financial holding company operating through one segment, we generate the majority of our revenue from interest earned on loans and investments, service charges and fees on deposit accounts.
We incur interest expense on deposits and other borrowed funds and noninterest expense, such as salaries and employee benefits and occupancy expenses. We analyze our ability to maximize the income generated from interest-earning assets and minimize expense of our liabilities through our net interest margin. Net interest margin is a ratio calculated as net interest income divided by average interest-earning assets. Net interest income is the difference between interest income on interest-earning assets, such as loans, securities and interest-earning cash, and interest expense on interest-bearing liabilities, such as deposits and borrowings. Net interest spread is the average yield on interest-earning assets minus the average rate on interest-bearing liabilities.
Changes in market interest rates and the interest rates we earn on interest-earning assets or pay on interest-bearing liabilities, as well as in the volume and types of interest-earning assets and interest-bearing liabilities are usually the largest drivers of periodic changes in net interest spread, net interest margin and net interest income.
Our Optimize Origin initiative, announced in January 2025 and designed to drive elite financial performance and enhance our award-winning culture, remains an integral 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.
2026 First Quarter Key Metrics
•Net interest income was $87.2 million for the three months ended March 31, 2026, reflecting an increase of $8.8 million, or 11.2%, compared to the three months ended March 31, 2025.
44
Table of Contents
•Our fully tax equivalent net interest margin (“NIM-FTE”) increased 27 basis points for the quarter ended March 31, 2026, compared to the quarter ended March 31, 2025. This expansion was driven primarily by a 63-basis point reduction in rates paid on interest-bearing liabilities, offset by a 23-basis point decline in our yield earned on interest-earning assets.
•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, 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. Interest-bearing deposits were $5.90 billion, reflecting an increase of $398.0 million, or 7.2%, compared to 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 broker 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.
Comparison of Results of Operations for the Three Months Ended March 31, 2026 and 2025
Our net income increased $5.3 million, or 23.6%, to $27.7 million for the three months ended March 31, 2026, from $22.4 million for the three months ended March 31, 2025. Diluted EPS increased $0.18 to $0.89 per share for the three months ended March 31, 2026, compared to $0.71 per share for the three months ended March 31, 2025. The increase was primarily due to an $8.8 million increase in net interest income, partially offset by increases of $1.7 million and $1.5 million in noninterest expense and provision expense for credit losses, respectively, for the three months ended March 31, 2026, compared to the three months ended March 31, 2025.
Net Interest Income and Net Interest Margin
Net interest income for the three months ended March 31, 2026, was $87.2 million, an increase of $8.8 million, or 11.2%, compared to the three months ended March 31, 2025. The increase was primarily due to a $10.0 million decrease in interest expense, partially offset by a $1.2 million decrease in total interest income during the three months ended March 31, 2026, compared to three months ended March 31, 2025.
Interest expense on total interest-bearing deposits decreased by $8.1 million, primarily due to a $9.3 million decline attributable to lower interest rates, partially offset by a $1.2 million increase resulting from higher average balances, during the three months ended March 31, 2026, compared to the three months ended March 31, 2025. The average rate on interest-bearing deposits declined 57 basis points to 2.66% for the three months ended March 31, 2026, from 3.23% for the three months ended March 31, 2025. The decline in the average rates reflected lower rates across all categories of interest-bearing deposits. The benefit of lower rates was partially offset by a $1.2 million increase in interest expense attributable to higher average balances, as average interest-bearing deposit balances increased $158.5 million to $6.67 billion for the three months ended March 31, 2026, from $6.51 billion for the three months ended March 31, 2025. This increase was primarily driven by a $349.7 million increase in average money market deposit balances, which increased interest expense by $3.0 million, partially offset by a $160.2 million decrease in average time deposit balances, which reduced interest expense by $1.6 million. In addition, interest expense on subordinated debentures decreased $2.0 million for the three months ended March 31, 2026, primarily due to the redemption of $145.1 million in principal amount of subordinated debentures during the year ended December 31, 2025, which reduced the average balance of subordinated debenture to $16.6 million for the three months ended March 31, 2026, from $124.1 million for the three months ended March 31, 2025.
45
Table of Contents
Interest income decreased $1.2 million for the three months ended March 31, 2026, compared to the three months ended March 31, 2025, primarily due to a $2.8 million decrease in interest income on LHFI, partially offset by a $1.2 million increase in interest income on investment securities. The decrease in interest income on LHFI was primarily due to lower yields, which reduced interest income by $4.9 million. The decrease in yields was primarily driven by lower yields on commercial and industrial loans, which declined to 6.62% for the three months ended March 31, 2026, from 7.37% for the three months ended March 31, 2025, and reduced interest income by $3.8 million. The impact of lower yields was partially offset by a $2.1 million increase in interest income attributable to higher average LHFI balances, primarily due to increases in average balances in mortgage warehouse lines of credit, commercial and industrial and multifamily residential real estate loans, respectively, partially offset by lower average balances in construction/land/land development loans. The $1.2 million increase in interest income earned on investment securities was primarily driven by improved yields resulting from the execution of our bond portfolio optimization strategy during the intervening period, in conjunction with our Optimize Origin initiative.
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 September 17, 2025, 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.
The NIM-FTE was 3.71% for the three months ended March 31, 2026, a 27-basis point increase from 3.44% for the three months ended March 31, 2025. The improvement was mainly driven by an expanding interest rate spread, as the 63-basis-point decline in the average cost of total interest-bearing liabilities exceeded the 23-basis-point decline in the yield earned on interest-earning assets for the three months ended March 31, 2026, compared to the three months ended March 31, 2025. The average rate on total interest-bearing liabilities for the three months ended March 31, 2026, was 2.67%, compared to 3.30% for the three months ended March 31, 2025. The average yield earned on total interest-earning assets for the three months ended March 31, 2026, was 5.56%, compared to 5.79% for the three months ended March 31, 2025.
46
Table of Contents
The following table presents average balance sheet information, interest income, interest expense and the corresponding average yields earned, and rates paid for the three months ended March 31, 2026 and 2025.
[[GREPCENT_TABLE]]
[["","Three Months Ended March 31,"],["","2026","","2025"],["(Dollars in thousands)Assets","Average Balance(1)","","Income/Expense","","Yield/Rate(2)","","Average Balance(1)","","Income/Expense","","Yield/Rate(2)"],["Commercial real estate","$","2,506,193","","","$","35,222","","","5.70","%","","$","2,448,099","","","
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis presents our financial condition and results of operations on a consolidated basis. However, we conduct all of our material business operations through our wholly-owned bank subsidiary, Origin Bank, and the discussion and analysis that follows primarily relates to activities conducted at the Bank level.
The following discussion and analysis should be read in conjunction with our consolidated financial statements and related notes contained in Item 8 of this report. To the extent that this discussion describes prior performance, the descriptions relate only to the periods listed, which may not be indicative of our future financial outcomes. In addition to historical information, this discussion contains forward-looking statements that involve risks, uncertainties and assumptions that could cause results to differ materially from management’s expectations. Factors that could cause such differences are discussed in the sections titled “Cautionary Note Regarding Forward-Looking Statements” and “Item 1A. Risk Factors.” We assume no obligation to update any of these forward-looking statements.
Discussion in this Form 10-K includes results of operations and financial condition for 2025 and 2024 and year-over-year comparisons between 2025 and 2024. For discussion on results of operations and financial condition pertaining to 2024 and 2023 and year-over-year comparisons between 2024 and 2023, please refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2024, filed with the SEC on February 27, 2025.
Critical Accounting Policies and Estimates
Our consolidated financial statements are prepared in accordance with U.S. GAAP and with general practices within the financial services industry. Application of these principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under current circumstances. These assumptions form the basis for our judgments about the carrying values of assets and liabilities that are not readily available from independent, objective sources. We evaluate our estimates on an ongoing basis. Use of alternative assumptions may have resulted in significantly different estimates. Actual results may differ from these estimates. Please refer to Note 1 — Significant Accounting Policies to our consolidated financial statements contained in Item 8 of this report for a full discussion of our accounting policies, including estimates.
We have identified the following accounting estimates that, due to the difficult, subjective or complex judgments and assumptions inherent in those estimates and the potential sensitivity of the financial statements to those judgments and assumptions, are critical to an understanding of our financial condition and results of operations. We believe that the judgments, estimates and assumptions used in the preparation of the financial statements are appropriate.
Allowance for Loan Credit Losses. The allowance for loan credit losses (“ALCL”) represents the estimated losses for loans accounted for on an amortized cost basis. Expected losses are calculated using relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. We evaluate loans held for investment (“LHFI”) on a pool basis with pools of loans characterized by loan type, collateral, industry, internal credit risk rating and FICO score. The amount of the ALCL is affected by loan charge-offs, which decrease the allowance, recoveries on loans previously charged off, which increase the allowance, as well as the provision for loan credit losses charged to income, which increases the allowance. In determining the provision for loan credit losses, management monitors fluctuations in the allowance resulting from actual charge-offs and recoveries and periodically reviews the size and composition of the loan portfolio in light of current and forecasted economic conditions. If actual losses exceed the amount of ALCL, it could materially and adversely affect our earnings. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available. Credit losses are charged against the ALCL when management believes the loss is confirmed.
51
Table of Contents
Loan Acquisition Accounting. We account for our mergers/acquisitions under Accounting Standards Codification (“ASC”) Topic 805, Business Combinations, which requires the use of the acquisition method of accounting. All identifiable assets acquired, including loans, are recorded at fair value. The fair value for acquired loans at the time of acquisition or merger is based on a variety of factors, including discounted expected cash flows, adjusted for estimated prepayments and credit losses. In accordance with ASC 326, the fair value adjustment is recorded as premium or discount to the unpaid principal balance of each acquired loan. Loans that have been identified as having experienced a more-than-insignificant deterioration in credit quality since origination is a purchase credit deteriorated (“PCD”) loan. The net premium or discount on PCD loans is adjusted by the Company’s allowance for credit losses recorded at the time of merger/acquisition. The remaining net premium or discount is accreted or amortized into interest income over the remaining life of the loan using the effective interest rate method. The net premium or discount on loans that are not classified as PCD (“non-PCD”), that includes credit and non-credit components, is accreted or amortized into interest income over the remaining life of the loan using a constant yield method. We then record the necessary allowance for credit losses on the non-PCD loans through provision for loan credit losses expense.
General
We are a financial holding company headquartered in Ruston, Louisiana. Our wholly-owned bank subsidiary, Origin Bank, was founded in 1912 in Choudrant, Louisiana. Deeply rooted in our 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 we serve. We provide a broad range of financial services and currently has more than 56 locations from Dallas/Fort Worth, East Texas, Houston, across North Louisiana, Mississippi, South Alabama and into the Florida Panhandle. In addition, we provide a broad range of insurance agency products and services through our wholly owned insurance agency subsidiary, Forth Insurance, LLC. As a financial holding company operating through one segment, we generate the majority of our revenue from interest earned on loans and investments, service charges and fees on deposit accounts.
We incur interest expense on deposits and other borrowed funds and noninterest expense, such as salaries and employee benefits and occupancy expenses. We analyze our ability to maximize income generated from interest earning assets and expense of our liabilities through our net interest margin. Net interest margin is a ratio calculated as net interest income divided by average interest-earning assets. Net interest income is the difference between interest income on interest-earning assets, such as loans, securities and interest-earning cash, and interest expense on interest-bearing liabilities, such as deposits and borrowings. Net interest spread is the average yield on interest-earning assets minus the average rate on interest-bearing liabilities.
Changes in market interest rates and the interest rates we earn on interest-earning assets or pay on interest-bearing liabilities, as well as in the volume and types of interest-earning assets, interest-bearing and noninterest-bearing liabilities and stockholders’ equity, are usually the largest drivers of periodic changes in net interest spread, net interest margin and net interest income. Fluctuations in market interest rates are driven by many factors, including governmental monetary policies, inflation, deflation, macroeconomic developments, changes in unemployment, the money supply, political and international conditions and conditions in domestic and foreign financial markets. Periodic changes in the volume and types of loans in our loan portfolio are affected by, among other factors, economic and competitive conditions, as well as developments affecting the real estate, technology, financial services, insurance, transportation and manufacturing sectors within our target markets.
Results of Operations
The year ended December 31, 2025, was impacted by the Tricolor Holdings, LLC borrower fraud, which was first disclosed in our Current Report on Form 8-K filed on September 10, 2025 and discussed in subsequent filings. These items negatively impacted our diluted EPS of $2.40 by $0.77 for the year ended December 31, 2025.
The year ended December 31, 2024, was impacted by certain questioned activity involving a former banker which is explained in detail in the Company's 2024 Form 10-K filed with the SEC. These items negatively impacted our diluted EPS of $2.45 by $0.29 for the year ended December 31, 2024.
Our net income decreased $1.3 million, or 1.7%, to $75.2 million for the year ended December 31, 2025, from $76.5 million for the year ended December 31, 2024. On a diluted EPS basis, we reported $2.40 per share for the year ended December 31, 2025, compared to $2.45 per share for the year ended December 31, 2024.
52
Table of Contents
Comparison of Results of Operations for the Years Ended December 31, 2025, 2024 and 2023
| At and for the Years Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands, except per share amounts) | 2025 | 2024 | 2023 | |||||||
| Net income | $ | 75,197 | $ | 76,492 | $ | 83,800 | ||||
| Financial ratios: | ||||||||||
| ROAA(1) | 0.77 | % | 0.77 | % | 0.84 | % | ||||
| ROAE(1) | 6.24 | 6.92 | 8.38 | |||||||
| Capital ratio: | ||||||||||
| Book value per common share | $ | 40.28 | $ | 36.71 | $ | 34.30 | ||||
| ____________________________(1)All average balances are calculated using average daily balances. |
Net Interest Income and Net Interest Margin
Net interest income for the year ended December 31, 2025, was $331.0 million, an increase of $30.6 million, or 10.2%, compared to the year ended December 31, 2024. The expansion in net interest income was primarily due to a $57.2 million decrease in interest expense, partially offset by a $26.6 million decrease in total interest income during the year ended December 31, 2025, compared to year ended December 31, 2024.
The $57.2 million decrease in interest expense was mainly attributable to a $55.4 million reduction in interest expense on interest-bearing deposits. Lower interest rates contributed $38.8 million of the decrease, while lower average balances contributed $16.6 million. The rate-related decrease was driven primarily by money market deposits and interest-bearing demand deposits, which contributed $22.2 million and $11.2 million, respectively. The average rate on money market deposits declined 67-basis points to 3.39% for the year ended December 31, 2025, from 4.06% for the year ended December 31, 2024. The average rate on interest-bearing demand deposits decreased 59 basis points to 2.81% for the year ended December 31, 2025, from 3.40% for the year ended December 31, 2024. Lower average time deposit balances contributed $28.7 million to the decrease in interest expense, partially offset by a $14.3 million increase in interest expense resulting from higher average money market deposit balances. Average time deposit balances decreased by $577.2 million during the year ended December 31, 2025, when compared to the year ended December 31, 2024, while average money market deposit balances increased by $351.1 million over the same period.
The $26.6 million decrease in interest income was mainly driven by a $39.1 million reduction in interest income on LHFI, partially offset by increases of $8.6 million and $4.1 million in interest income on investment securities and interest-earning balances in banks. Lower average balances and lower interest rates contributed $22.3 million and $16.9 million, respectively, to the total $39.1 million decrease in interest income on LHFI. The $333.2 million decrease in average construction/land/land development loans balances, and the 66-basis point decline in the average yield on construction and industrial loans contributed $23.8 million and $13.2 million to the total decrease in interest income on LHFI. The increase in interest income on investment securities was primarily driven by improved yields resulting from the execution of our bond portfolio optimization strategy during the intervening period, in conjunction with our Optimize Origin initiative. The increase in interest income on interest-earning balances due from banks was primarily driven by a $152.1 million increase in average balances which generated a $7.9 million increase in interest income, partially offset by a $3.8 million decrease in interest income due to lower market interest rates.
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. During 2025, the Federal Reserve reduced the federal funds target rate range three times, by a total of 75 basis points, to a range of 3.50% to 3.75%, bringing the total number of reductions to six for a cumulative decrease of 175 basis points from its recent cycle high set in mid-2023.
53
Table of Contents
The NIM-FTE was 3.61% for the year ended December 31, 2025, a 39-basis point increase from 3.22% for the year ended December 31, 2024. The improvement was mainly driven by an expanding interest rate spread, as the 70-basis-point decline in the average rate on total interest-bearing liabilities exceeded the 18-basis-point decline in the yield on interest-earning assets for the year ended December 31, 2025, compared to the year ended December 31, 2024. The average rate on total interest-bearing liabilities for the year ended December 31, 2025, was 3.18%, compared to 3.88% for the year ended December 31, 2024. The average yield on total interest-earning assets for the year ended December 31, 2025, was 5.83%, compared to 6.01% for the year ended December 31, 2024.
54
Table of Contents
The following table presents average consolidated balance sheet information, interest income, interest expense and the corresponding average yields earned, and rates paid for the year ended December 31, 2025 and 2024.
| Years Ended December 31, | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||||||||||||||||||||||
| (Dollars in thousands)Assets | Average Balance(1) | Income/Expense | Yield/Rate(2) | Average Balance(1) | Income/Expense | Yield/Rate(2) | Average Balance(1) | Income/Expense | Yield/Rate(2) | |||||||||||||||||||||||
| Commercial real estate | $ | 2,457,523 | $ | 143,047 | 5.82 | % | $ | 2,485,800 | $ | 146,507 | 5.89 | % | $ | 2,404,530 | $ | 135,117 | 5.62 | % | ||||||||||||||
| Construction/land/land development | 702,655 | 48,689 | 6.93 | 1,035,871 | 73,910 | 7.14 | 1,015,178 | 69,630 | 6.86 | |||||||||||||||||||||||
| Residential real estate | 1,969,247 | 110,770 | 5.62 | 1,799,963 | 98,732 | 5.49 | 1,629,589 | 81,964 | 5.03 | |||||||||||||||||||||||
| Commercial and industrial | 2,013,301 | 144,825 | 7.19 | 2,087,361 | 163,868 | 7.85 | 2,054,081 | 155,842 | 7.59 | |||||||||||||||||||||||
| Mortgage warehouse lines of credit | 412,030 | 28,380 | 6.89 | 420,665 | 31,587 | 7.51 | 314,079 | 21,476 | 6.84 | |||||||||||||||||||||||
| Consumer | 21,482 | 1,574 | 7.33 | 22,962 | 1,819 | 7.92 | 24,627 | 1,918 | 7.79 | |||||||||||||||||||||||
| LHFI | 7,576,238 | 477,285 | 6.30 | 7,852,622 | 516,423 | 6.58 | 7,442,084 | 465,947 | 6.26 | |||||||||||||||||||||||
| Loans held for sale | 6,114 | 407 | 6.66 | 13,306 | 858 | 6.45 | 18,055 | 868 | 4.81 | |||||||||||||||||||||||
| Loans receivable | 7,582,352 | 477,692 | 6.30 | 7,865,928 | 517,281 | 6.58 | 7,460,139 | 466,815 | 6.26 | |||||||||||||||||||||||
| Investment securities-taxable | 993,361 | 33,526 | 3.38 | 1,045,520 | 26,642 | 2.55 | 1,295,871 | 31,682 | 2.44 | |||||||||||||||||||||||
| Investment securities-non-taxable | 168,353 | 5,403 | 3.21 | 146,815 | 3,672 | 2.50 | 214,232 | 5,098 | 2.38 | |||||||||||||||||||||||
| Non-marketable equity securities held in other financial institutions | 53,534 | 2,683 | 5.01 | 62,579 | 2,417 | 3.86 | 67,956 | 3,408 | 5.01 | |||||||||||||||||||||||
| Interest-earning deposits in banks | 432,012 | 18,659 | 4.32 | 279,945 | 14,573 | 5.21 | 318,559 | 16,388 | 5.14 | |||||||||||||||||||||||
| Total interest-earning assets | 9,229,612 | 537,963 | 5.83 | 9,400,787 | 564,585 | 6.01 | 9,356,757 | 523,391 | 5.59 | |||||||||||||||||||||||
| Noninterest-earning assets | 540,655 | 557,803 | 584,263 | |||||||||||||||||||||||||||||
| Total assets | $ | 9,770,267 | $ | 9,958,590 | $ | 9,941,020 | ||||||||||||||||||||||||||
| Liabilities and Stockholders’ Equity | ||||||||||||||||||||||||||||||||
| Liabilities | ||||||||||||||||||||||||||||||||
| Interest-bearing liabilities | ||||||||||||||||||||||||||||||||
| Savings and interest-bearing transaction accounts | $ | 5,504,214 | $ | 169,451 | 3.08 | % | $ | 5,164,991 | $ | 191,620 | 3.71 | % | $ | 4,725,929 | $ | 144,324 | 3.05 | % | ||||||||||||||
| Time deposits | 867,764 | 30,016 | 3.46 | 1,444,954 | 63,253 | 4.38 | 1,398,734 | 52,133 | 3.73 | |||||||||||||||||||||||
| Total interest-bearing deposits | 6,371,978 | 199,467 | 3.13 | 6,609,945 | 254,873 | 3.86 | 6,124,663 | 196,457 | 3.21 | |||||||||||||||||||||||
| FHLB advances & other borrowings | 42,958 | 1,687 | 3.93 | 34,203 | 1,602 | 4.68 | 327,792 | 17,258 | 5.26 | |||||||||||||||||||||||
| Subordinated indebtedness | 86,310 | 5,816 | 6.74 | 161,232 | 7,744 | 4.80 | 198,856 | 10,119 | 5.09 | |||||||||||||||||||||||
| Total interest-bearing liabilities | 6,501,246 | 206,970 | 3.18 | 6,805,380 | 264,219 | 3.88 | 6,651,311 | 223,834 | 3.37 | |||||||||||||||||||||||
| Noninterest-bearing liabilities | ||||||||||||||||||||||||||||||||
| Noninterest-bearing deposits | 1,905,911 | 1,887,884 | 2,147,019 | |||||||||||||||||||||||||||||
| Other liabilities | 158,518 | 159,676 | 142,786 | |||||||||||||||||||||||||||||
| Total liabilities | 8,565,675 | 8,852,940 | 8,941,116 | |||||||||||||||||||||||||||||
| Stockholders’ Equity | 1,204,592 | 1,105,650 | 999,904 | |||||||||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 9,770,267 | $ | 9,958,590 | $ | 9,941,020 | ||||||||||||||||||||||||||
| Net interest spread | 2.65 | % | 2.13 | % | 2.22 | % | ||||||||||||||||||||||||||
| Net interest income and margin | $ | 330,993 | 3.59 | $ | 300,366 | 3.20 | $ | 299,557 | 3.20 | |||||||||||||||||||||||
| Net interest income and margin - (tax equivalent)(3) | $ | 332,913 | 3.61 | $ | 302,405 | 3.22 | $ | 302,132 | 3.23 |
____________________________
(1)Nonaccrual loans are included in their respective loan category for the purpose of calculating the yield earned. All average balances are daily average balances.
(2)Yields/Rates are calculated on an actual/actual day count basis.
(3)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 and income from tax-exempt investments, and tax credits were computed using a federal income tax rate of 21%.
55
Table of Contents
Rate/Volume Analysis
The following tables present the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities. It distinguishes between the changes related to outstanding balances and those due to changes in interest rates. The change in interest attributable to rate changes has been determined by applying the change in rate between periods to average balances outstanding in the earlier period. The change in interest due to volume has been determined by applying the rate from the earlier period to the change in average balances outstanding between periods. For purposes of the below table, changes attributable to both rate and volume that cannot be segregated, including the difference in day count, have been allocated to rate.
| Year Ended December 31, 2025 vs. Year Ended December 31, 2024 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands)Interest-earning assets | Increase (Decrease) due to Change in | |||||||||
| Loans: | Volume | Yield/Rate | Total Change | |||||||
| Commercial real estate | $ | (1,667) | $ | (1,793) | $ | (3,460) | ||||
| Construction/land/land development | (23,775) | (1,446) | (25,221) | |||||||
| Residential real estate | 9,759 | 2,279 | 12,038 | |||||||
| Commercial and industrial | (5,814) | (13,229) | (19,043) | |||||||
| Mortgage warehouse lines of credit | (648) | (2,559) | (3,207) | |||||||
| Consumer | (117) | (128) | (245) | |||||||
| Loans held for sale | (464) | 13 | (451) | |||||||
| Loans receivable | (22,726) | (16,863) | (39,589) | |||||||
| Investment securities-taxable | (1,329) | 8,213 | 6,884 | |||||||
| Investment securities-non-taxable | 539 | 1,192 | 1,731 | |||||||
| Non-marketable equity securities held in other financial institutions | (349) | 615 | 266 | |||||||
| Interest-earning deposits in banks | 7,916 | (3,830) | 4,086 | |||||||
| Total interest-earning assets | (15,949) | (10,673) | (26,622) | |||||||
| Interest-bearing liabilities | ||||||||||
| Savings and interest-bearing transaction accounts | 12,099 | (34,268) | (22,169) | |||||||
| Time deposits | (28,675) | (4,562) | (33,237) | |||||||
| FHLB advances & other borrowings | 410 | (325) | 85 | |||||||
| Subordinated indebtedness | (3,599) | 1,671 | (1,928) | |||||||
| Total interest-bearing liabilities | (19,765) | (37,484) | (57,249) | |||||||
| Net interest income | $ | 3,816 | $ | 26,811 | $ | 30,627 |
56
Table of Contents
| Year Ended December 31, 2024 vs. Year Ended December 31, 2023 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands)Interest-earning assets | Increase (Decrease) due to Change in | |||||||||
| Loans: | Volume | Yield/Rate | Total Change | |||||||
| Commercial real estate | $ | 4,567 | $ | 6,823 | $ | 11,390 | ||||
| Construction/land/land development | 1,419 | 2,861 | 4,280 | |||||||
| Residential real estate | 8,569 | 8,199 | 16,768 | |||||||
| Commercial and industrial | 2,525 | 5,501 | 8,026 | |||||||
| Mortgage warehouse lines of credit | 7,288 | 2,823 | 10,111 | |||||||
| Consumer | (130) | 31 | (99) | |||||||
| Loans held for sale | (228) | 218 | (10) | |||||||
| Loans receivable | 24,010 | 26,456 | 50,466 | |||||||
| Investment securities-taxable | (6,121) | 1,081 | (5,040) | |||||||
| Investment securities-non-taxable | (1,604) | 178 | (1,426) | |||||||
| Non-marketable equity securities held in other financial institutions | (270) | (721) | (991) | |||||||
| Interest-earning deposits in banks | (1,986) | 171 | (1,815) | |||||||
| Total interest-earning assets | 14,029 | 27,165 | 41,194 | |||||||
| Interest-bearing liabilities | ||||||||||
| Savings and interest-bearing transaction accounts | 13,408 | 33,888 | 47,296 | |||||||
| Time deposits | 1,723 | 9,397 | 11,120 | |||||||
| FHLB advances & other borrowings | (15,457) | (199) | (15,656) | |||||||
| Subordinated indebtedness | (1,915) | (460) | (2,375) | |||||||
| Total interest-bearing liabilities | (2,241) | 42,626 | 40,385 | |||||||
| Net interest income | $ | 16,270 | $ | (15,461) | $ | 809 |
Provision for Credit Losses
We recorded a provision expense of $46.3 million for the year ended December 31, 2025, a $38.8 million increase from $7.4 million for the year ended December 31, 2024, primarily driven by a $36.6 million increase in the provision for loan credit losses. The increase was primarily related to the borrower fraud impacting the Tricolor Holdings, LLC loan relationship which drove a $29.6 million increase in the total provision, consisting of a $29.3 million provision for loan credit losses and a $338,000 provision for off-balance sheet commitments, during the year ended December 31, 2025.
Net charge-offs increased $25.1 million, to $39.6 million for the year ended December 31, 2025, from $14.5 million for the year ended December 31, 2024. The increase was largely reflecting net charge-offs of $29.5 million during the year ended December 31, 2025, related to borrower fraud impacting the Tricolor Holdings, LLC loan relationship discussed above. Our net charge-offs, exclusive of this event, would have been $10.1 million for the year ended December 31, 2025, representing a $4.4 million decrease from the year ended December 31, 2024, primarily resulting from charge-offs on one commercial and industrial loan relationship totaling $6.0 million during the prior year. Net charge-offs to total average LHFI increased to 0.52% for the year ended December 31, 2025, from 0.18% for the year ended December 31, 2024, primarily due to higher net charge-offs during the year ended December 31, 2025.
57
Table of Contents
Noninterest Income
The table below presents the various components of and changes in our noninterest income for the periods indicated.
| (Dollars in thousands) | Years Ended December 31, | 2025 vs. 2024 | 2024 vs. 2023 | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Noninterest income: | 2025 | 2024 | 2023 | $ Change | % Change | $ Change | % Change | |||||||||||||||||||||||
| Insurance commission and fee income | $ | 27,117 | $ | 26,759 | $ | 25,085 | $ | 358 | 1.3 | % | $ | 1,674 | 6.7 | % | ||||||||||||||||
| Service charges and fees | 19,651 | 19,015 | 18,803 | 636 | 3.3 | 212 | 1.1 | |||||||||||||||||||||||
| Other fee income | 9,500 | 8,917 | 8,089 | 583 | 6.5 | 828 | 10.2 | |||||||||||||||||||||||
| Mortgage banking revenue | 3,690 | 6,580 | 3,356 | (2,890) | (43.9) | 3,224 | 96.1 | |||||||||||||||||||||||
| Swap fee income | 3,413 | 323 | 1,277 | 3,090 | N/M | (954) | (74.7) | |||||||||||||||||||||||
| Loss on sales of securities, net | (14,448) | (14,799) | (11,635) | 351 | 2.4 | (3,164) | 27.2 | |||||||||||||||||||||||
| Change in fair value of equity investments | 6,972 | 5,188 | 10,096 | 1,784 | 34.4 | (4,908) | (48.6) | |||||||||||||||||||||||
| Equity method investment (loss) income | (1,192) | 519 | 405 | (1,711) | N/M | 114 | 28.1 | |||||||||||||||||||||||
| Other income | 5,131 | 2,877 | 2,859 | 2,254 | 78.3 | 18 | 0.6 | |||||||||||||||||||||||
| Total noninterest income | $ | 59,834 | $ | 55,379 | $ | 58,335 | $ | 4,455 | 8.0 | $ | (2,956) | (5.1) |
____________________________
N/M = Not meaningful.
Noninterest income for the year ended December 31, 2025, increased by $4.5 million, or 8.0%, to $59.8 million, compared to $55.4 million for the year ended December 31, 2024. The increase was primarily due to increases of $3.1 million, $2.3 million and $1.8 million in swap fee income, other income, and change in fair value of equity investments, respectively. These increases were partially offset by decreases of $2.9 million and $1.7 million in mortgage banking revenue and equity method investment (loss) income, respectively.
Swap fee income. The $3.1 million increase in swap fee income during the year ended December 31, 2025, was primarily due to both an attractive interest rate environment which is increasingly conducive to facilitating back-to-back swaps for our customers and an increased focus on the marketing of customer swaps as part of Optimize Origin.
Other income. The $2.3 million increase in other income was primarily due to insurance recoveries of $2.6 million during the year ended December 31, 2025, in connection with the previously disclosed questioned banker activity, as explained in detail in Part I, Item 1, Note 19 - Commitments and Contingencies under Loss Contingencies.
Change in fair value of equity investments. The $1.8 million increase in the change in fair value of equity investments, was driven by an upward adjustment of $7.0 million for the year ended December 31, 2025, compared to a $5.2 million upward adjustment for the year ended December 31, 2024. During the year ended December 31, 2025, there was an additional investment in Argent Financial which increased our ownership percentage above the threshold required to implement the equity method of accounting. The equity method of accounting requires the asset be recorded at fair value immediately prior to the purchase, and therefore required an adjustment to its basis.
Mortgage banking revenue. The $2.9 million decrease in mortgage banking revenue compared to the year ended December 31, 2024, was primarily due to decreases in most mortgage banking income categories during the year ended December 31, 2025, primarily due to the restructuring of our mortgage banking operations that was done as part of Optimize Origin.
Equity method investment (loss) income. The decrease in the equity method investment (loss) income was primarily due to a $3.8 million loss on one limited partnership investment during the year ended December 31, 2025, compared to income of $932,000 recognized on the same investment during the year ended December 31, 2024. The decrease was partially offset by income of $3.2 million from the Argent investment, which was accounted for under the equity method beginning July 1, 2025, following an increase in ownership.
58
Table of Contents
Noninterest Expense
The following table presents the significant components of noninterest expense for the periods indicated:
| (Dollars in thousands) | Years Ended December 31, | 2025 vs. 2024 | 2024 vs. 2023 | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Noninterest expense: | 2025 | 2024 | 2023 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||||||
| Salaries and employee benefits | $ | 150,889 | $ | 148,823 | $ | 138,819 | $ | 2,066 | 1.4 | % | $ | 10,004 | 7.2 | % | |||||||||||||||
| Occupancy and equipment, net | 29,771 | 27,865 | 26,783 | 1,906 | 6.8 | 1,082 | 4.0 | ||||||||||||||||||||||
| Data processing | 13,587 | 13,497 | 11,590 | 90 | 0.7 | 1,907 | 16.5 | ||||||||||||||||||||||
| Office and operations | 12,736 | 11,441 | 10,834 | 1,295 | 11.3 | 607 | 5.6 | ||||||||||||||||||||||
| Intangible asset amortization | 6,611 | 7,979 | 9,628 | (1,368) | (17.1) | (1,649) | (17.1) | ||||||||||||||||||||||
| Regulatory assessments | 5,534 | 6,902 | 6,456 | (1,368) | (19.8) | 446 | 6.9 | ||||||||||||||||||||||
| Advertising and marketing | 5,561 | 6,150 | 5,986 | (589) | (9.6) | 164 | 2.7 | ||||||||||||||||||||||
| Professional services | 6,633 | 6,610 | 5,931 | 23 | 0.3 | 679 | 11.4 | ||||||||||||||||||||||
| Electronic banking | 5,728 | 5,162 | 4,712 | 566 | 11.0 | 450 | 9.6 | ||||||||||||||||||||||
| Loan-related expenses | 3,034 | 3,164 | 5,035 | (130) | (4.1) | (1,871) | (37.2) | ||||||||||||||||||||||
| Bank share tax expense | 2,518 | 2,897 | 3,334 | (379) | (13.1) | (437) | (13.1) | ||||||||||||||||||||||
| Other expense | 6,300 | 10,548 | 6,108 | (4,248) | (40.3) | 4,440 | 72.7 | ||||||||||||||||||||||
| Total noninterest expense | $ | 248,902 | $ | 251,038 | $ | 235,216 | $ | (2,136) | (0.9) | $ | 15,822 | 6.7 |
Noninterest expense for the year ended December 31, 2025, decreased by $2.1 million, or 0.9%, to $248.9 million, compared to $251.0 million for the year ended December 31, 2024, primarily due to a $4.2 million decrease in other expense and $1.4 million decreases in both regulatory assessments and intangible asset amortization. These decreases were partially offset by increases of $2.1 million, $1.9 million, and $1.3 million in salaries and employee benefits, occupancy and equipment, net, and office and operations expenses, respectively.
Other noninterest expense. The $4.2 million decrease in other noninterest expense was primarily due to a $4.3 million contingent liability recognized during the year ended December 31, 2024, related to certain questioned activity involving a former banker in our East Texas market, as explained in detail in Part I, Item 1, Note 19 — Commitments and Contingencies under Loss Contingencies.
Regulatory assessments. The $1.4 million decrease in regulatory assessment expense was primarily driven by our improved risk-based pricing as a result of an adjustment to our loan mix during the year ended December 31, 2025, compared to the year ended December 31, 2024.
Intangible asset amortization. The $1.4 million decrease in intangible asset amortization is primarily due to the accelerated amortization method used to measure the amortization expense of the assets.
Salaries and employee benefits. The $2.1 million increase in salaries and employee benefits expense was primarily driven by increases of $1.8 million and $1.1 million in medical costs and incentive compensation, respectively, for the year ended December 31, 2025, compared to the year ended December 31, 2024. The increase was also attributable to a lower employee retention credit recognized during the year ended December 31, 2025, of $213,000, compared to $1.7 million recognized during the year ended December 31, 2024. These increases were partially offset by a net decrease of $2.7 million in salaries, reflecting a decline in full time equivalent (“FTE”) employees, partially offset by annual cost-living adjustments. Our FTE employees declined to 988 at December 31, 2025, from 1,031 at December 31, 2024. Approximately 70 FTE employees were reduced as part of Optimize Origin, partially offset by net new hires and attrition during the intervening period.
Occupancy and equipment, net. The $1.9 million increase in occupancy and equipment, net was primarily driven by an increase of $1.4 million in depreciation expense. Of this increase, $832,000 and $597,000 were related to additional depreciation expense associated with the opening or relocation of four banking centers during 2024 and 2025, and additional fixed asset purchases, respectively. In addition, depreciation expense increased by $302,000 due to shortened estimated useful lives of certain leasehold improvements and furniture, fixtures and equipment associated with our branch consolidations during the year ended December 31, 2025, compared to the year ended December 31, 2024, as a part of our Optimize Origin initiative.
59
Table of Contents
Office and operations. The $1.3 million increase in office and operations expense was primarily related to a $724,000 increase in check and card fraud.
Income Tax Expense
For the year ended December 31, 2025, we recognized income tax expense of $20.4 million, compared to $20.8 million for the year ended December 31, 2024. Our effective tax rate was 21.4% for both the years ended December 31, 2025 and 2024.
Comparison of Financial Condition at December 31, 2025, and December 31, 2024
General
Total assets increased by $46.0 million, or 0.5%, to $9.72 billion at December 31, 2025, from $9.68 billion on December 31, 2024. The increase in total assets is primarily due to increases of $97.2 million and $48.5 million in LHFI and equity method investments, respectively. LHFI were $7.67 billion at December 31, 2025, an increase of 1.3%, compared to $7.57 billion at December 31, 2024. Equity method investments were $67.5 million at December 31, 2025, an increase of 255.8%, compared to $19.0 million at December 31, 2024. These increases were offset by decreases of $46.0 million and $40.6 million in cash and cash equivalents and non-marketable equity securities held in other financial institutions, respectively. Cash and cash equivalents were $424.2 million at December 31, 2025, a decrease of 9.8%, compared to $470.2 million at December 31, 2024. Non-marketable equity securities held in other financial institutions were $31.1 million at December 31, 2025, a decrease of 56.6%, compared to $71.6 million at December 31, 2024.
Total liabilities decreased by $55.4 million, or 0.6%, to $8.48 billion at December 31, 2025, from $8.53 billion at December 31, 2024. Subordinated indebtedness decreased $143.4 million, or 89.7%, to $16.5 million at December 31, 2025, from $159.9 million at December 31, 2024, as we redeemed eligible subordinated indebtedness as part of Optimize Origin. Total deposits increased by $84.1 million, or 1.0%, to $8.31 billion at December 31, 2025, from $8.22 billion at December 31, 2024, primarily due to increases of $351.0 million and $79.2 million in money market and noninterest-bearing deposits, respectively. These increases were partially offset by decreases of $142.8 million, $111.5 million and $80.2 million in interest-bearing demand deposits, time deposits (excluding brokered time deposits) and brokered deposits, respectively.
Loan Portfolio
Our loan portfolio is our largest category of interest-earning assets, and interest income earned on our loan portfolio is our primary source of income. At December 31, 2025, 73.7% of the loan portfolio held for investment was comprised of commercial and industrial loans, including mortgage warehouse lines of credit, commercial real estate and construction/land/land development loans, which were primarily originated within our existing market areas, compared to 75.2% at December 31, 2024.
The following table presents the ending balance of our loan portfolio held for investment at the dates indicated.
| (Dollars in thousands) | December 31, 2025 | December 31, 2024 | 2025 vs. 2024 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Real estate: | Amount | Percent | Amount | Percent | $ Change | % Change | ||||||||||||||
| Commercial real estate (“CRE”)(1) | $ | 2,523,905 | 32.9 | % | $ | 2,477,431 | 32.7 | % | $ | 46,474 | 1.9 | % | ||||||||
| Construction/land/land development | 611,220 | 8.0 | 864,011 | 11.4 | (252,791) | (29.3) | ||||||||||||||
| Residential real estate | 1,997,760 | 26.0 | 1,857,589 | 24.5 | 140,171 | 7.5 | ||||||||||||||
| Total real estate | 5,132,885 | 66.9 | 5,199,031 | 68.6 | (66,146) | (1.3) | ||||||||||||||
| Commercial and industrial | 1,989,218 | 25.9 | 2,002,634 | 26.5 | (13,416) | (0.7) | ||||||||||||||
| Mortgage warehouse lines of credit | 528,781 | 6.9 | 349,081 | 4.6 | 179,700 | 51.5 | ||||||||||||||
| Consumer | 20,033 | 0.3 | 22,967 | 0.3 | (2,934) | (12.8) | ||||||||||||||
| Total LHFI | $ | 7,670,917 | 100.0 | % | $ | 7,573,713 | 100.0 | % | $ | 97,204 | 1.3 |
______________________
(1)Includes owner-occupied commercial real estate of $1.00 billion and $975.9 million at December 31, 2025 and 2024, respectively.
60
Table of Contents
At December 31, 2025, total LHFI were $7.67 billion, an increase of $97.2 million, or 1.3%, compared to $7.57 billion at December 31, 2024. The increase was primarily driven by growth of $179.7 million, $140.2 million and $46.5 million in mortgage warehouse lines of credit, residential real estate loans and commercial real estate loans, respectively. This growth was offset by a decline of $252.8 million in construction/land/land development loans. The decrease in construction/land/land development loans was primarily due to the normal reclassification of these loans upon completion, resulting in a change in loan category during the current period compared to December 31, 2024. Total LHFI at December 31, 2025, excluding mortgage warehouse lines of credit, were $7.14 billion, reflecting a decrease of $82.5 million, or 1.1%, compared to December 31, 2024.
A significant portion, 32.9%, of our LHFI portfolio at December 31, 2025, consisted of commercial real estate loans secured by real estate properties. Such loans can involve high principal loan amounts, and the repayment of these loans is dependent, in large part, on a borrower’s ongoing business operations or on income generated from the properties that are leased to third parties.
The table below sets forth the commercial real estate loan portfolio, by portfolio industry sector and collateral location as of December 31, 2025.
| December 31, 2025 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Texas | Louisiana | Mississippi | All Other States | Total | |||||||||||||
| Non-owner-occupied CRE: | ||||||||||||||||||
| Office building | $ | 300,086 | $ | 24,867 | $ | 30,959 | $ | 24,509 | $ | 380,421 | ||||||||
| Retail shopping | 263,636 | 29,992 | 39,248 | 89,393 | 422,269 | |||||||||||||
| Real estate & construction | 179,751 | 47,305 | 5,599 | 17,420 | 250,075 | |||||||||||||
| Healthcare | 92,345 | 41,973 | 5,584 | 17,638 | 157,540 | |||||||||||||
| Hotels | 9,324 | 47,316 | 37,584 | 8,901 | 103,125 | |||||||||||||
| All other sectors | 119,438 | 10,928 | 2,060 | 73,248 | 205,674 | |||||||||||||
| Total non-owner-occupied CRE | 964,580 | 202,381 | 121,034 | 231,109 | 1,519,104 | |||||||||||||
| Owner-occupied CRE: | ||||||||||||||||||
| Real estate & construction | 168,606 | 44,741 | 9,279 | 19,179 | 241,805 | |||||||||||||
| Retail shopping | 134,739 | 18,442 | 2,884 | 1,750 | 157,815 | |||||||||||||
| Restaurants | 47,634 | 12,048 | 2,237 | 5,357 | 67,276 | |||||||||||||
| Healthcare | 58,535 | 20,206 | 890 | — | 79,631 | |||||||||||||
| Consumer services | 47,039 | 14,995 | 241 | 2,952 | 65,227 | |||||||||||||
| Entertainment & recreation | 38,481 | 20,071 | 9,653 | — | 68,205 | |||||||||||||
| All other sectors | 170,522 | 79,886 | 23,021 | 51,413 | 324,842 | |||||||||||||
| Total owner-occupied CRE | 665,556 | 210,389 | 48,205 | 80,651 | 1,004,801 | |||||||||||||
| Total commercial real estate loans | $ | 1,630,136 | $ | 412,770 | $ | 169,239 | $ | 311,760 | $ | 2,523,905 |
61
Table of Contents
Loan Portfolio Maturity Analysis
The table below presents the maturity distribution of our LHFI at December 31, 2025. The table also presents the portion of our loans that have fixed interest rates, rather than interest rates that fluctuate over the life of the loans, based on changes in the interest rate environment.
| December 31, 2025 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | One Year or Less | After One Year Through Five Years | After Five Years Through Fifteen Years | After Fifteen Years | Total | |||||||||||||
| Real estate: | ||||||||||||||||||
| Commercial real estate | $ | 509,408 | $ | 1,721,797 | $ | 292,700 | $ | — | $ | 2,523,905 | ||||||||
| Construction/land/land development | 194,282 | 350,070 | 63,286 | 3,582 | 611,220 | |||||||||||||
| Residential real estate | 327,298 | 749,669 | 52,074 | 868,719 | 1,997,760 | |||||||||||||
| Total real estate | 1,030,988 | 2,821,536 | 408,060 | 872,301 | 5,132,885 | |||||||||||||
| Commercial and industrial | 875,247 | 1,000,348 | 113,623 | — | 1,989,218 | |||||||||||||
| Mortgage warehouse lines of credit | 528,781 | — | — | — | 528,781 | |||||||||||||
| Consumer | 8,056 | 11,549 | 368 | 60 | 20,033 | |||||||||||||
| Total LHFI | $ | 2,443,072 | $ | 3,833,433 | $ | 522,051 | $ | 872,361 | $ | 7,670,917 | ||||||||
| Amounts with fixed rates | $ | 610,695 | $ | 1,830,541 | $ | 317,258 | $ | 205,487 | $ | 2,963,981 | ||||||||
| Amounts with variable rates | 1,832,377 | 2,002,892 | 204,793 | 666,874 | 4,706,936 | |||||||||||||
| Total | $ | 2,443,072 | $ | 3,833,433 | $ | 522,051 | $ | 872,361 | $ | 7,670,917 |
Nonperforming Assets
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.
Loans are placed on nonaccrual status when management believes that the borrower’s financial condition, after giving consideration to economic and business conditions, and collection efforts, is such that collection of interest is doubtful, or generally when loans are 90 days or more past due. Loans may be placed on nonaccrual status even if the contractual payments are not past due if information becomes available that causes substantial doubt about the borrower’s ability to meet the contractual obligations of the loan. When accrual of interest is discontinued, all unpaid accrued interest is reversed. Past due status is based on the contractual terms of the loan. Interest income on nonaccrual loans may be recognized to the extent cash payments are received, but payments received are usually applied to principal. Nonaccrual loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. If a loan is determined by management to be uncollectible, regardless of size, the portion of the loan determined to be uncollectible is then charged to the ALCL.
We manage the quality of our lending portfolio in part through a disciplined underwriting policy and through continual monitoring of loan performance and borrowers’ financial condition. There can be no assurance, however, that our loan portfolio will not become subject to losses due to declines in economic conditions or deterioration in the financial condition of our borrowers.
62
Table of Contents
The following table shows our nonperforming loans and nonperforming assets at the dates indicated:
| (Dollars in thousands) | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Nonperforming LHFI: | December 31, 2025 | December 31, 2024 | ||||||||
| Commercial real estate | $ | 13,212 | $ | 4,974 | ||||||
| Construction/land/land development | 16,388 | 18,505 | ||||||||
| Residential real estate | 39,480 | 36,221 | ||||||||
| Commercial and industrial | 11,919 | 15,120 | ||||||||
| Consumer | 185 | 182 | ||||||||
| Total nonperforming LHFI | 81,184 | 75,002 | ||||||||
| Other real estate owned: | ||||||||||
| Commercial real estate, construction/land/land development | — | 1,340 | ||||||||
| Residential real estate | 650 | 1,261 | ||||||||
| Former bank premises | — | 1,034 | ||||||||
| Total other real estate owned | 650 | 3,635 | ||||||||
| Other repossessed assets owned | 44 | — | ||||||||
| Total repossessed assets owned | 694 | 3,635 | ||||||||
| Total nonperforming assets | $ | 81,878 | $ | 78,637 | ||||||
| Total LHFI | $ | 7,670,917 | $ | 7,573,713 | ||||||
| Ratio of nonperforming LHFI to total LHFI | 1.06 | % | 0.99 | % | ||||||
| Ratio of nonperforming assets to total assets | 0.84 | 0.81 |
As explained in detail in Part I, Note 19 — Commitments and Contingencies under Loss Contingencies, and as discussed in previous filings, our classified and nonperforming LHFI were negatively impacted beginning in the second quarter of 2024 as a result of certain questioned activity involving a former banker in our East Texas market. We continue to work toward a resolution in this matter.
Nonperforming LHFI increased $6.2 million at December 31, 2025, compared to December 31, 2024, and nonperforming LHFI to LHFI increased to 1.06% compared to 0.99%. The increase in nonperforming loans primarily resulted from seven loan relationships totaling $20.9 million placed on non-performing status during the year ended December 31, 2025, partially offset by reductions totaling $11.0 million through pay-off, pay-down or charge-off activities during the intervening period. Please see Note 5 — Loans to our consolidated financial statements contained in Part II, Item 8 of this report for more information on nonperforming loans.
63
Table of Contents
Potential Problem Loans
From a credit risk standpoint, we classify loans using risk grades which fall into one of five categories: pass, special mention, substandard, doubtful or loss. The classifications of loans reflect a judgment about the risks of default and loss associated with the loan. We review the ratings on loans and adjust them to reflect the degree of risk and loss that is felt to be inherent or expected in each loan. The methodology is structured so that reserve allocations are increased in accordance with deterioration in credit quality (and a corresponding increase in risk and loss) or decreased in accordance with improvement in credit quality (and a corresponding decrease in risk and loss). Loans rated special mention reflect borrowers who exhibit credit weaknesses or downward trends deserving close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the bank’s credit position at some future date. While potentially weak these borrowers currently do not pose sufficient risk to warrant adverse classification. Loans rated substandard are those borrowers with deteriorating trends and well-defined weaknesses that jeopardize the orderly liquidation of debt. A substandard loan is inadequately protected by the current sound worth and paying capacity of the obligor or by the collateral pledged, if any. Normal repayment from the borrower might be in jeopardy.
Loans rated as doubtful have the weaknesses of substandard assets with the additional characteristic that the weaknesses make collection or liquidation in full questionable, and there is a high probability of loss based on currently existing facts, conditions and values. Loans classified as loss are charged-off and we have low expectations for the recovery of any payments in respect to loans rated as loss. Information regarding the internal risk ratings of our loans at December 31, 2025, is included in Note 5 — Loans to our consolidated financial statements contained in Part II, Item 8 of this report.
Allowance for Loan Credit Losses
The ALCL represents the estimated losses for loans accounted for on an amortized cost basis. Expected losses are calculated using relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. We evaluate LHFI on a pool basis with pools of loans characterized by loan type, collateral, industry, internal credit risk rating and FICO score. We applied a probability of default, loss given default loss methodology to the loan pools at December 31, 2025. Historical loss rates for each pool are calculated based on charge-off and recovery data beginning with the second quarter of 2012. These loss rates are adjusted for the effects of certain economic variables forecast over a one-year period, particularly for differences between current period conditions and the conditions existing during the historical loss period. Subsequent to the forecast effects, historical loss rates are used to estimate losses over the estimated remaining lives of the loans. The estimated remaining lives consist of the contractual lives, adjusted for estimated prepayments. Loans that exhibit characteristics different from their pool characteristics are evaluated on an individual basis. Certain of these loans are considered to be collateral dependent, with the borrower experiencing financial difficulty. For these loans, the fair value of collateral practical expedient is elected whereby the allowance is calculated as the amount by which the amortized cost exceeds the fair value of collateral, less costs to sell (if applicable). Those individual loans that are not collateral dependent are evaluated based on a discounted cash flow methodology.
The amount of the ALCL is affected by loan charge-offs, which decrease the allowance, recoveries on loans previously charged off, which increase the allowance, as well as the provision for loan credit losses charged to income, which increases the allowance. In determining the provision for loan credit losses, management monitors fluctuations in the allowance resulting from actual charge-offs and recoveries and periodically reviews the size and composition of the loan portfolio in light of current and forecasted economic conditions. If actual losses exceed the amount of the ALCL, it would materially and adversely affect our earnings.
Acquisition Accounting and Acquired Loans. We account for our mergers/acquisitions under Financial Accounting Standards Board (“FASB”) ASC Topic 805, Business Combinations, which requires the use of the acquisition method of accounting. All identifiable assets acquired, including loans, are recorded at fair value. In accordance with ASC 326, we record a discount or premium, and also an allowance for credit losses on acquired loans. All purchased loans are recorded at fair value in accordance with the fair value methodology prescribed in FASB ASC Topic 820, Fair Value Measurements. The fair value estimates associated with the loans include estimates related to expected prepayments and the amount and timing of undiscounted expected principal, interest and other cash flows.
64
Table of Contents
Purchased loans that have experienced more than insignificant credit deterioration since origination are purchased credit deteriorated (“PCD”) loans. We evaluate acquired loans for deterioration in credit quality based on any of, but not limited to, the following: (1) nonaccrual status; (2) borrowers are experiencing financial difficulty which results in modification to the loan terms; (3) risk ratings of special mention, substandard or doubtful; (4) watchlist credits; and (5) delinquency status, including loans that are current on merger/acquisition date, but had previously been 60 days delinquent twice. We held approximately $5.4 million and $12.3 million of unpaid principal balance PCD loans at December 31, 2025 and December 31, 2024, respectively.
An ALCL is determined using the same methodology as other individually evaluated loans. The sum of the loan’s purchase price and allowance for credit losses becomes its initial amortized cost basis. The difference between the initial amortized cost basis and the par value of the loan is a non-credit discount or premium, which is amortized or accreted into interest income over the life of the loan. Subsequent changes to the ALCL are recorded through the provision for credit losses.
As a general rule, when it becomes evident that the full principal and accrued interest of a loan may not be collected, or at 90 days past due, we will reflect that loan as nonperforming. It will remain nonperforming until it performs in a manner that it is reasonable to expect that we will collect principal and accrued interest in full. When the amount or likelihood of a loss on a loan has been confirmed, a charge-off will be taken in the period it is determined.
We establish general allocations for each major loan category and credit quality. The general allocation is based, in part, on historical charge-off experience and loss given default methodology, derived from our internal risk rating process. Other adjustments may be made to the allowance for pools of loans after an assessment of internal or external influences on credit quality that are not fully reflected in the historical loss or risk rating data. We give consideration to trends, changes in loan mix, delinquencies, prior losses, reasonable and supportable forecasts and other related information.
In connection with the review of our loan portfolio, we consider risk elements attributable to particular loan types or categories in assessing the quality of individual loans. Some of the risk elements we consider include:
•for commercial real estate loans, the debt service coverage ratio, operating results of the owner in the case of owner-occupied properties, the loan to value ratio, the age and condition of the collateral and the volatility of income, property value and future operating results typical of properties of that type;
•for construction, land and land development loans, the perceived feasibility of the project, including the ability to sell developed lots or improvements constructed for resale or the ability to lease property constructed for lease, the quality and nature of contracts for presale or prelease, if any, experience and ability of the developer and loan to value ratio;
•for residential mortgage loans, the borrower’s ability to repay the loan, including a consideration of the debt to income ratio and employment and income stability, the loan-to-value ratio, and the age, condition and marketability of the collateral;
•for commercial and industrial loans, the debt service coverage ratio (income from the business in excess of operating expenses compared to loan repayment requirements), the operating results of the commercial, industrial or professional enterprise, the borrower’s business, professional and financial ability and expertise, the specific risks and volatility of income and operating results typical for businesses in that category and the value, nature and marketability of collateral; and
•for mortgage warehouse loans, the borrower’s adherence to agency or investor underwriting guidelines, while the risk associated with the underlying consumer mortgage loan repayments, similar to other consumer loans, depends on the borrower’s financial stability and are more likely than commercial loans to be adversely affected by divorce, job loss, illness and other personal hardships.
65
Table of Contents
| The following table presents the allowance for credit loss by loan category: | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | |||||||||||||
| (Dollars in thousands) | 2025 | 2024 | |||||||||||
| Loans secured by real estate: | Amount | %(1) | Amount | %(1) | |||||||||
| Commercial real estate | $ | 18,929 | 32.9 | % | $ | 16,546 | 32.7 | % | |||||
| Construction/land/land development | 7,219 | 8.0 | 7,398 | 11.4 | |||||||||
| Residential real estate | 14,488 | 26.0 | 12,454 | 24.5 | |||||||||
| Commercial and industrial | 54,496 | 25.9 | 53,449 | 26.5 | |||||||||
| Mortgage warehouse lines of credit | 913 | 6.9 | 501 | 4.6 | |||||||||
| Consumer | 737 | 0.3 | 712 | 0.3 | |||||||||
| Total | $ | 96,782 | 100.0 | % | $ | 91,060 | 100.0 | % |
___________________________
(1)Represents the ratio of each loan type to total LHFI.
The following table presents an analysis of the ALCL and other related data at the periods indicated.
| (Dollars in thousands) | Years Ended December 31, | |||||
|---|---|---|---|---|---|---|
| ALCL | 2025 | 2024 | ||||
| Balance at beginning of year | $ | 91,060 | $ | 96,868 | ||
| Provision for loan credit losses | 45,303 | 8,680 | ||||
| Charge-offs: | ||||||
| Commercial real estate | 728 | 480 | ||||
| Residential real estate | 489 | 11 | ||||
| Commercial and industrial | 43,691 | 22,787 | ||||
| Consumer | 174 | 362 | ||||
| Total charge-offs | 45,082 | 23,640 | ||||
| Recoveries: | ||||||
| Commercial real estate | 18 | 530 | ||||
| Residential real estate | 60 | 16 | ||||
| Commercial and industrial | 5,392 | 8,583 | ||||
| Consumer | 31 | 23 | ||||
| Total recoveries | 5,501 | 9,152 | ||||
| Net charge-offs | 39,581 | 14,488 | ||||
| Balance at end of year | $ | 96,782 | $ | 91,060 | ||
| Ratio of ALCL to: | ||||||
| Nonperforming LHFI | 119.21 | % | 121.41 | % | ||
| LHFI | 1.26 | 1.20 | ||||
| Net charge-offs as a percentage of: | ||||||
| Provision for loan credit losses | 87.37 | 166.91 | ||||
| ALCL | 40.90 | 15.91 | ||||
| Average LHFI | 0.52 | 0.18 |
Our ALCL increased by $5.7 million, or 6.3%, to $96.8 million at December 31, 2025, from $91.1 million at December 31, 2024. The increase consisted of $3.1 million in higher reserves on individually evaluated loans and $2.6 million in the collective reserves based on updated credit data and risks embedded in our portfolio. The ALCL to nonperforming LHFI decreased to 119.21% at December 31, 2025, compared to 121.41% at December 31, 2024, primarily driven by a $6.2 million increase in nonperforming LHFI as explained in the preceding Nonperforming Assets section, during the year ended December 31, 2025.
66
Table of Contents
Securities
Our securities portfolio is the second largest component of earning assets and provides a significant source of revenue. We use the securities portfolio to provide a source of liquidity, provide an appropriate return on funds invested, manage interest rate risk and meet collateral as well as regulatory capital requirements. We manage the securities portfolio to optimize returns while maintaining an appropriate level of risk. Securities within the portfolio are classified as either held-to-maturity, available-for-sale or at fair value through income, based on the intent and objective of the investment and the ability to hold to maturity. Unrealized gains and losses arising in the available for sale portfolio as a result of changes in the fair value of the securities are reported on an after-tax basis as a component of accumulated other comprehensive (loss) income in stockholders’ equity while securities classified as held to maturity are carried at amortized cost. For further discussion of the valuation components and classification of investment securities, see Note 1 — Significant Accounting Policies to our consolidated financial statements contained in Part II, Item 8 of this report.
Our securities portfolio totaled $1.13 billion at December 31, 2025, representing an increase of $13.8 million, or 1.2%, from $1.12 billion at December 31, 2024. The increase was primarily due to purchases and a decrease in unrealized losses during the year ended December 31, 2025, which was partially offset by sales, maturities and calls, as well as normal principal paydowns. During the second quarter of 2025 and the fourth quarter of 2024, we executed bond portfolio optimization strategies aimed at enhancing long-term yields and improving overall portfolio performance. During the second quarter of 2025, we replaced securities with a total book value of $215.8 million and a weighted average yield of 2.60% with new securities totaling $201.8 million with a weighted average yield of 5.23%, realizing a loss of $14.4 million. As part of the strategy, we also entered into interest rate swaps designated as fair value hedges on certain purchased securities to reduce potential volatility in their fair values resulting from changes in market interest rates. During the fourth quarter of 2024, we replaced securities with a total book value of $188.2 million and a weighted average yield of 1.51% with new securities totaling $173.7 million with a weighted average yield of 5.22%, realizing a loss of $14.6 million.
Our available for sale portfolio totaled $1.12 billion at December 31, 2025, which represented 98.5% of our total security portfolio and is comprised of 42.0% mortgage-backed, 26.4% municipal, 26.3% collateralized mortgage obligations, 5.0% corporate and 0.3% treasury/agency securities. Our available for sale portfolio totaled $1.10 billion at December 31, 2024, which represented 98.4% of our total security portfolio, and was comprised of 53.0% mortgage-backed, 23.2% municipal, 15.4% collateralized mortgage obligations, 7.1% corporate and 1.3% treasury/agency securities.
The securities portfolio had a weighted average effective duration of 4.15 years at December 31, 2025, compared to 4.46 years at December 31, 2024. For additional information regarding our securities portfolio, please see Note 3 — Securities to our consolidated financial statements contained in Part II, Item 8 of this report.
The following table sets forth the composition of our securities portfolio at the dates indicated.
| December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2025 | 2024 | |||||||||||
| Available for sale: | Carrying Amount | % of Total | Carrying Amount | % of Total | |||||||||
| State and municipal securities | $ | 294,884 | 26.4 | % | $ | 255,976 | 23.2 | % | |||||
| Corporate bonds | 55,704 | 5.0 | 78,236 | 7.1 | |||||||||
| U.S. treasury and government agency securities | 3,140 | 0.3 | 13,805 | 1.3 | |||||||||
| Commercial mortgage-backed securities | 15,286 | 1.4 | 44,284 | 4.0 | |||||||||
| Residential mortgage-backed securities | 454,485 | 40.6 | 540,834 | 49.0 | |||||||||
| Commercial collateralized mortgage obligations | 82,793 | 7.4 | 28,566 | 2.6 | |||||||||
| Residential collateralized mortgage obligations | 210,884 | 18.9 | 140,827 | 12.8 | |||||||||
| Total | $ | 1,117,176 | 100.0 | % | $ | 1,102,528 | 100.0 | % | |||||
| Held to maturity: | |||||||||||||
| State and municipal securities, net of allowance | $ | 10,559 | $ | 11,095 | |||||||||
| Securities carried at fair value through income: | |||||||||||||
| State and municipal securities | $ | 6,215 | $ | 6,512 |
67
Table of Contents
The following table presents the fair value of securities available for sale and amortized cost of securities held to maturity and their corresponding yields at December 31, 2025. The securities are grouped by contractual maturity and use amortized cost for all yield calculations. Mortgage-backed securities, collateralized mortgage obligations and asset-backed securities, which do not have contractual payments due at a single maturity date, are shown at the date the last underlying mortgage matures.
| December 31, 2025 | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Within One Year | After One Year but Within Five Years | After Five Years but Within Ten Years | After Ten Years | Total | |||||||||||||||||||||||||||||
| Available for sale: | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | ||||||||||||||||||||||||
| State and municipal securities (1)(2) | $ | 8,592 | 1.45 | % | $ | 20,596 | 2.34 | % | $ | 118,106 | 2.34 | % | $ | 147,590 | 3.09 | % | $ | 294,884 | 2.69 | % | ||||||||||||||
| Corporate bonds | — | — | 20,670 | 6.84 | 33,527 | 4.92 | 1,507 | 6.30 | 55,704 | 5.67 | ||||||||||||||||||||||||
| U.S. treasury and government agency securities | — | — | 50 | 6.93 | — | — | 3,090 | 1.45 | 3,140 | 1.54 | ||||||||||||||||||||||||
| Commercial mortgage-backed securities | — | — | 5,682 | 1.42 | 9,604 | 2.30 | — | — | 15,286 | 1.97 | ||||||||||||||||||||||||
| Residential mortgage-backed securities | 14 | 2.36 | — | — | 17,278 | 3.16 | 437,193 | 3.15 | 454,485 | 3.15 | ||||||||||||||||||||||||
| Commercial collateralized mortgage obligations | — | — | 6,324 | 4.59 | 17,568 | 3.32 | 58,901 | 5.50 | 82,793 | 4.97 | ||||||||||||||||||||||||
| Residential collateralized mortgage obligations | — | — | — | — | 15,253 | 3.85 | 195,631 | 3.51 | 210,884 | 3.53 | ||||||||||||||||||||||||
| Total securities available for sale | $ | 8,606 | 1.46 | $ | 53,322 | 4.26 | $ | 211,336 | 3.00 | $ | 843,912 | 3.39 | $ | 1,117,176 | 3.34 | |||||||||||||||||||
| Held to maturity: | ||||||||||||||||||||||||||||||||||
| State and municipal securities (1) | — | — | 5,143 | 5.61 | 5,457 | 2.50 | — | — | 10,600 | 4.01 | ||||||||||||||||||||||||
| Securities carried at fair value through income: | ||||||||||||||||||||||||||||||||||
| State and municipal securities (1) | — | — | — | — | — | — | 6,215 | 4.54 | 6,215 | 4.54 | ||||||||||||||||||||||||
| Total | $ | 8,606 | 1.46 | $ | 58,465 | 4.38 | $ | 216,793 | 2.99 | $ | 850,127 | 3.40 | $ | 1,133,991 | 3.35 |
____________________________
(1)Tax-exempt security yields are calculated without consideration of their tax benefit status.
(2)Yields are calculated without consideration of the impact of certain interest rate swaps designated as fair value hedges.
The contractual maturity of mortgage-backed securities and collateralized mortgage obligations is not a reliable indicator of their expected life because borrowers have the right to prepay their obligations at any time. Mortgage-backed securities and collateralized mortgage obligations are typically issued with stated principal amounts and are backed by pools of mortgage loans and other loans with varying maturities. The term of the underlying mortgages and loans may vary significantly due to the ability of a borrower to prepay outstanding amounts. Monthly pay downs on mortgage-backed securities tend to cause the average life of the securities to be much different from the stated contractual maturity. During a period of decreasing interest rates, fixed rate mortgage-backed securities tend to experience higher prepayments of principal, which can significantly shorten the estimated average life of these securities. As interest rates continue to fall, prepayments activity may increase further, thereby accelerating the reduction in the estimated average life of these securities.
All of our mortgage-backed securities and collateralized mortgage obligations are issued and/or guaranteed by U.S. government agencies or U.S. government-sponsored entities. Other than securities issued by government agencies or government sponsored enterprises, we did not own securities of any one issuer for which aggregate cost exceeded 10.0% of our consolidated stockholders’ equity at December 31, 2025 or 2024. Additionally, we do not hold any Fannie Mae or Freddie Mac preferred stock, collateralized debt obligations, structured investment vehicles or second lien elements in the investment portfolio, nor does the investment portfolio contain any securities that are directly backed by subprime or Alt-A mortgages.
68
Table of Contents
Securities Carried at Fair Value through Income
At December 31, 2025 and 2024, we held one fixed rate community investment bond of $6.2 million and $6.5 million, respectively. We elected the fair value option on this security to offset corresponding changes in the fair value of related interest rate swap agreements.
Equity Method Investments
On July 1, 2025, the Company purchased additional shares of the common stock of Argent Financial Group, Inc., increasing its ownership to an amount in excess of 20% of the outstanding shares of common stock. Because the Company’s ownership position exceeded 20% of outstanding shares of Argent’s common stock, the Company began applying the equity method for this investment. This purchase was the primary reason our equity method investments increased $48.5 million, or 255.8%, to $67.5 million at December 31, 2025, compared to $19.0 million at December 31, 2024. The implementation of the equity method of accounting resulted in a change in presentation to the underlying asset from non-marketable equity securities held in other financial institutions to equity method investments. As a result, non-marketable equity securities held in other financial institutions declined $40.6 million, or 56.6%, to $31.1 million at December 31, 2025, compared to $71.6 million at December 31, 2024.
Deposits
Deposits are the primary funding source used to fund our loans, investments and operating needs. We offer a variety of products designed to attract and retain both consumer and commercial deposit customers. These products consist of noninterest and interest-bearing checking accounts, savings deposits, money market accounts and time deposits. Deposits are primarily gathered from individuals, partnerships and corporations in our market areas. We also obtain deposits from local municipalities and state agencies.
Total deposits increased $84.1 million, or 1.0%, at December 31, 2025, compared to December 31, 2024, with increases of $351.0 million and $79.2 million in money market and noninterest-bearing demand, respectively, offset by decreases of $142.8 million, $111.5 million, $80.2 million and $11.5 million in interest-bearing demand, time deposits, brokered deposits and savings, respectively. The increase in deposits supported loan growth and redemptions in outstanding subordinated indebtedness during the year, reflecting continued balance sheet optimization.
The following table presents our deposit mix at the dates indicated:
| December 31, 2025 | December 31, 2024 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Balance | % of Total | Balance | % of Total | $ Change | % Change | |||||||||||||||
| Noninterest-bearing demand | $ | 1,979,875 | 23.8 | % | $ | 1,900,651 | 23.1 | % | $ | 79,224 | 4.2 | % | |||||||||
| Money market | 3,281,708 | 39.5 | 2,930,710 | 35.6 | 350,998 | 12.0 | |||||||||||||||
| Interest-bearing demand | 1,917,658 | 23.1 | 2,060,463 | 25.1 | (142,805) | (6.9) | |||||||||||||||
| Time deposits | 829,452 | 10.0 | 941,000 | 11.4 | (111,548) | (11.9) | |||||||||||||||
| Brokered deposits(1) | — | — | 80,226 | 1.0 | (80,226) | (100.0) | |||||||||||||||
| Savings | 298,554 | 3.6 | 310,070 | 3.8 | (11,516) | (3.7) | |||||||||||||||
| Total deposits | $ | 8,307,247 | 100.0 | % | $ | 8,223,120 | 100.0 | % | $ | 84,127 | 1.0 |
_____________________
(1)At December 31, 2024, brokered deposits included brokered time deposits and brokered interest-bearing demand of $80.0 million and $236,000, respectively.
We manage our interest expense on deposits through specific deposit product pricing that is based on competitive pricing, economic conditions and current and anticipated funding needs. We may use interest rates as a mechanism to attract or deter additional deposits based on our anticipated funding needs and liquidity position. We also consider potential interest rate risk caused by extended maturities of time deposits when setting the interest rates in periods of future economic uncertainty.
69
Table of Contents
The following table reflects the classification of our average deposits, and the average rate paid on each deposit category for the periods indicated:
| Years Ended December 31, | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | |||||||||||||||||||||||||||||||
| (Dollars in thousands) | Average Balance | Interest Expense | Average Rate Paid | Average Balance | Interest Expense | Average Rate Paid | Average Balance | Interest Expense | Average Rate Paid | ||||||||||||||||||||||||
| Interest-bearing demand | $ | 1,895,536 | $ | 53,185 | 2.81 | % | $ | 1,863,361 | $ | 63,291 | 3.40 | % | $ | 1,788,423 | $ | 50,033 | 2.80 | % | |||||||||||||||
| Money market | 3,293,749 | 111,550 | 3.39 | 2,942,691 | 119,533 | 4.06 | 2,646,447 | 91,685 | 3.46 | ||||||||||||||||||||||||
| Time deposits | 842,875 | 28,771 | 3.41 | 1,004,934 | 39,634 | 3.94 | 928,694 | 27,892 | 3.00 | ||||||||||||||||||||||||
| Brokered deposits(1) | 24,889 | 1,245 | 5.00 | 509,434 | 27,321 | 5.36 | 470,040 | 24,241 | 5.16 | ||||||||||||||||||||||||
| Savings | 314,929 | 4,716 | 1.50 | 289,525 | 5,094 | 1.76 | 291,059 | 2,606 | 0.90 | ||||||||||||||||||||||||
| Total interest-bearing | 6,371,978 | 199,467 | 3.13 | 6,609,945 | 254,873 | 3.86 | 6,124,663 | 196,457 | 3.21 | ||||||||||||||||||||||||
| Noninterest-bearing demand | 1,905,911 | — | 1,887,884 | — | 2,147,019 | — | |||||||||||||||||||||||||||
| Total average deposits | $ | 8,277,889 | $ | 199,467 | 2.41 | $ | 8,497,829 | $ | 254,873 | 3.00 | $ | 8,271,682 | $ | 196,457 | 2.38 |
______________________
(1)Average brokered deposits include average brokered time deposits of $24.9 million, for the year ended December 31, 2025. Average brokered deposits include average brokered time deposits and average brokered interest-bearing demand of $440.0 million and $69.4 million, respectively, for the year ended December 31, 2024.
Our average deposit balances were $8.28 billion for the year ended December 31, 2025, a decrease of $219.9 million, or 2.6%, from $8.50 billion for the year ended December 31, 2024. The average rate paid on our interest-bearing deposits for the year ended December 31, 2025, was 3.13%, compared to 3.86% for the year ended December 31, 2024.
The decrease in the average cost of our deposits was primarily the result of the recent FRB cuts in the federal funds target rate range beginning in late 2024 and continuing through 2025. The FRB reduced the federal funds target rate range six times, by a total of 175 basis points from its recent cycle high set in mid-2023 of 5.25% to 5.50% to 3.50% to 3.75%.
Average noninterest-bearing deposits were $1.91 billion for the year ended December 31, 2025, an increase of $18.0 million, or 1.0%, from $1.89 billion for the year ended December 31, 2024, and represented 23.0% and 22.2% of average total deposits for the year ended December 31, 2025 and 2024, respectively.
The amount of deposits in excess of the FDIC insurance limit at December 31, 2025 and 2024 was $3.93 billion and $3.66 billion, respectively, including $860.0 million and $862.9 million in public fund deposits collateralized by pledged assets, respectively.
The following table presents the maturity distribution of our time deposits:
| (Dollars in thousands)Remaining maturity: | U.S. Time Deposits in Excess of the FDIC Insurance Limit | Total Time & Brokered Time Deposits | ||||
|---|---|---|---|---|---|---|
| 3 months or less | $ | 83,338 | $ | 324,871 | ||
| Over 3 through 6 months | 94,901 | 340,775 | ||||
| Over 6 through 12 months | 59,370 | 127,936 | ||||
| Over 12 months | 4,413 | 35,870 | ||||
| $ | 242,022 | $ | 829,452 |
70
Table of Contents
Borrowings
Borrowed funds are summarized as follows:
| December 31, | ||||||
|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2025 | 2024 | ||||
| Long-term FHLB advances | $ | 5,913 | $ | 6,198 | ||
| Overnight repurchase agreements with depositors | 13,137 | 6,262 | ||||
| Total FHLB advances and other borrowings | $ | 19,050 | $ | 12,460 | ||
| Subordinated indebtedness, net | $ | 16,544 | $ | 159,943 |
Our long-term debt consists of advances from the FHLB with original maturities greater than one year and the subordinated indebtedness captioned and described below. Interest rates for FHLB long-term advances outstanding at December 31, 2025 and 2024, ranged from 1.99% to 4.57% and were subject to restrictions or penalties in the event of prepayment.
Overnight repurchase agreements with depositors consist of obligations of ours to depositors and mature on a daily basis. These obligations to depositors carried a daily average interest rate of 1.67% and 2.62% for the years ended December 31, 2025, and 2024, respectively.
At December 31, 2025, we held 44 unfunded letters of credit from the FHLB totaling $598.3 million with expiration dates ranging from January 2, 2026, to September 22, 2027. These letters of credit either support pledges for our public fund deposits or confirm letters of credit we have issued to support our customers’ businesses. Security for all indebtedness and outstanding commitments to the FHLB consists of a blanket floating lien on all of our first mortgage loans, commercial real estate and other real estate loans, as well as our investment in capital stock of the FHLB and deposit accounts at the FHLB. The net amounts available under our borrowing capacity from the FHLB at December 31, 2025 and 2024, were $2.39 billion and $2.15 billion, respectively.
Additionally, at December 31, 2025 and 2024, we had the ability to borrow $1.25 billion and $1.33 billion from the discount window at the Federal Reserve Bank of Dallas (“FRBD”), with $1.41 billion and $1.57 billion in commercial and industrial loans pledged as collateral, respectively. There were no borrowings against this line at either December 31, 2025 or 2024.
Subordinated Indebtedness
At December 31, 2023, the Company had $34.7 million in subordinated promissory notes that were assumed in the merger with BTH (“BTH Notes”) with origination dates ranging from June 2015 to June 2021. After the five-year anniversary of issuance, the Company had the right to redeem the BTH Notes, in part or in full, at the Company’s discretion and, if applicable, subject to receipt of any required regulatory approvals. Primarily due to the declining Tier 2 capital contribution of the BTH Notes, the Company elected to redeem all but $1.1 million of the BTH Notes during the year ended December 31, 2024, and redeemed the remaining balance of $1.1 million during the year ended December 31, 2025.
In February 2020, Origin Bank completed an offering of $70.0 million in aggregate principal amount of 4.25% fixed-to-floating rate subordinated notes due 2030 (the “4.25% Notes”) to certain investors in a transaction exempt from registration under Section 3(a)(2) of the Securities Act of 1933, as amended. The 4.25% Notes bore interest at a fixed annual rate of 4.25%, payable semi-annually in arrears, to but excluding February 15, 2025. From and including February 15, 2025, to but excluding the maturity date or early redemption date, the interest rate would equal the three-month LIBOR rate plus 282 basis points, payable quarterly in arrears. On June 30, 2023, in conjunction with the customary fallback provision upon the discontinuation of LIBOR, the rate for the floating rate periods from and including February 15, 2025, on these notes transitioned to the three-month term SOFR plus 308 basis points. Origin Bank elected to redeem the 4.25% Notes on February 15, 2025, as permitted under the terms of the 4.25% Notes.
71
Table of Contents
In October 2020, the Company completed of an offering of $80.0 million in aggregate principal amount of 4.50% fixed-to-floating rate subordinated notes due 2030 (the “4.50% Notes”). The 4.50% Notes bore a fixed interest rate of 4.50%, payable semi-annually in arrears, to but excluding November 1, 2025. From and including November 1, 2025, to but excluding the maturity date or earlier redemption date, the 4.50% Notes bore a floating interest rate expected to equal the three-month term Secured Overnight Financing Rate plus 432 basis points, payable quarterly in arrears. During the years ended December 31, 2025, 2024 and 2023, and with the approval of the Board of Governors of the Federal Reserve System, the Company redeemed or repurchased $74.0 million, $1.0 million and $5.0 million, respectively, of the 4.50% Notes, leaving no 4.50% Notes outstanding as of December 31, 2025.
For information regarding our junior subordinated indebtedness underlying the issuance of trust preferred securities, please see Note 12 — Borrowings in the notes to our consolidated financial statements contained in Part II, Item 8 of this report.
Liquidity and Capital Resources
Management oversees our liquidity position to ensure adequate cash and liquid assets are available to support our operations and satisfy current and future financial obligations, including demand for loan funding and deposit withdrawals. Management continually monitors, forecasts and tests our liquidity and non-core dependency ratios to ensure compliance with targets established by our Asset-Liability Management Committee and approved by our board of directors.
The Company, which is a separate legal entity apart from the Bank, must provide for its own liquidity, including the funding of the payment of any dividends that may be declared for our common stockholders and interest and principal on any outstanding indebtedness or trust preferred securities incurred by the Company. The available cash balances as noted in the table below are available for the general corporate purposes described above, as well as providing capital support to the Bank.
Management measures our liquidity position by giving consideration to both on-balance sheet and off-balance sheet sources of, and demands for, funds on a daily and weekly basis. The table below shows the liquidity measures for the Company at the dates indicated:
| (Dollars in thousands) | December 31, 2025 | December 31, 2024 | ||||
|---|---|---|---|---|---|---|
| Available cash balances at the holding company (unconsolidated) | $ | 32,731 | $ | 47,876 | ||
| Cash and liquid securities as a percentage of total assets | 8.4 | % | 10.6 | % |
There are regulatory restrictions on the ability of the Bank to pay dividends under federal and state laws, regulations and policies. See Item 1. Business - Regulation and Supervision above for more information.
Currently, we believe we have sufficient liquidity from our available on- and off-balance sheet liquidity sources, however, should market conditions change, we may take action to enhance our financial flexibility.
In addition to cash generated from operations, we utilize a number of funding sources to manage our liquidity, including core deposits, investment securities, cash and cash equivalents, loan repayments, federal funds lines of credit available from other financial institutions, as well as advances from the FHLB. We may also use the Federal Reserve discount window as a source of short-term funding.
Core deposits, which are total deposits excluding time deposits greater than $250,000, brokered, and Certificate of Deposit Account Registry Service deposits, are a major source of funds used to meet cash flow needs. Maintaining the ability to acquire these funds as needed in a variety of markets is the key to assuring our liquidity.
The investment portfolio is another source for meeting our liquidity needs. Monthly payments on mortgage-backed securities are used for short-term liquidity, and our investments are generally traded in active markets that offer a readily available source of cash through sales, if needed. Securities in our investment portfolio are also used to secure certain deposit types, such as deposits from state and local municipalities, and can be pledged as collateral for other borrowing sources.
72
Table of Contents
Other sources available for meeting liquidity needs include long- and short-term advances from the FHLB, and unsecured federal funds lines of credit. Long-term funds obtained from the FHLB are primarily used as an alternative source to fund long-term growth of the balance sheet by supporting growth in loans and other long-term interest-earning assets. We typically rely on such funding when the cost of such borrowings compares favorably to the rates that we would be required to pay for other funding sources, including certain deposits. See Note 12 — Borrowings to our consolidated financial statements contained in Part II, Item 8 of this report for additional borrowing capacity and outstanding advances at the FHLB.
We also had unsecured federal funds lines of credit available to us, with no amounts outstanding at either December 31, 2025 or 2024. These lines of credit primarily provide short-term liquidity and, in order to ensure the availability of these funds, we test these lines of credit at least annually. Interest is charged at the prevailing market rate on federal funds purchased and FHLB advances.
Additionally, we had the ability to borrow at the Federal Reserve discount window using our commercial and industrial loans as collateral. There were no borrowings against this line at December 31, 2025.
In the normal course of business as a financial services provider, we enter into various financial instruments, such as certain contractual obligations and commitments to extend credit and letters of credit, to meet the financing needs of our customers. These commitments are discussed in more detail in Note 19 — Commitments and Contingencies to our consolidated financial statements contained in Part II, Item 8 of this report.
Stockholders’ Equity
Stockholders’ equity provides a source of permanent funding, allows for future growth and provides a degree of protection to withstand unforeseen adverse developments. Changes in stockholders’ equity is reflected below:
| (Dollars in thousands) | Total Stockholders’ Equity | |
|---|---|---|
| Balance at January 1, 2025 | $ | 1,145,245 |
| Net income | 75,197 | |
| Other comprehensive income, net of tax | 51,888 | |
| Dividends declared - common stock ($0.60 per share) | (19,049) | |
| Repurchase of common stock | (15,806) | |
| Other | 9,210 | |
| Balance at December 31, 2025 | $ | 1,246,685 |
Stock Repurchases
In July 2022, the Board of Directors of the Company authorized a stock repurchase program pursuant to which the Company was authorized to purchase up to $50.0 million of its outstanding common stock. The July 2022 repurchase plan expired in July 2025 with the Company having repurchased a total of 136,399 shares of its common stock at an average price per share of $32.13, for an aggregate purchase price of $4.4 million, including broker commissions and applicable excise taxes. All the common stock repurchases executed under the July 2022 repurchase plan were completed during the second quarter of 2025.
In July 2025, the Board of Directors of the Company authorized a stock repurchase program pursuant to which the Company may, from time to time, purchase up to $50.0 million of its outstanding common stock. The shares may be repurchased in the open market or in privately negotiated transactions from time to time, depending upon market conditions and other factors, and in accordance with applicable regulations of the Securities and Exchange Commission. The stock repurchase program is intended to expire in three years but may be terminated or amended by the Board of Directors at any time. The stock repurchase program does not obligate the Company to purchase any shares at any time.
During the second half of 2025, the Company repurchased a total of 314,606 shares of its common stock pursuant to its July 2025 stock repurchase program at an average price per share of $36.31, for an aggregate purchase price of $11.4 million, including broker commissions and applicable excise taxes. For the year ended December 31, 2025, stock repurchases totaled 451,005 shares of common stock at an average price per share of $35.05, for an aggregate purchase price of $15.8 million, including broker commissions and applicable excise taxes. There were no stock repurchases during the year ended December 31, 2024.
73
Table of Contents
The Inflation Reduction Act of 2022 signed into law during in August 2022 includes a provision for an excise tax equal to 1% of the fair market value of any stock repurchased by covered corporations during a taxable year, subject to certain limits and provisions. The excise tax became effective in 2023. During the year ended December 31, 2025, the Company incurred $91,000 of excise tax related to share repurchases, which was recorded as a cost of the repurchase and reflected as a reduction to retained earnings. There was no impact to our financial condition or result of operations as a result of this tax in 2024.
Regulatory Capital Requirements
Together with the Bank, we are subject to various regulatory capital requirements administered by federal banking agencies. Failure to meet minimum capital requirements may result in certain actions by regulators that, if enforced, could have a direct material effect on our financial statements. At December 31, 2025 and 2024, we and the Bank were in compliance with all applicable regulatory capital requirements, and the Bank was classified as “well capitalized” for purposes of the prompt corrective action regulations of the Federal Reserve. As we deploy capital and continue to grow operations, regulatory capital levels may decrease depending on the level of earnings. However, we expect to monitor and control growth in order to remain “well capitalized” under applicable regulatory guidelines and in compliance with all applicable regulatory capital standards. While we are currently classified as “well capitalized,” an extended economic recession could adversely impact our reported and regulatory capital ratios.
The following table presents our regulatory capital ratios, as well as those of the Bank, at the dates indicated:
| (Dollars in thousands) | December 31, 2025 | December 31, 2024 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Origin Bancorp, Inc. | Amount | Ratio | Amount | Ratio | |||||||||
| Common equity Tier 1 capital (to risk-weighted assets) | $ | 1,139,627 | 13.54 | % | $ | 1,085,860 | 13.32 | % | |||||
| Tier 1 capital (to risk-weighted assets) | 1,155,628 | 13.73 | 1,101,766 | 13.52 | |||||||||
| Total capital (to risk-weighted assets) | 1,255,717 | 14.91 | 1,339,735 | 16.44 | |||||||||
| Tier 1 capital (to average total consolidated assets) | 1,155,628 | 11.86 | 1,101,766 | 11.08 | |||||||||
| Origin Bank | |||||||||||||
| Common equity Tier 1 capital (to risk-weighted assets) | $ | 1,054,279 | 12.62 | % | $ | 1,075,768 | 13.29 | % | |||||
| Tier 1 capital (to risk-weighted assets) | 1,054,279 | 12.62 | 1,075,768 | 13.29 | |||||||||
| Total capital (to risk-weighted assets) | 1,154,368 | 13.82 | 1,239,644 | 15.31 | |||||||||
| Tier 1 capital (to average total consolidated assets) | 1,054,279 | 10.91 | 1,075,768 | 10.89 |
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0001516912-25-000064.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis presents our financial condition and results of operations on a consolidated basis. However, we conduct all of our material business operations through our wholly-owned bank subsidiary, Origin Bank, and the discussion and analysis that follows primarily relates to activities conducted at the Bank level.
The following discussion and analysis should be read in conjunction with our consolidated financial statements and related notes contained in Item 8 of this report. To the extent that this discussion describes prior performance, the descriptions relate only to the periods listed, which may not be indicative of our future financial outcomes. In addition to historical information, this discussion contains forward-looking statements that involve risks, uncertainties and assumptions that could cause results to differ materially from management’s expectations. Factors that could cause such differences are discussed in the sections titled “Cautionary Note Regarding Forward-Looking Statements” and “Item 1A. Risk Factors.” We assume no obligation to update any of these forward-looking statements.
Discussion in this Form 10-K includes results of operations and financial condition for 2024 and 2023 and year-over-year comparisons between 2024 and 2023. For discussion on results of operations and financial condition pertaining to 2023 and 2022 and year-over-year comparisons between 2023 and 2022, please refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2023, filed with the SEC on February 28, 2024.
Critical Accounting Policies and Estimates
Our consolidated financial statements are prepared in accordance with U.S. GAAP and with general practices within the financial services industry. Application of these principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under current circumstances. These assumptions form the basis for our judgments about the carrying values of assets and liabilities that are not readily available from independent, objective sources. We evaluate our estimates on an ongoing basis. Use of alternative assumptions may have resulted in significantly different estimates. Actual results may differ from these estimates. Please refer to Note 1 — Significant Accounting Policies to our consolidated financial statements contained in Item 8 of this report for a full discussion of our accounting policies, including estimates.
We have identified the following accounting estimates that, due to the difficult, subjective or complex judgments and assumptions inherent in those estimates and the potential sensitivity of the financial statements to those judgments and assumptions, are critical to an understanding of our financial condition and results of operations. We believe that the judgments, estimates and assumptions used in the preparation of the financial statements are appropriate.
Allowance for Loan Credit Losses. The allowance for loan credit losses (“ALCL”) represents the estimated losses for loans accounted for on an amortized cost basis. Expected losses are calculated using relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. We evaluate loans held for investment (“LHFI”) on a pool basis with pools of loans characterized by loan type, collateral, industry, internal credit risk rating and FICO score. The amount of the ALCL is affected by loan charge-offs, which decrease the allowance, recoveries on loans previously charged off, which increase the allowance, as well as the provision for loan credit losses charged to income, which increases the allowance. In determining the provision for loan credit losses, management monitors fluctuations in the allowance resulting from actual charge-offs and recoveries and periodically reviews the size and composition of the loan portfolio in light of current and forecasted economic conditions. If actual losses exceed the amount of ALCL, it could materially and adversely affect our earnings. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available. Credit losses are charged against the ALCL when management believes the loss is confirmed.
52
Table of Contents
Loan Acquisition Accounting. We account for our mergers/acquisitions under Accounting Standards Codification (“ASC”) Topic 805, Business Combinations, which requires the use of the acquisition method of accounting. All identifiable assets acquired, including loans, are recorded at fair value. The fair value for acquired loans at the time of acquisition or merger is based on a variety of factors, including discounted expected cash flows, adjusted for estimated prepayments and credit losses. In accordance with ASC 326, the fair value adjustment is recorded as premium or discount to the unpaid principal balance of each acquired loan. Loans that have been identified as having experienced a more-than-insignificant deterioration in credit quality since origination is a purchase credit deteriorated (“PCD”) loan. The net premium or discount on PCD loans is adjusted by the Company’s allowance for credit losses recorded at the time of merger/acquisition. The remaining net premium or discount is accreted or amortized into interest income over the remaining life of the loan using the effective interest rate method. The net premium or discount on loans that are not classified as PCD (“non-PCD”), that includes credit and non-credit components, is accreted or amortized into interest income over the remaining life of the loan using a constant yield method. We then record the necessary allowance for credit losses on the non-PCD loans through provision for loan credit losses expense.
General
We are a financial holding company headquartered in Ruston, Louisiana. Our wholly-owned bank subsidiary, Origin Bank, was founded in 1912 in Choudrant, Louisiana. Deeply rooted in our 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 we serve. We provide a broad range of financial services and currently has over 60 locations from Dallas/Fort Worth, East Texas, Houston, across North Louisiana, Mississippi, South Alabama and into the Florida Panhandle. As a financial holding company operating through one segment, we generate the majority of our revenue from interest earned on loans and investments, service charges and fees on deposit accounts.
We incur interest expense on deposits and other borrowed funds and noninterest expense, such as salaries and employee benefits and occupancy expenses. We analyze our ability to maximize income generated from interest earning assets and expense of our liabilities through our net interest margin. Net interest margin is a ratio calculated as net interest income divided by average interest-earning assets. Net interest income is the difference between interest income on interest-earning assets, such as loans, securities and interest-bearing cash, and interest expense on interest-bearing liabilities, such as deposits and borrowings. Net interest spread is the average yield on interest-earning assets minus the average rate on interest-bearing liabilities.
Changes in market interest rates and the interest rates we earn on interest-earning assets or pay on interest-bearing liabilities, as well as in the volume and types of interest-earning assets, interest-bearing and noninterest-bearing liabilities and stockholders’ equity, are usually the largest drivers of periodic changes in net interest spread, net interest margin and net interest income. Fluctuations in market interest rates are driven by many factors, including governmental monetary policies, inflation, deflation, macroeconomic developments, changes in unemployment, the money supply, political and international conditions and conditions in domestic and foreign financial markets. Periodic changes in the volume and types of loans in our loan portfolio are affected by, among other factors, economic and competitive conditions, as well as developments affecting the real estate, technology, financial services, insurance, transportation and manufacturing sectors within our target markets.
Results of Operations
The year ended December 31, 2024, was impacted by certain questioned activity involving a former banker which is explained in detail in Part II, Item 8, Note 18 — Commitments and Contingencies under Loss Contingencies. These items negatively impacted our diluted EPS of $2.45 by $0.29 for the year ended December 31, 2024.
53
Table of Contents
Comparison of Results of Operations for the Years Ended December 31, 2024, 2023 and 2022
| At and for the Years Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands, except per share amounts) | 2024 | 2023 | 2022 | |||||||
| Net income | $ | 76,492 | $ | 83,800 | $ | 87,715 | ||||
| Financial ratios: | ||||||||||
| ROAA(1) | 0.77 | % | 0.84 | % | 1.01 | % | ||||
| ROAE(1) | 6.92 | 8.38 | 10.81 | |||||||
| Capital ratio: | ||||||||||
| Book value per common share | $ | 36.71 | $ | 34.30 | $ | 30.90 | ||||
| ____________________________(1)All average balances are calculated using average daily balances. |
Net Interest Income and Net Interest Margin
Net interest income for the year ended December 31, 2024, was $300.4 million, an increase of $809,000, or 0.3%, compared to the year ended December 31, 2023. The increase was primarily driven by a $50.5 million increase in interest income earned on LHFI and a $15.7 million decrease in interest expense incurred on Federal Home Loan Bank (“FHLB”) advance & other borrowings, offset by a $58.4 million increase in interest expense paid on interest-bearing deposits and a $6.5 million decrease in interest income earned on investment securities, during the year ended December 31, 2024, compared to the year ended December 31, 2023.
Interest income earned on LHFI during the year ended December 31, 2024, increased in substantially all loan categories when compared to the year ended December 31, 2023. Interest income earned on real estate-based loans, mortgage warehouse lines of credit and commercial and industrial loans contributed $32.4 million, $10.1 million and $8.0 million, respectively, of the $50.5 million total increase in interest income earned on LHFI when compared to the year ended December 31, 2023. Increases in interest rates drove $17.9 million, $5.5 million and $2.8 million of the increase in interest income earned on real estate-based loans, commercial and industrial loans, and mortgage warehouse lines of credit, and increases in average loan balances drove $14.6 million, $7.3 million and $2.5 million of the increase in interest income earned on real estate-based loans, mortgage warehouse lines of credit and commercial and industrial loans for the comparable periods, respectively.
The increase in average rates and average balances of interest-bearing deposits during the year ended December 31, 2024, contributed increases of $43.3 million and $15.1 million, respectively, to interest expense when compared to the year ended December 31, 2023. The average rate on interest-bearing deposits was 3.86% for the year ended December 31, 2024, an increase of 65 basis points, from 3.21% for the year ended December 31, 2023. The increase in average balances of interest-bearing deposits was primarily driven by a $296.2 million increase in average money market deposit balances.
Lower average balances in investment securities contributed a decrease of $7.7 million in interest income and the decrease in average balance in FHLB advances and other borrowings contributed a decrease of $15.5 million in interest expense, during the year ended December 31, 2024, compared to the year ended December 31, 2023, as a result of a strategic decision to sell available for sale securities to pay down borrowings and fund loan growth during the intervening period.
The Federal Reserve Board (“FRB”) 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 September 18, 2024, the FRB reduced the federal funds target rate range by 50 basis points, to a range of 4.75% to 5.00%, marking the first rate reduction since early 2020. Prior to this movement, the fed funds rate was at a 23-year high, reflecting a total federal funds target rate range increase of 525 basis points since the FRB started raising rates in early 2022 through the last federal funds target rate range increase in mid-2023. During the second half of 2024, the federal funds target range has decreased 100 basis points from its cycle high with the current federal funds target range set to 4.25% to 4.50% on December 18, 2024. While the FRB has eased rates, the impact of higher interest rates for a sustained period of time continues to be reflected in our fully tax equivalent net interest margin (“NIM-FTE”) as well as in other financial metrics.
54
Table of Contents
The NIM-FTE was 3.22% for the year ended December 31, 2024, a one basis point decrease from 3.23% for the year ended December 31, 2023. The decrease was primarily due to a 51-basis point increase in the rate paid on interest-bearing liabilities to 3.88% for the year ended December 31, 2024, from 3.37% for year ended December 31, 2023, compared to a 42-basis point increase in the yield earned on interest-earning assets to 6.01% from 5.59%.
During the quarter ended December 31, 2024, we executed a bond portfolio optimization strategy aimed at enhancing long-term yields and improving overall portfolio performance. This strategy involved selling lower-yielding investment securities prior to their maturity and using the proceeds to purchase higher-yielding investments. As a result, we replaced securities with a total book value of $188.2 million and a weighted average yield of 1.51%, with new securities totaling $173.7 million with a weighted average yield of 5.22%, realizing a loss of $14.6 million. The weighted average duration of the securities portfolio increased to 4.46 years as of December 31, 2024, compared to 4.28 years as of December 31, 2023. Due to the timing of this transaction, the optimization positively impacted our NIM-FTE by one basis point for the year ended December 31, 2024, while on an annual basis, the estimated positive impact in NIM-FTE is seven basis points. While the associated loss, net of the increase in interest income, resulted in a $0.35 negative impact to diluted EPS for the year ended December 31, 2024, we believe the trade-off in yield represents an attractive opportunity with an estimated increase in annual net interest income of $5.6 million and earn-back period of 2.4 years.
55
Table of Contents
The following table presents average consolidated balance sheet information, interest income, interest expense and the corresponding average yields earned, and rates paid for the year ended December 31, 2024, 2023 and 2022.
| Years Ended December 31, | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||||||||||||||||||||||
| (Dollars in thousands)Assets | Average Balance(1) | Income/Expense | Yield/Rate | Average Balance(1) | Income/Expense | Yield/Rate | Average Balance(1) | Income/Expense | Yield/Rate | |||||||||||||||||||||||
| Commercial real estate | $ | 2,485,800 | $ | 146,507 | 5.89 | % | $ | 2,404,530 | $ | 135,117 | 5.62 | % | $ | 1,951,246 | $ | 88,175 | 4.52 | % | ||||||||||||||
| Construction/land/land development | 1,035,871 | 73,910 | 7.14 | 1,015,178 | 69,630 | 6.86 | 708,758 | 36,352 | 5.13 | |||||||||||||||||||||||
| Residential real estate | 1,799,963 | 98,732 | 5.49 | 1,629,589 | 81,964 | 5.03 | 1,143,190 | 49,635 | 4.34 | |||||||||||||||||||||||
| Commercial and industrial | 2,087,361 | 163,868 | 7.85 | 2,054,081 | 155,842 | 7.59 | 1,675,719 | 90,499 | 5.40 | |||||||||||||||||||||||
| Mortgage warehouse lines of credit | 420,665 | 31,587 | 7.51 | 314,079 | 21,476 | 6.84 | 420,639 | 18,732 | 4.45 | |||||||||||||||||||||||
| Consumer | 22,962 | 1,819 | 7.92 | 24,627 | 1,918 | 7.79 | 20,913 | 1,444 | 6.91 | |||||||||||||||||||||||
| LHFI | 7,852,622 | 516,423 | 6.58 | 7,442,084 | 465,947 | 6.26 | 5,920,465 | 284,837 | 4.81 | |||||||||||||||||||||||
| Loans held for sale | 13,306 | 858 | 6.45 | 18,055 | 868 | 4.81 | 32,272 | 1,313 | 4.07 | |||||||||||||||||||||||
| Loans receivable | 7,865,928 | 517,281 | 6.58 | 7,460,139 | 466,815 | 6.26 | 5,952,737 | 286,150 | 4.81 | |||||||||||||||||||||||
| Investment securities-taxable | 1,045,520 | 26,642 | 2.55 | 1,295,871 | 31,682 | 2.44 | 1,497,226 | 27,795 | 1.86 | |||||||||||||||||||||||
| Investment securities-non-taxable | 146,815 | 3,672 | 2.50 | 214,232 | 5,098 | 2.38 | 270,701 | 7,172 | 2.65 | |||||||||||||||||||||||
| Non-marketable equity securities held in other financial institutions | 62,579 | 2,417 | 3.86 | 67,956 | 3,408 | 5.01 | 58,441 | 1,802 | 3.08 | |||||||||||||||||||||||
| Interest-earning deposits in banks | 279,945 | 14,573 | 5.21 | 318,559 | 16,388 | 5.14 | 349,484 | 3,685 | 1.05 | |||||||||||||||||||||||
| Total interest-earning assets | 9,400,787 | 564,585 | 6.01 | 9,356,757 | 523,391 | 5.59 | 8,128,589 | 326,604 | 4.02 | |||||||||||||||||||||||
| Noninterest-earning assets | 557,803 | 584,263 | 557,642 | |||||||||||||||||||||||||||||
| Total assets | $ | 9,958,590 | $ | 9,941,020 | $ | 8,686,231 | ||||||||||||||||||||||||||
| Liabilities and Stockholders’ Equity | ||||||||||||||||||||||||||||||||
| Liabilities | ||||||||||||||||||||||||||||||||
| Interest-bearing liabilities | ||||||||||||||||||||||||||||||||
| Savings and interest-bearing transaction accounts | $ | 5,164,991 | $ | 191,620 | 3.71 | % | $ | 4,725,929 | $ | 144,324 | 3.05 | % | $ | 4,066,981 | $ | 29,025 | 0.71 | % | ||||||||||||||
| Time deposits | 1,444,954 | 63,253 | 4.38 | 1,398,734 | 52,133 | 3.73 | 616,197 | 4,484 | 0.73 | |||||||||||||||||||||||
| Total interest-bearing deposits | 6,609,945 | 254,873 | 3.86 | 6,124,663 | 196,457 | 3.21 | 4,683,178 | 33,509 | 0.72 | |||||||||||||||||||||||
| FHLB advances & other borrowings | 34,203 | 1,602 | 4.68 | 327,792 | 17,258 | 5.26 | 444,426 | 9,411 | 2.12 | |||||||||||||||||||||||
| Subordinated indebtedness | 161,232 | 7,744 | 4.80 | 198,856 | 10,119 | 5.09 | 176,028 | 8,406 | 4.78 | |||||||||||||||||||||||
| Total interest-bearing liabilities | 6,805,380 | 264,219 | 3.88 | 6,651,311 | 223,834 | 3.37 | 5,303,632 | 51,326 | 0.97 | |||||||||||||||||||||||
| Noninterest-bearing liabilities | ||||||||||||||||||||||||||||||||
| Noninterest-bearing deposits | 1,887,884 | 2,147,019 | 2,422,132 | |||||||||||||||||||||||||||||
| Other liabilities | 159,676 | 142,786 | 148,984 | |||||||||||||||||||||||||||||
| Total liabilities | 8,852,940 | 8,941,116 | 7,874,748 | |||||||||||||||||||||||||||||
| Stockholders’ Equity | 1,105,650 | 999,904 | 811,483 | |||||||||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 9,958,590 | $ | 9,941,020 | $ | 8,686,231 | ||||||||||||||||||||||||||
| Net interest spread | 2.13 | % | 2.22 | % | 3.05 | % | ||||||||||||||||||||||||||
| Net interest income and margin | $ | 300,366 | 3.20 | $ | 299,557 | 3.20 | $ | 275,278 | 3.39 | |||||||||||||||||||||||
| Net interest income and margin - (tax equivalent)(2) | $ | 302,405 | 3.22 | $ | 302,132 | 3.23 | $ | 278,403 | 3.42 |
____________________________
(1)Nonaccrual loans are included in their respective loan category for the purpose of calculating the yield earned. All average balances are daily average balances.
(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 and income from tax-exempt investments, and tax credits were computed using a federal income tax rate of 21%.
56
Table of Contents
Rate/Volume Analysis
The following tables present the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities. It distinguishes between the changes related to outstanding balances and those due to changes in interest rates. The change in interest attributable to rate changes has been determined by applying the change in rate between periods to average balances outstanding in the earlier period. The change in interest due to volume has been determined by applying the rate from the earlier period to the change in average balances outstanding between periods. For purposes of the below table, changes attributable to both rate and volume that cannot be segregated, including the difference in day count, have been allocated to rate.
| Year Ended December 31, 2024 vs. Year Ended December 31, 2023 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands)Interest-earning assets | Increase (Decrease) due to Change in | |||||||||
| Loans: | Volume | Yield/Rate | Total Change | |||||||
| Commercial real estate | $ | 4,567 | $ | 6,823 | $ | 11,390 | ||||
| Construction/land/land development | 1,419 | 2,861 | 4,280 | |||||||
| Residential real estate | 8,569 | 8,199 | 16,768 | |||||||
| Commercial and industrial | 2,525 | 5,501 | 8,026 | |||||||
| Mortgage warehouse lines of credit | 7,288 | 2,823 | 10,111 | |||||||
| Consumer | (130) | 31 | (99) | |||||||
| Loans held for sale | (228) | 218 | (10) | |||||||
| Loans receivable | 24,010 | 26,456 | 50,466 | |||||||
| Investment securities-taxable | (6,121) | 1,081 | (5,040) | |||||||
| Investment securities-non-taxable | (1,604) | 178 | (1,426) | |||||||
| Non-marketable equity securities held in other financial institutions | (270) | (721) | (991) | |||||||
| Interest-earning deposits in banks | (1,986) | 171 | (1,815) | |||||||
| Total interest-earning assets | 14,029 | 27,165 | 41,194 | |||||||
| Interest-bearing liabilities | ||||||||||
| Savings and interest-bearing transaction accounts | 13,408 | 33,888 | 47,296 | |||||||
| Time deposits | 1,723 | 9,397 | 11,120 | |||||||
| FHLB advances & other borrowings | (15,457) | (199) | (15,656) | |||||||
| Subordinated indebtedness | (1,915) | (460) | (2,375) | |||||||
| Total interest-bearing liabilities | (2,241) | 42,626 | 40,385 | |||||||
| Net interest income | $ | 16,270 | $ | (15,461) | $ | 809 |
57
Table of Contents
| Year Ended December 31, 2023 vs. Year Ended December 31, 2022 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands)Interest-earning assets | Increase (Decrease) due to Change in | |||||||||
| Loans: | Volume | Yield/Rate | Total Change | |||||||
| Commercial real estate | $ | 20,483 | $ | 26,459 | $ | 46,942 | ||||
| Construction/land/land development | 15,716 | 17,562 | 33,278 | |||||||
| Residential real estate | 21,118 | 11,211 | 32,329 | |||||||
| Commercial and industrial | 20,434 | 44,909 | 65,343 | |||||||
| Mortgage warehouse lines of credit | (4,745) | 7,489 | 2,744 | |||||||
| Consumer | 256 | 218 | 474 | |||||||
| Loans held for sale | (578) | 133 | (445) | |||||||
| Loans receivable | 72,684 | 107,981 | 180,665 | |||||||
| Investment securities-taxable | (3,738) | 7,625 | 3,887 | |||||||
| Investment securities-non-taxable | (1,496) | (578) | (2,074) | |||||||
| Non-marketable equity securities held in other financial institutions | 293 | 1,313 | 1,606 | |||||||
| Interest-earning deposits in banks | (326) | 13,029 | 12,703 | |||||||
| Total interest-earning assets | 67,417 | 129,370 | 196,787 | |||||||
| Interest-bearing liabilities | ||||||||||
| Savings and interest-bearing transaction accounts | 4,703 | 110,596 | 115,299 | |||||||
| Time deposits | 5,694 | 41,955 | 47,649 | |||||||
| FHLB advances & other borrowings | (2,470) | 10,317 | 7,847 | |||||||
| Subordinated indebtedness | 1,090 | 623 | 1,713 | |||||||
| Total interest-bearing liabilities | 9,017 | 163,491 | 172,508 | |||||||
| Net interest income | $ | 58,400 | $ | (34,121) | $ | 24,279 |
Provision for Credit Losses
We recorded a provision expense of $7.4 million for the year ended December 31, 2024, a $9.3 million decrease from $16.8 million for the year ended December 31, 2023, primarily driven by a $8.8 million decrease in the provision for loan credit losses.
The net decrease in provision expense for loan credit losses for the year ended December 31, 2024, compared to the year ended December 31, 2023, was mainly due to decreases of $8.5 million and $7.1 million in collectively and individually evaluated reserves, respectively, which decreases were offset by the $4.1 million provision increase associated with the questioned activity recognized during the year ended December 31, 2024, as discussed in detail in Part II, Item 8, Note 18 — Commitments and Contingencies under Loss Contingencies.
During the period, we experienced a $6.7 million increase in net charge-offs. The increase in charge-offs was mainly driven by charge-offs relating to four commercial and industrial relationships totaling $15.2 million during the year ended December 31, 2024, compared to four commercial and industrial relationships totaling $6.8 million being the major driver for charge-offs during the year ended December 31, 2023. The increase in charge-offs was partially offset by increase in recoveries on two commercial and industrial relationships totaling $4.6 million during the year ended December 31, 2024.
58
Table of Contents
Noninterest Income
The table below presents the various components of and changes in our noninterest income for the periods indicated.
| (Dollars in thousands) | Years Ended December 31, | 2024 vs. 2023 | 2023 vs. 2022 | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Noninterest income: | 2024 | 2023 | 2022 | $ Change | % Change | $ Change | % Change | |||||||||||||||||||||||
| Insurance commission and fee income | $ | 26,759 | $ | 25,085 | $ | 22,869 | $ | 1,674 | 6.7 | % | $ | 2,216 | 9.7 | % | ||||||||||||||||
| Service charges and fees | 19,015 | 18,803 | 17,669 | 212 | 1.1 | 1,134 | 6.4 | |||||||||||||||||||||||
| Other fee income | 8,917 | 8,089 | 7,279 | 828 | 10.2 | 810 | 11.1 | |||||||||||||||||||||||
| Mortgage banking revenue | 6,580 | 3,356 | 6,722 | 3,224 | 96.1 | (3,366) | (50.1) | |||||||||||||||||||||||
| Swap fee income | 323 | 1,277 | 457 | (954) | (74.7) | 820 | N/M | |||||||||||||||||||||||
| (Loss) gain on sales of securities, net | (14,799) | (11,635) | 1,664 | (3,164) | 27.2 | (13,299) | N/M | |||||||||||||||||||||||
| Change in fair value of equity investments | 5,188 | 10,096 | — | (4,908) | (48.6) | 10,096 | N/A | |||||||||||||||||||||||
| Other income | 3,396 | 3,264 | 614 | 132 | 4.0 | 2,650 | N/M | |||||||||||||||||||||||
| Total noninterest income | $ | 55,379 | $ | 58,335 | $ | 57,274 | $ | (2,956) | (5.1) | $ | 1,061 | 1.9 |
____________________________
N/M = Not meaningful.
N/A = Not applicable.
Noninterest income for the year ended December 31, 2024, decreased by $3.0 million, or 5.1%, to $55.4 million, compared to $58.3 million for the year ended December 31, 2023. The decrease was primarily due to a decrease of $4.9 million in the change in fair value of equity investments and a $3.2 million increase in loss on sales of securities, net, partially offset by increases of $3.2 million and $1.7 million in mortgage banking revenue and insurance commission and fee income, respectively.
Change in fair value of equity investments. The decrease in change in fair value of equity investments was primarily due to a $5.2 million positive valuation adjustment on a non-marketable equity security during the year ended December 31, 2024, which was more than offset by a $10.1 million positive valuation adjustment on the same non-marketable equity security that occurred during the year ended December 31, 2023. During the years ended December 31, 2024 and 2023, we observed multiple orderly transactions for this equity security indicating a price change had occurred and adjusted our basis upwards accordingly.
Mortgage banking revenue. The $3.2 million increase in mortgage banking revenue compared to the year ended December 31, 2023, was primarily driven by a $1.8 million increase in gain on sale of loans held for sale primarily due to higher profit margins and increased sales volume, and a net $1.3 million increase in mortgage banking revenue caused by $1.8 million MSR asset impairment recorded during the year ended December 31, 2023, which was offset by a $410,000 gain on sale of the MSR asset during the year ended December 31, 2024.
Loss on sales of securities, net. The $3.2 million increase in loss on sales of securities, net, was mainly driven by a $14.6 million loss recognized in the last quarter of 2024 as a result of our bond portfolio optimization strategy transaction. This was partially offset by a $11.8 million loss recognized in the second half of 2023, resulting from a strategic decision to use securities sale proceeds to pay down FHLB advances and support loan growth in our markets.
Insurance commission and fee income. The $1.7 million increase in insurance commission and fee income was mainly due to increases in both direct bill commission and contingency income. The increase in direct bill commission was mainly driven by higher commissions from property and casualty insurance. The increase in contingency income was mainly due to new commercial accounts combined with lower claims for catastrophic events experienced by our insurance agency counterparties during the year ended December 31, 2024, compared to the year ended December 31, 2023.
59
Table of Contents
Noninterest Expense
The following table presents the significant components of noninterest expense for the periods indicated:
| (Dollars in thousands) | Years Ended December 31, | 2024 vs. 2023 | 2023 vs. 2022 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Noninterest expense: | 2024 | 2023 | 2022 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||
| Salaries and employee benefits | $ | 148,823 | $ | 138,819 | $ | 118,971 | $ | 10,004 | 7.2 | % | $ | 19,848 | 16.7 | % | |||||||||||
| Occupancy and equipment, net | 27,865 | 26,783 | 20,203 | 1,082 | 4.0 | 6,580 | 32.6 | ||||||||||||||||||
| Data processing | 13,497 | 11,590 | 10,456 | 1,907 | 16.5 | 1,134 | 10.8 | ||||||||||||||||||
| Office and operations | 11,441 | 10,834 | 8,120 | 607 | 5.6 | 2,714 | 33.4 | ||||||||||||||||||
| Intangible asset amortization | 7,979 | 9,628 | 5,488 | (1,649) | (17.1) | 4,140 | 75.4 | ||||||||||||||||||
| Regulatory assessments | 6,902 | 6,456 | 3,547 | 446 | 6.9 | 2,909 | 82.0 | ||||||||||||||||||
| Advertising and marketing | 6,150 | 5,986 | 4,431 | 164 | 2.7 | 1,555 | 35.1 | ||||||||||||||||||
| Professional services | 6,610 | 5,931 | 3,813 | 679 | 11.4 | 2,118 | 55.5 | ||||||||||||||||||
| Loan-related expenses | 3,164 | 5,035 | 6,097 | (1,871) | (37.2) | (1,062) | (17.4) | ||||||||||||||||||
| Electronic banking | 5,162 | 4,712 | 3,958 | 450 | 9.6 | 754 | 19.1 | ||||||||||||||||||
| Franchise tax expense | 2,897 | 3,334 | 3,582 | (437) | (13.1) | (248) | (6.9) | ||||||||||||||||||
| Merger-related expense | — | — | 6,171 | — | N/A | (6,171) | (100.0) | ||||||||||||||||||
| Other expense | 10,548 | 6,108 | 5,582 | 4,440 | 72.7 | 526 | 9.4 | ||||||||||||||||||
| Total noninterest expense | $ | 251,038 | $ | 235,216 | $ | 200,419 | $ | 15,822 | 6.7 | $ | 34,797 | 17.4 |
____________________________
N/A = Not applicable.
Noninterest expense for the year ended December 31, 2024, increased by $15.8 million, or 6.7%, to $251.0 million, compared to $235.2 million for the year ended December 31, 2023, primarily due to increases of $10.0 million, $4.4 million $1.9 million and $1.1 million in salaries and employee benefits, other noninterest, data processing and occupancy and equipment, net expenses, respectively. These increases were partially offset by decreases of $1.9 million and $1.6 million in loan-related expenses and intangible asset amortization, respectively.
Salaries and employee benefits. The $10.0 million increase in salaries and employee benefits expense was primarily driven by increases of $6.6 million, $2.0 million, $1.7 million, and $1.5 million in salary expense, incentive compensation bonus, share-based compensation, and medical insurance expenses respectively. The increase was partially offset by an employee retention credit (“ERC”) of $1.7 million that was recorded during the year ended December 31, 2024, and related to the operations of BTH Bank, N.A., which we acquired in 2022. The ERC is a refundable tax credit for certain eligible businesses that had employees affected during the COVID-19 pandemic. The increase in salary expense was mainly attributed to raises given as a result of our annual salary reviews combined with an increase driven by our entry into South Alabama and the Florida Panhandle markets during 2024. The increase in incentive compensation bonuses can be attributed primarily to elevated anticipated payouts, driven by a greater focus on meeting deposit objectives. This is evidenced by a larger sum of incentives linked to these deposit goals, alongside an increase in accruals associated with financial targets for the year ended December 31, 2024, compared to the year ended December 31, 2023. The increase in share-based compensation was primarily due to evaluation adjustments on performance stock units to align with payout expectations based on company performance. Medical insurance expense increased as a result of higher insurance premiums combined with higher self-insurance claims during the current period.
Other noninterest expense. The $4.4 million increase in other noninterest expense was primarily due to $4.3 million in contingency expense related to certain questioned activity involving a former banker in our East Texas market, as explained in detail in Part II, Item 8, Note 18 — Commitments and Contingencies under Loss Contingencies.
Data Processing. The $1.9 million increase in data processing expense was primarily due to an increase of $1.1 million in software expenses, primarily driven by new services and increased fees for the year ended December 31, 2024, compared to the year ended December 31, 2023. Also, contributing a combined increase of $749,000 were increased expenses associated with core services, compliance systems and data processing costs.
60
Table of Contents
Occupancy and equipment, net. The $1.1 million increase in occupancy and equipment, net was primarily due to an increase in expense associated with the accounting for our strategic profitability initiative which includes consolidation of eight banking centers, five in the Dallas-Fort Worth market, with one each in the Houston, Louisiana and Mississippi markets. We expect to close six of these banking centers at the end of February 2025, which combined with the two branch closures that occurred mid-year 2024, is expected to reduce our occupancy expense by approximately $4.6 million annually.
Loan-related expenses. The $1.9 million decrease in loan-related expenses was primarily due to decreases of $675,000 and $630,000 in loan related legal fees and servicing costs, respectively.
Intangible asset amortization. The $1.6 million decrease in intangible asset amortization is primarily due to the accelerated amortization method used to measure the amortization expense of the assets, as well as certain intangible assets that were fully amortized during the year ended December 31, 2023.
Income Tax Expense
For the year ended December 31, 2024, we recognized income tax expense of $20.8 million, compared to $22.1 million for the year ended December 31, 2023. Our effective tax rate was 21.4% for the year ended December 31, 2024, compared to 20.9% for the year ended December 31, 2023.
Comparison of Financial Condition at December 31, 2024, and December 31, 2023
General
Total assets decreased by $43.9 million, or 0.5%, to $9.68 billion at December 31, 2024, from $9.72 billion at December 31, 2023. The decrease in total assets is primarily due to decreases of $151.1 million and $87.2 million in available for sale securities and LHFI, respectively. These decreases were partially offset by an increase of $189.8 million in cash and cash equivalents. LHFI were $7.57 billion at December 31, 2024, a decrease of 1.1%, compared to $7.66 billion at December 31, 2023. Available for sale securities declined to $1.10 billion, reflecting a 12.1% decrease, at December 31, 2024, compared to $1.25 billion at December 31, 2023. Cash and cash equivalents increased to $470.2 million, an increase of 67.7%, at December 31, 2024, compared to $280.4 million at December 31, 2023.
Total liabilities decreased by $126.2 million, or 1.5%, to $8.53 billion at December 31, 2024, from $8.66 billion at December 31, 2023. Federal Home Loan Bank advances, repurchase obligations and other borrowings decreased $71.1 million, or 85.1%, to $12.5 million at December 31, 2024, from $83.6 million at December 31, 2023. Subordinated debentures decreased $34.3 million, or 17.7%, to $159.9 million at December 31, 2024, from $194.3 million at December 31, 2023. Total deposits decreased by $28.0 million, or 0.3%, to $8.22 billion at December 31, 2024, from $8.25 billion at December 31, 2023, primarily due to a decrease of $364.8 million in brokered deposits, which was partially offset by increases of $184.6 million and $157.9 million and interest-bearing demand and money market deposits, respectively.
Loan Portfolio
Our loan portfolio is our largest category of interest-earning assets, and interest income earned on our loan portfolio is our primary source of income. At December 31, 2024, 75.2% of the loan portfolio held for investment was comprised of commercial and industrial loans, including mortgage warehouse lines of credit, commercial real estate and construction/land/land development loans, which were primarily originated within our legacy market areas of Texas, North Louisiana, and Mississippi, compared to 77.1% at December 31, 2023.
61
Table of Contents
The following table presents the ending balance of our loan portfolio held for investment at the dates indicated.
| (Dollars in thousands) | December 31, 2024 | December 31, 2023 | 2024 vs. 2023 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Real estate: | Amount | Percent | Amount | Percent | $ Change | % Change | ||||||||||||||
| Commercial real estate (“CRE”)(1) | $ | 2,477,431 | 32.7 | % | $ | 2,442,734 | 31.9 | % | $ | 34,697 | 1.4 | % | ||||||||
| Construction/land/land development | 864,011 | 11.4 | 1,070,225 | 14.0 | (206,214) | (19.3) | ||||||||||||||
| Residential real estate | 1,857,589 | 24.5 | 1,734,935 | 22.6 | 122,654 | 7.1 | ||||||||||||||
| Total real estate | 5,199,031 | 68.6 | 5,247,894 | 68.5 | (48,863) | (0.9) | ||||||||||||||
| Commercial and industrial | 2,002,634 | 26.5 | 2,059,460 | 26.9 | (56,826) | (2.8) | ||||||||||||||
| Mortgage warehouse lines of credit | 349,081 | 4.6 | 329,966 | 4.3 | 19,115 | 5.8 | ||||||||||||||
| Consumer | 22,967 | 0.3 | 23,624 | 0.3 | (657) | (2.8) | ||||||||||||||
| Total LHFI | $ | 7,573,713 | 100.0 | % | $ | 7,660,944 | 100.0 | % | $ | (87,231) | (1.1) |
______________________
(1)Includes owner-occupied CRE of $975.9 million and $953.8 million at December 31, 2024 and December 31, 2023, respectively.
At December 31, 2024, total LHFI were $7.57 billion, a decrease of $87.2 million, or 1.1%, compared to $7.66 billion at December 31, 2023. The decrease was primarily driven by a decline of $206.2 million in construction/land/land development loans, which was partially offset by an increase of $122.7 million in residential real estate loans. Total LHFI at December 31, 2024, excluding mortgage warehouse lines of credit, were $7.22 billion, reflecting a decrease of $106.3 million, or 1.5%, compared to December 31, 2023.
A significant portion, 32.7%, of our LHFI portfolio at December 31, 2024, consisted of CRE loans secured by real estate properties. Such loans can involve high principal loan amounts, and the repayment of these loans is dependent, in large part, on a borrower’s ongoing business operations or on income generated from the properties that are leased to third parties.
The table below sets forth the CRE loan portfolio, by portfolio industry sector and collateral location as of December 31, 2024.
| December 31, 2024 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Texas | Louisiana | Mississippi | All Other States | Total | |||||||||||||
| Non-owner occupied CRE: | ||||||||||||||||||
| Office building | $ | 276,409 | $ | 22,101 | $ | 34,535 | $ | 17,930 | $ | 350,975 | ||||||||
| Retail shopping | 251,607 | 39,501 | 33,156 | 92,508 | 416,772 | |||||||||||||
| Real estate & construction | 165,801 | 50,533 | 5,406 | 39,993 | 261,733 | |||||||||||||
| Healthcare | 71,378 | 45,065 | 5,734 | 27,131 | 149,308 | |||||||||||||
| Hotels | 3,348 | 50,656 | 35,095 | 9,246 | 98,345 | |||||||||||||
| All other sectors | 145,493 | 11,865 | 9,184 | 57,809 | 224,351 | |||||||||||||
| Total non-owner occupied CRE | 914,036 | 219,721 | 123,110 | 244,617 | 1,501,484 | |||||||||||||
| Owner occupied CRE: | ||||||||||||||||||
| Real estate & construction | 173,736 | 46,545 | 17,357 | 13,714 | 251,352 | |||||||||||||
| Retail shopping | 121,840 | 15,380 | 643 | 1,812 | 139,675 | |||||||||||||
| Consumer Services | 45,474 | 15,076 | 257 | — | 60,807 | |||||||||||||
| Entertainment & Recreation | 37,562 | 22,954 | 10,167 | — | 70,683 | |||||||||||||
| All other sectors | 252,176 | 120,035 | 25,665 | 55,554 | 453,430 | |||||||||||||
| Total owner occupied CRE | 630,788 | 219,990 | 54,089 | 71,080 | 975,947 | |||||||||||||
| Total CRE loans | $ | 1,544,824 | $ | 439,711 | $ | 177,199 | $ | 315,697 | $ | 2,477,431 |
62
Table of Contents
Loan Portfolio Maturity Analysis
The table below presents the maturity distribution of our LHFI at December 31, 2024. The table also presents the portion of our loans that have fixed interest rates, rather than interest rates that fluctuate over the life of the loans, based on changes in the interest rate environment.
| December 31, 2024 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | One Year or Less | After One Year Through Five Years | After Five Years Through Fifteen Years | After Fifteen Years | Total | |||||||||||||
| Real estate: | ||||||||||||||||||
| Commercial real estate | $ | 410,216 | $ | 1,768,831 | $ | 287,801 | $ | 10,583 | $ | 2,477,431 | ||||||||
| Construction/land/land development | 333,071 | 471,091 | 40,870 | 18,979 | 864,011 | |||||||||||||
| Residential real estate | 226,142 | 729,610 | 71,963 | 829,874 | 1,857,589 | |||||||||||||
| Total real estate | 969,429 | 2,969,532 | 400,634 | 859,436 | 5,199,031 | |||||||||||||
| Commercial and industrial | 816,912 | 1,099,521 | 86,114 | 87 | 2,002,634 | |||||||||||||
| Mortgage warehouse lines of credit | 349,081 | — | — | — | 349,081 | |||||||||||||
| Consumer | 8,025 | 14,048 | 402 | 492 | 22,967 | |||||||||||||
| Total LHFI | $ | 2,143,447 | $ | 4,083,101 | $ | 487,150 | $ | 860,015 | $ | 7,573,713 | ||||||||
| Amounts with fixed rates | $ | 493,594 | $ | 2,141,510 | $ | 313,901 | $ | 186,192 | $ | 3,135,197 | ||||||||
| Amounts with variable rates | 1,649,853 | 1,941,591 | 173,249 | 673,823 | 4,438,516 | |||||||||||||
| Total | $ | 2,143,447 | $ | 4,083,101 | $ | 487,150 | $ | 860,015 | $ | 7,573,713 |
Nonperforming Assets
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.
Loans are placed on nonaccrual status when management believes that the borrower’s financial condition, after giving consideration to economic and business conditions, and collection efforts, is such that collection of interest is doubtful, or generally when loans are 90 days or more past due. Loans may be placed on nonaccrual status even if the contractual payments are not past due if information becomes available that causes substantial doubt about the borrower’s ability to meet the contractual obligations of the loan. When accrual of interest is discontinued, all unpaid accrued interest is reversed. Past due status is based on the contractual terms of the loan. Interest income on nonaccrual loans may be recognized to the extent cash payments are received, but payments received are usually applied to principal. Nonaccrual loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. If a loan is determined by management to be uncollectible, regardless of size, the portion of the loan determined to be uncollectible is then charged to the ALCL.
Purchased loans that have experienced more than insignificant credit deterioration since origination are purchased credit deteriorated (“PCD”) loans. The Company evaluates acquired loans for deterioration in credit quality based on any of, but not limited to, the following: (1) nonaccrual status; (2) borrowers are experiencing financial difficulty which results in modification to the loan terms; (3) risk ratings of special mention, substandard or doubtful; (4) watchlist credits; and (5) delinquency status, including loans that are current on merger/acquisition date, but had previously been 60 days delinquent twice. An allowance for credit losses is determined using the same methodology as other individually evaluated loans. Subsequent changes to the allowance for credit losses are recorded through the provision for credit losses. We held approximately $12.3 million of unpaid principal balance PCD loans at December 31, 2024, and $34.8 million of unpaid principal balance PCD loans at December 31, 2023.
We manage the quality of our lending portfolio in part through a disciplined underwriting policy and through continual monitoring of loan performance and borrowers’ financial condition. There can be no assurance, however, that our loan portfolio will not become subject to losses due to declines in economic conditions or deterioration in the financial condition of our borrowers.
63
Table of Contents
The following table shows our nonperforming loans and nonperforming assets at the dates indicated:
| (Dollars in thousands) | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Nonperforming LHFI: | December 31, 2024 | December 31, 2023 | ||||||||
| Commercial real estate | $ | 4,974 | $ | 786 | ||||||
| Construction/land/land development | 18,505 | 305 | ||||||||
| Residential real estate | 36,221 | 13,037 | ||||||||
| Commercial and industrial | 15,120 | 15,897 | ||||||||
| Consumer | 182 | 90 | ||||||||
| Total nonperforming LHFI | 75,002 | 30,115 | ||||||||
| Other real estate owned: | ||||||||||
| Commercial real estate, construction/land/land development | 1,340 | 3,068 | ||||||||
| Residential real estate | 1,261 | 846 | ||||||||
| Former Bank premises | 1,034 | — | ||||||||
| Total other real estate owned | 3,635 | 3,914 | ||||||||
| Other repossessed assets owned | — | 15 | ||||||||
| Total repossessed assets owned | 3,635 | 3,929 | ||||||||
| Total nonperforming assets | $ | 78,637 | $ | 34,044 | ||||||
| Total LHFI | $ | 7,573,713 | $ | 7,660,944 | ||||||
| Ratio of nonperforming LHFI to total LHFI | 0.99 | % | 0.39 | % | ||||||
| Ratio of nonperforming assets to total assets | 0.81 | 0.35 |
As explained in detail in Part II, Item 8, Note 18 — Commitments and Contingencies under Loss Contingencies, our credit metrics were negatively impacted by certain questioned activity involving a former banker in our East Texas market. Our investigation of this activity remains ongoing and is not final. The Company continues to work with a third-party forensic accounting team to confirm the Bank’s identification and reconciliation of the activity, and also to assist in evaluating any additional impact from the questioned activity. At this time, we believe that any ultimate loss arising from the situation will not be material to our financial position.
Nonperforming LHFI increased $44.9 million at December 31, 2024, compared to December 31, 2023, and nonperforming LHFI to LHFI increased to 0.99% compared to 0.39%. The $44.9 million increase in non-performing loans was primarily driven by one loan relationship totaling $29.0 million impacted by the questioned loan activity mentioned above. Also contributing to the increase in nonperforming LHFI at December 31, 2024, compared to December 31, 2023, were three residential real estate loan relationships totaling $9.7 million. Please see Note 4 — Loans to our consolidated financial statements contained in Part II, Item 8 of this report for more information on nonperforming loans.
The steep incline in the interest rate environment over the last several years driven by the FRB’s federal funds rate setting policy, as outlined in the Results of Operations section above, has negatively impacted borrowers with variable or floating rate loans causing their cost of borrowings to increase significantly since mid-2022. This has put pressure on borrower’s cash flow and contributed to higher overall nonperforming loans at December 31, 2024, compared to December 31, 2023.
64
Table of Contents
Potential Problem Loans
From a credit risk standpoint, we classify loans using risk grades which fall into one of five categories: pass, special mention, substandard, doubtful or loss. The classifications of loans reflect a judgment about the risks of default and loss associated with the loan. We review the ratings on loans and adjust them to reflect the degree of risk and loss that is felt to be inherent or expected in each loan. The methodology is structured so that reserve allocations are increased in accordance with deterioration in credit quality (and a corresponding increase in risk and loss) or decreased in accordance with improvement in credit quality (and a corresponding decrease in risk and loss). Loans rated special mention reflect borrowers who exhibit credit weaknesses or downward trends deserving close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the bank’s credit position at some future date. While potentially weak these borrowers currently do not pose sufficient risk to warrant adverse classification. Loans rated substandard are those borrowers with deteriorating trends and well-defined weaknesses that jeopardize the orderly liquidation of debt. A substandard loan is inadequately protected by the current sound worth and paying capacity of the obligor or by the collateral pledged, if any. Normal repayment from the borrower might be in jeopardy.
Loans rated as doubtful have the weaknesses of substandard assets with the additional characteristic that the weaknesses make collection or liquidation in full questionable, and there is a high probability of loss based on currently existing facts, conditions and values. Loans classified as loss are charged-off and we have low expectations for the recovery of any payments in respect to loans rated as loss. Information regarding the internal risk ratings of our loans at December 31, 2024, is included in Note 4 — Loans to our consolidated financial statements contained in Part II, Item 8 of this report.
Allowance for Loan Credit Losses
The ALCL represents the estimated losses for loans accounted for on an amortized cost basis. Expected losses are calculated using relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. We evaluate LHFI on a pool basis with pools of loans characterized by loan type, collateral, industry, internal credit risk rating and FICO score. We applied a probability of default, loss given default loss methodology to the loan pools at December 31, 2024. Historical loss rates for each pool are calculated based on charge-off and recovery data beginning with the second quarter of 2012. These loss rates are adjusted for the effects of certain economic variables forecast over a one-year period, particularly for differences between current period conditions and the conditions existing during the historical loss period. Subsequent to the forecast effects, historical loss rates are used to estimate losses over the estimated remaining lives of the loans. The estimated remaining lives consist of the contractual lives, adjusted for estimated prepayments. Loans that exhibit characteristics different from their pool characteristics are evaluated on an individual basis. Certain of these loans are considered to be collateral dependent, with the borrower experiencing financial difficulty. For these loans, the fair value of collateral practical expedient is elected whereby the allowance is calculated as the amount by which the amortized cost exceeds the fair value of collateral, less costs to sell (if applicable). Those individual loans that are not collateral dependent are evaluated based on a discounted cash flow methodology.
The amount of the ALCL is affected by loan charge-offs, which decrease the allowance, recoveries on loans previously charged off, which increase the allowance, as well as the provision for loan credit losses charged to income, which increases the allowance. In determining the provision for loan credit losses, management monitors fluctuations in the allowance resulting from actual charge-offs and recoveries and periodically reviews the size and composition of the loan portfolio in light of current and forecasted economic conditions. If actual losses exceed the amount of the ALCL, it would materially and adversely affect our earnings.
Acquisition Accounting and Acquired Loans. We account for our mergers/acquisitions under Financial Accounting Standards Board (“FASB”) ASC Topic 805, Business Combinations, which requires the use of the acquisition method of accounting. All identifiable assets acquired, including loans, are recorded at fair value. In accordance with ASC 326, we record a discount or premium, and also an allowance for credit losses on acquired loans. All purchased loans are recorded at fair value in accordance with the fair value methodology prescribed in FASB ASC Topic 820, Fair Value Measurements. The fair value estimates associated with the loans include estimates related to expected prepayments and the amount and timing of undiscounted expected principal, interest and other cash flows.
Purchased loans that have experienced more than insignificant credit deterioration since origination are PCD loans. An ALCL is determined using the same methodology as other individually evaluated loans. The sum of the loan’s purchase price and allowance for credit losses becomes its initial amortized cost basis. The difference between the initial amortized cost basis and the par value of the loan is a non-credit discount or premium, which is amortized or accreted into interest income over the life of the loan. Subsequent changes to the ALCL are recorded through the provision for credit losses.
65
Table of Contents
As a general rule, when it becomes evident that the full principal and accrued interest of a loan may not be collected, or at 90 days past due, we will reflect that loan as nonperforming. It will remain nonperforming until it performs in a manner that it is reasonable to expect that we will collect principal and accrued interest in full. When the amount or likelihood of a loss on a loan has been confirmed, a charge-off will be taken in the period it is determined.
We establish general allocations for each major loan category and credit quality. The general allocation is based, in part, on historical charge-off experience and loss given default methodology, derived from our internal risk rating process. Other adjustments may be made to the allowance for pools of loans after an assessment of internal or external influences on credit quality that are not fully reflected in the historical loss or risk rating data. We give consideration to trends, changes in loan mix, delinquencies, prior losses, reasonable and supportable forecasts and other related information.
In connection with the review of our loan portfolio, we consider risk elements attributable to particular loan types or categories in assessing the quality of individual loans. Some of the risk elements we consider include:
•for commercial real estate loans, the debt service coverage ratio, operating results of the owner in the case of owner-occupied properties, the loan to value ratio, the age and condition of the collateral and the volatility of income, property value and future operating results typical of properties of that type;
•for construction, land and land development loans, the perceived feasibility of the project, including the ability to sell developed lots or improvements constructed for resale or the ability to lease property constructed for lease, the quality and nature of contracts for presale or prelease, if any, experience and ability of the developer and loan to value ratio;
•for residential mortgage loans, the borrower’s ability to repay the loan, including a consideration of the debt to income ratio and employment and income stability, the loan-to-value ratio, and the age, condition and marketability of the collateral; and
•for commercial and industrial loans, the debt service coverage ratio (income from the business in excess of operating expenses compared to loan repayment requirements), the operating results of the commercial, industrial or professional enterprise, the borrower’s business, professional and financial ability and expertise, the specific risks and volatility of income and operating results typical for businesses in that category and the value, nature and marketability of collateral.
•for mortgage warehouse loans, the borrower’s adherence to agency or investor underwriting guidelines, while the risk associated with the underlying consumer mortgage loan repayments, similar to other consumer loans, depends on the borrower’s financial stability and are more likely than commercial loans to be adversely affected by divorce, job loss, illness and other personal hardships.
| The following table presents the allowance for credit loss by loan category: | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | |||||||||||||
| (Dollars in thousands) | 2024 | 2023 | |||||||||||
| Loans secured by real estate: | Amount | %(1) | Amount | %(1) | |||||||||
| Commercial real estate | $ | 16,546 | 32.7 | % | $ | 19,625 | 31.9 | % | |||||
| Construction/land/land development | 7,398 | 11.4 | 9,990 | 14.0 | |||||||||
| Residential real estate | 12,454 | 24.5 | 10,619 | 22.6 | |||||||||
| Commercial and industrial | 53,449 | 26.5 | 55,330 | 26.9 | |||||||||
| Mortgage warehouse lines of credit | 501 | 4.6 | 529 | 4.3 | |||||||||
| Consumer | 712 | 0.3 | 775 | 0.3 | |||||||||
| Total | $ | 91,060 | 100.0 | % | $ | 96,868 | 100.0 | % |
___________________________
(1)Represents the ratio of each loan type to total LHFI.
Our ALCL decreased by $5.8 million, or 6.0%, to $91.1 million at December 31, 2024, from $96.9 million at December 31, 2023. Changes in qualitative factors across the Company's risk pools drove a $2.6 million decline in the ALCL, driven primarily by an improved economic outlook, including lower interest rate pressures and stabilizing market conditions. The allowance for individually evaluated loans contributing another $2.7 million of the decrease for the year ended December 31, 2024, when compared to the year ended December 31, 2023. The ratio of ALCL to total LHFI decreased to 1.20% at December 31, 2024, compared to 1.26% at December 31, 2023.
66
Table of Contents
The following table presents an analysis of the ALCL and other related data at the periods indicated.
| (Dollars in thousands) | Years Ended December 31, | |||||
|---|---|---|---|---|---|---|
| ALCL | 2024 | 2023 | ||||
| Balance at beginning of year | $ | 96,868 | $ | 87,161 | ||
| Provision for loan credit losses | 8,680 | 17,514 | ||||
| Charge-offs: | ||||||
| Commercial real estate | 480 | 42 | ||||
| Residential real estate | 11 | 27 | ||||
| Commercial and industrial | 22,787 | 11,833 | ||||
| Consumer | 362 | 147 | ||||
| Total charge-offs | 23,640 | 12,049 | ||||
| Recoveries: | ||||||
| Commercial real estate | 530 | 140 | ||||
| Construction/land/land development | — | 3 | ||||
| Residential real estate | 16 | 17 | ||||
| Commercial and industrial | 8,583 | 4,068 | ||||
| Consumer | 23 | 14 | ||||
| Total recoveries | 9,152 | 4,242 | ||||
| Net charge-offs | 14,488 | 7,807 | ||||
| Balance at end of year | $ | 91,060 | $ | 96,868 | ||
| Ratio of ALCL to: | ||||||
| Nonperforming LHFI | 121.41 | % | 321.66 | % | ||
| LHFI | 1.20 | 1.26 | ||||
| Net charge-offs as a percentage of: | ||||||
| Provision for loan credit losses | 166.91 | 44.58 | ||||
| ALCL | 15.91 | 8.06 | ||||
| Average LHFI | 0.18 | 0.10 |
The ALCL to nonperforming LHFI decreased to 121.41% at December 31, 2024, compared to 321.66% at December 31, 2023, primarily driven by a $44.9 million increase in nonperforming LHFI at December 31, 2024. Past due loans to total LHFI increased to 0.56% at December 31, 2024, compared to 0.34% at December 31, 2023.
67
Table of Contents
Securities
Our securities portfolio is the second largest component of earning assets and provides a significant source of revenue. We use the securities portfolio to provide a source of liquidity, provide an appropriate return on funds invested, manage interest rate risk and meet collateral as well as regulatory capital requirements. We manage the securities portfolio to optimize returns while maintaining an appropriate level of risk. Securities within the portfolio are classified as either held-to-maturity, available-for-sale or at fair value through income, based on the intent and objective of the investment and the ability to hold to maturity. Unrealized gains and losses arising in the available for sale portfolio as a result of changes in the fair value of the securities are reported on an after-tax basis as a component of accumulated other comprehensive (loss) income in stockholders’ equity while securities classified as held to maturity are carried at amortized cost. For further discussion of the valuation components and classification of investment securities, see Note 1 — Significant Accounting Policies to our consolidated financial statements contained in Part II, Item 8 of this report.
Our securities portfolio totaled $1.12 billion at December 31, 2024, representing a decrease of $151.9 million, or 11.9%, from $1.27 billion at December 31, 2023. The decrease was primarily due to sales, maturities and calls, as well as normal principal paydowns, which was partially offset by purchases and a decrease in unrealized losses during the year ended December 31, 2024. During the fourth quarter of 2024, we executed a bond portfolio optimization strategy aimed at enhancing long-term yields and improving overall portfolio performance. As a result, we replaced securities with a total book value of $188.2 million and a weighted average yield of 1.51% with new securities totaling $173.7 million with a weighted average yield of 5.22%, realizing a loss of $14.6 million. During the second half of 2023, we sold available for sale investment securities with total book value of $260.8 million and realized total loss of $11.8 million, the proceeds of which were used to pay down FHLB advances and support loan operations.
Our available for sale portfolio totaled $1.10 billion at December 31, 2024, which represented 98.4% of our total security portfolio and is comprised of 53.0% mortgage-backed, 23.2% municipal, 1.3% treasury/agency, 15.4% collateralized mortgage obligations and 7.1% corporate/asset-backed securities. Our available for sale portfolio totaled $1.25 billion at December 31, 2023, which represented 98.6% of our total security portfolio, and was comprised of 47.8% mortgage-backed, 22.5% municipal, 6.4% treasury/agency, 13.2% collateralized mortgage obligations and 10.1% corporate/asset-backed securities.
The securities portfolio had a weighted average effective duration of 4.46 years at December 31, 2024, compared to 4.28 years at December 31, 2023. For additional information regarding our securities portfolio, please see Note 3 — Securities to our consolidated financial statements contained in Part II, Item 8 of this report.
The following table sets forth the composition of our securities portfolio at the dates indicated.
| December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | |||||||||||
| Available for sale: | Carrying Amount | % of Total | Carrying Amount | % of Total | |||||||||
| State and municipal securities | $ | 255,976 | 23.2 | % | $ | 282,126 | 22.5 | % | |||||
| Corporate bonds | 78,236 | 7.1 | 83,635 | 6.7 | |||||||||
| U.S. treasury and government agency securities | 13,805 | 1.3 | 79,640 | 6.4 | |||||||||
| Commercial mortgage-backed securities | 44,284 | 4.0 | 93,396 | 7.5 | |||||||||
| Residential mortgage-backed securities | 540,834 | 49.0 | 506,502 | 40.3 | |||||||||
| Commercial collateralized mortgage obligations | 28,566 | 2.6 | 35,183 | 2.8 | |||||||||
| Residential collateralized mortgage obligations | 140,827 | 12.8 | 130,144 | 10.4 | |||||||||
| Asset-backed securities | — | — | 43,005 | 3.4 | |||||||||
| Total | $ | 1,102,528 | 100.0 | % | $ | 1,253,631 | 100.0 | % | |||||
| Held to maturity: | |||||||||||||
| State and municipal securities, net of allowance | $ | 11,095 | $ | 11,615 | |||||||||
| Securities carried at fair value through income: | |||||||||||||
| State and municipal securities | $ | 6,512 | $ | 6,808 |
68
Table of Contents
The following table presents the fair value of securities available for sale and amortized cost of securities held to maturity and their corresponding yields at December 31, 2024. The securities are grouped by contractual maturity and use amortized cost for all yield calculations. Mortgage-backed securities, collateralized mortgage obligations and asset-backed securities, which do not have contractual payments due at a single maturity date, are shown at the date the last underlying mortgage matures.
| December 31, 2024 | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Within One Year | After One Year but Within Five Years | After Five Years but Within Ten Years | After Ten Years | Total | |||||||||||||||||||||||||||||
| Available for sale: | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | ||||||||||||||||||||||||
| State and municipal securities (1) | $ | 2,189 | 2.67 | % | $ | 33,823 | 1.80 | % | $ | 107,550 | 2.31 | % | $ | 112,414 | 2.37 | % | $ | 255,976 | 2.27 | % | ||||||||||||||
| Corporate bonds | — | — | 7,617 | 7.62 | 70,195 | 4.71 | 424 | 4.50 | 78,236 | 4.99 | ||||||||||||||||||||||||
| U.S. treasury and government agency securities | 299 | 3.00 | 78 | 7.60 | 10,148 | 5.15 | 3,280 | 1.53 | 13,805 | 4.26 | ||||||||||||||||||||||||
| Commercial mortgage-backed securities | — | — | 26,646 | 1.44 | 17,638 | 2.18 | — | — | 44,284 | 1.73 | ||||||||||||||||||||||||
| Residential mortgage-backed securities | 26 | 3.21 | 1,702 | 2.75 | 12,307 | 2.71 | 526,799 | 2.77 | 540,834 | 2.77 | ||||||||||||||||||||||||
| Commercial collateralized mortgage obligations | — | — | 9,964 | 3.68 | 16,079 | 2.45 | 2,523 | 4.93 | 28,566 | 3.10 | ||||||||||||||||||||||||
| Residential collateralized mortgage obligations | — | — | — | — | 8,534 | 2.85 | 132,293 | 2.66 | 140,827 | 2.67 | ||||||||||||||||||||||||
| Total securities available for sale | $ | 2,514 | 2.71 | $ | 79,830 | 2.50 | $ | 242,451 | 3.16 | $ | 777,733 | 2.70 | $ | 1,102,528 | 2.78 | |||||||||||||||||||
| Held to maturity: | ||||||||||||||||||||||||||||||||||
| State and municipal securities (1) | — | — | 5,153 | 6.35 | 5,992 | 2.50 | — | 2.50 | 11,145 | 4.28 | ||||||||||||||||||||||||
| Securities carried at fair value through income: | ||||||||||||||||||||||||||||||||||
| State and municipal securities (1) | — | — | — | — | — | — | 6,512 | 4.51 | 6,512 | 4.51 | ||||||||||||||||||||||||
| Total | $ | 2,514 | 2.71 | $ | 84,983 | 2.73 | $ | 248,443 | 3.14 | $ | 784,245 | 2.72 | $ | 1,120,185 | 2.80 |
____________________________
(1)Tax-exempt security yields are calculated without consideration of their tax benefit status.
The contractual maturity of mortgage-backed securities and collateralized mortgage obligations is not a reliable indicator of their expected life because borrowers have the right to prepay their obligations at any time. Mortgage-backed securities and collateralized mortgage obligations are typically issued with stated principal amounts and are backed by pools of mortgage loans and other loans with varying maturities. The term of the underlying mortgages and loans may vary significantly due to the ability of a borrower to prepay outstanding amounts. Monthly pay downs on mortgage-backed securities tend to cause the average life of the securities to be much different from the stated contractual maturity. During a period of decreasing interest rates, fixed rate mortgage-backed securities tend to experience higher prepayments of principal, which can significantly shorten the estimated average life of these securities. As interest rates continue to fall, prepayments activity may increase further, thereby accelerating the reduction in the estimated average life of these securities.
All of our mortgage-backed securities and collateralized mortgage obligations are issued and/or guaranteed by U.S. government agencies or U.S. government-sponsored entities. Other than securities issued by government agencies or government sponsored enterprises, we did not own securities of any one issuer for which aggregate cost exceeded 10.0% of our consolidated stockholders’ equity at December 31, 2024 or 2023. Additionally, we do not hold any Fannie Mae or Freddie Mac preferred stock, collateralized debt obligations, structured investment vehicles or second lien elements in the investment portfolio, nor does the investment portfolio contain any securities that are directly backed by subprime or Alt-A mortgages.
69
Table of Contents
Securities Carried at Fair Value through Income
At December 31, 2024 and 2023, we held one fixed rate community investment bond of $6.5 million and $6.8 million, respectively. We elected the fair value option on this security to offset corresponding changes in the fair value of related interest rate swap agreements.
Deposits
Deposits are the primary funding source used to fund our loans, investments and operating needs. We offer a variety of products designed to attract and retain both consumer and commercial deposit customers. These products consist of noninterest and interest-bearing checking accounts, savings deposits, money market accounts and time deposits. Deposits are primarily gathered from individuals, partnerships and corporations in our market areas. We also obtain deposits from local municipalities and state agencies.
Total deposits remained relatively flat at December 31, 2024, compared to December 31, 2023, with increases of $184.6 million, $157.9 million, and $40.1 million in interest-bearing demand, money market, and savings deposits, respectively, being offset by decreases of $364.8 million and $26.9 million in brokered and time deposits. Typically, higher market interest rates and sustained inflation will cause customers to move liquid asset balances into higher interest-earning vehicles such as money market funds.
The following table presents our deposit mix at the dates indicated:
| December 31, 2024 | December 31, 2023 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Balance | % of Total | Balance | % of Total | $ Change | % Change | ||||||||||||||
| Noninterest-bearing demand | $ | 1,900,651 | 23.1 | % | $ | 1,919,638 | 23.3 | % | $ | (18,987) | (1.0) | % | ||||||||
| Money market | 2,930,710 | 35.6 | 2,772,807 | 33.6 | 157,903 | 5.7 | ||||||||||||||
| Interest-bearing demand | 2,060,463 | 25.1 | 1,875,864 | 22.7 | 184,599 | 9.8 | ||||||||||||||
| Time deposits | 941,000 | 11.4 | 967,901 | 11.7 | (26,901) | (2.8) | ||||||||||||||
| Brokered deposits(1) | 80,226 | 1.0 | 444,989 | 5.4 | (364,763) | (82.0) | ||||||||||||||
| Savings | 310,070 | 3.8 | 269,926 | 3.3 | 40,144 | 14.9 | ||||||||||||||
| Total deposits | $ | 8,223,120 | 100.0 | % | $ | 8,251,125 | 100.0 | % | $ | (28,005) | (0.3) |
_____________________
(1)At December 31, 2024, brokered deposits included brokered time deposits and brokered interest-bearing demand of $79.99 million and $236,000, respectively. At December 31, 2023, brokered deposits included brokered time deposits of $445.0 million.
We manage our interest expense on deposits through specific deposit product pricing that is based on competitive pricing, economic conditions and current and anticipated funding needs. We may use interest rates as a mechanism to attract or deter additional deposits based on our anticipated funding needs and liquidity position. We also consider potential interest rate risk caused by extended maturities of time deposits when setting the interest rates in periods of future economic uncertainty.
70
Table of Contents
The following table reflects the classification of our average deposits and the average rate paid on each deposit category for the periods indicated:
| Years Ended December 31, | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | |||||||||||||||||||||||||||||||
| (Dollars in thousands) | Average Balance | Interest Expense | Average Rate Paid | Average Balance | Interest Expense | Average Rate Paid | Average Balance | Interest Expense | Average Rate Paid | ||||||||||||||||||||||||
| Interest-bearing demand | $ | 1,863,361 | $ | 63,291 | 3.40 | % | $ | 1,788,423 | $ | 50,033 | 2.80 | % | $ | 1,545,581 | $ | 11,007 | 0.71 | % | |||||||||||||||
| Money market | 2,942,691 | 119,533 | 4.06 | 2,646,447 | 91,685 | 3.46 | 2,233,390 | 17,501 | 0.78 | ||||||||||||||||||||||||
| Time deposits | 1,004,934 | 39,634 | 3.94 | 928,694 | 27,892 | 3.00 | 611,195 | 4,476 | 0.73 | ||||||||||||||||||||||||
| Brokered deposits(1) | 509,434 | 27,321 | 5.36 | 470,040 | 24,241 | 5.16 | 5,002 | 8 | 0.16 | ||||||||||||||||||||||||
| Savings | 289,525 | 5,094 | 1.76 | 291,059 | 2,606 | 0.90 | 288,010 | 517 | 0.18 | ||||||||||||||||||||||||
| Total interest-bearing | 6,609,945 | 254,873 | 3.86 | 6,124,663 | 196,457 | 3.21 | 4,683,178 | 33,509 | 0.72 | ||||||||||||||||||||||||
| Noninterest-bearing demand | 1,887,884 | — | 2,147,019 | — | 2,422,132 | — | |||||||||||||||||||||||||||
| Total average deposits | $ | 8,497,829 | $ | 254,873 | 3.00 | $ | 8,271,682 | $ | 196,457 | 2.38 | $ | 7,105,310 | $ | 33,509 | 0.47 |
______________________
(1)Average brokered deposits include average brokered time deposits and average brokered interest-bearing demand of $440.0 million and $69.4 million, respectively, for the year ended December 31, 2024. Average brokered deposits included average brokered time deposits of $470.0 million and $5.0 million for the years ended December 31, 2023, and 2022, respectively.
Our average deposit balances were $8.50 billion for the year ended December 31, 2024, an increase of $226.1 million, or 2.7%, from $8.27 billion for the year ended December 31, 2023. The average rate paid on our interest-bearing deposits for the year ended December 31, 2024, was 3.86%, compared to 3.21% for the year ended December 31, 2023.
The increase in the average cost of our deposits was primarily the result of the rapidly rising interest rate environment experienced since March 2022, when the FRB started a series of eleven federal funds target range rate increases cumulating in a 525-basis point increase to a target range of 5.25% to 5.50%. More recently, in the third and fourth quarters of 2024, the FRB cut the federal funds target range rate three times by a total of 100 basis points from a 23-year high of 5.25% to 5.50% to 4.25% to 4.50%.
Average noninterest-bearing deposits during the year ended December 31, 2024, were $1.89 billion, compared to $2.15 billion at December 31, 2023, a decrease of $259.1 million, or 12.1%, and represented 22.2% and 26.0% of average total deposits for the year ended December 31, 2024 and 2023, respectively. Noninterest-bearing deposits have been impacted by the higher interest rate environment, as customers have been moving out of noninterest-bearing deposit balances into higher interest-earning investments, however, this trend has been slowing as rates begin to stabilize.
The following table presents the maturity distribution of our time deposits and the amount of such deposits in excess of the FDIC insurance limit at December 31, 2024. There were no otherwise uninsured time deposits below the FDIC insurance limit at December 31, 2024. The estimated total amount of uninsured deposits at December 31, 2024 and 2023, was $3.66 billion and $3.58 billion, respectively.
| (Dollars in thousands)Remaining maturity: | U.S. Time Deposits in Excess of the FDIC Insurance Limit | Total Time & Brokered Time Deposits | ||||
|---|---|---|---|---|---|---|
| 3 months or less | $ | 119,036 | $ | 465,377 | ||
| Over 3 through 6 months | 96,933 | 333,832 | ||||
| Over 6 through 12 months | 43,416 | 174,265 | ||||
| Over 12 months | 5,460 | 47,516 | ||||
| Total | $ | 264,845 | $ | 1,020,990 |
71
Table of Contents
Borrowings
Borrowed funds are summarized as follows:
| December 31, | ||||||
|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | ||||
| Short-term FHLB advances | $ | — | $ | 70,000 | ||
| Long-term FHLB advances | 6,198 | 6,474 | ||||
| Overnight repurchase agreements with depositors | 6,262 | 7,124 | ||||
| Total FHLB advances and other borrowings | $ | 12,460 | $ | 83,598 | ||
| Subordinated indebtedness, net | $ | 159,943 | $ | 194,279 |
Short-term FHLB advances decreased $70.0 million, or 100.0%, at December 31, 2024, compared to December 31, 2023. Due to our increasing liquidity, we paid down our short-term advances during the year ended December 31, 2024.
Our long-term debt consists of advances from the FHLB with original maturities greater than one year and the subordinated indebtedness captioned and described below. Interest rates for FHLB long-term advances outstanding at December 31, 2024 and 2023, ranged from 1.99% to 4.57% and were subject to restrictions or penalties in the event of prepayment.
Overnight repurchase agreements with depositors consist of obligations of ours to depositors and mature on a daily basis. These obligations to depositors carried a daily average interest rate of 2.62% and 2.21% for the years ended December 31, 2024, and 2023, respectively.
At December 31, 2024, we held 37 unfunded letters of credit from the FHLB totaling $709.2 million with expiration dates ranging from January 2, 2025, to September 22, 2027. These letters of credit either support pledges for our public fund deposits or confirm letters of credit we have issued to support our customers’ businesses. Security for all indebtedness and outstanding commitments to the FHLB consists of a blanket floating lien on all of our first mortgage loans, commercial real estate and other real estate loans, as well as our investment in capital stock of the FHLB and deposit accounts at the FHLB. The net amounts available under our borrowing capacity from the FHLB at December 31, 2024 and 2023, were $2.15 billion and $2.01 billion, respectively.
Additionally, at December 31, 2024 and 2023, we had the ability to borrow $1.33 billion and $1.42 billion from the discount window at the Federal Reserve Bank of Dallas (“FRBD”), with $1.57 billion and $1.69 billion in commercial and industrial loans pledged as collateral, respectively. There were no borrowings against this line at both December 31, 2024 and 2023.
Holding Company Line of Credit
The Company had a line of credit with a maximum aggregate principal balance of $100 million, consisting of an initial $50.0 million extension of credit and any one or more potential incremental revolving loan amounts up to an aggregate principal of $50.0 million. Consistent with the terms of the agreement, the Company extended the maturity twice in prior years, and the Loan Agreement was terminated as of the October 27, 2024, expiration date. The Company had no balance outstanding on this revolving credit loan under the Loan Agreement at December 31, 2023.
Subordinated Indebtedness
At December 31, 2023, the Company had $34.7 million in subordinated promissory notes that were assumed in the merger with BTH (“BTH Notes”) with origination dates ranging from June 2015 to June 2021. After the five-year anniversary of issuance, the Company had the right to redeem the BTH Notes, in part or in full, at the Company’s discretion and, if applicable, subject to receipt of any required regulatory approvals. Primarily due to the declining Tier 2 capital contribution of the BTH Notes, the Company elected to redeem all but $1.1 million of the BTH Notes during the year ended December 31, 2024.
72
Table of Contents
In February 2020, Origin Bank completed an offering of $70.0 million in aggregate principal amount of 4.25% fixed-to-floating rate subordinated notes due 2030 (the “4.25% Notes”) to certain investors in a transaction exempt from registration under Section 3(a)(2) of the Securities Act of 1933, as amended. The 4.25% Notes bore interest at a fixed annual rate of 4.25%, payable semi-annually in arrears, to but excluding February 15, 2025. From and including February 15, 2025, to but excluding the maturity date or early redemption date, the interest rate would equal the three-month LIBOR rate plus 282 basis points, payable quarterly in arrears. On June 30, 2023, in conjunction with the customary fallback provision upon the discontinuation of LIBOR, the rate for the floating rate periods from and including February 15, 2025, on these notes transitioned to the three-month term SOFR plus 308 basis points. Origin Bank elected to redeem the 4.25% Notes on February 15, 2025, as permitted under the terms of the 4.25% Notes.
In October 2020, the Company completed of an offering of $80.0 million in aggregate principal amount of 4.50% fixed-to-floating rate subordinated notes due 2030 (the “4.50% Notes”). The 4.50% Notes bear a fixed interest rate of 4.50%, payable semi-annually in arrears, to but excluding November 1, 2025. From and including November 1, 2025, to but excluding the maturity date or earlier redemption date, the 4.50% Notes bear a floating interest rate expected to equal the three-month term Secured Overnight Financing Rate plus 432 basis points, payable quarterly in arrears. The Company may redeem the 4.50% Notes at any time upon certain specified events or in whole or in part on or after November 1, 2025. The 4.50% Notes qualify as Tier 2 capital for regulatory capital purposes for the Company and a portion of the proceeds was transferred to Origin Bank during the fourth quarter of 2020, which qualifies as Tier 1 capital for regulatory capital purposes for the Bank. During the years ended December 31, 2024 and 2023, and with the approval of the Board of Governors of the Federal Reserve System, the Company repurchased $1.0 million and $5.0 million, respectively, of the 4.50% notes.
For information regarding our junior subordinated debentures underlying the issuance of trust preferred securities, please see Note 11 — Borrowings in the notes to our consolidated financial statements contained in Part II, Item 8 of this report.
Liquidity and Capital Resources
Management oversees our liquidity position to ensure adequate cash and liquid assets are available to support our operations and satisfy current and future financial obligations, including demand for loan funding and deposit withdrawals. Management continually monitors, forecasts and tests our liquidity and non-core dependency ratios to ensure compliance with targets established by our Asset-Liability Management Committee and approved by our board of directors.
The Company, which is a separate legal entity apart from the Bank, must provide for its own liquidity, including the funding of the payment of any dividends that may be declared for our common stockholders and interest and principal on any outstanding debt or trust preferred securities incurred by the Company. The available cash balances as noted in the table below are available for the general corporate purposes described above, as well as providing capital support to the Bank.
Management measures our liquidity position by giving consideration to both on-balance sheet and off-balance sheet sources of and demands for funds on a daily and weekly basis. The table below shows the liquidity measures for the Company at the dates indicated:
| (Dollars in thousands) | December 31, 2024 | December 31, 2023 | ||||
|---|---|---|---|---|---|---|
| Available cash balances at the holding company (unconsolidated) | $ | 47,876 | $ | 87,698 | ||
| Cash and liquid securities as a percentage of total assets | 10.6 | % | 10.9 | % |
There are regulatory restrictions on the ability of the Bank to pay dividends under federal and state laws, regulations and policies. See Item 1. Business - Regulation and Supervision above for more information.
Currently, we believe we have sufficient liquidity from our available on- and off-balance sheet liquidity sources, however, should market conditions change, we may take action to enhance our financial flexibility.
In addition to cash generated from operations, we utilize a number of funding sources to manage our liquidity, including core deposits, investment securities, cash and cash equivalents, loan repayments, federal funds lines of credit available from other financial institutions, as well as advances from the FHLB. We may also use the Federal Reserve discount window as a source of short-term funding.
73
Table of Contents
Core deposits, which are total deposits excluding time deposits greater than $250,000 and brokered deposits, are a major source of funds used to meet cash flow needs. Maintaining the ability to acquire these funds as needed in a variety of markets is the key to assuring our liquidity.
The investment portfolio is another source for meeting our liquidity needs. Monthly payments on mortgage-backed securities are used for short-term liquidity, and our investments are generally traded in active markets that offer a readily available source of cash through sales, if needed. Securities in our investment portfolio are also used to secure certain deposit types, such as deposits from state and local municipalities, and can be pledged as collateral for other borrowing sources.
Other sources available for meeting liquidity needs include long- and short-term advances from the FHLB, and federal funds lines of credit. Long-term funds obtained from the FHLB are primarily used as an alternative source to fund long-term growth of the balance sheet by supporting growth in loans and other long-term interest-earning assets. We typically rely on such funding when the cost of such borrowings compares favorably to the rates that we would be required to pay for other funding sources, including certain deposits. See Note 11 — Borrowings to our consolidated financial statements contained in Part II, Item 8 of this report for additional borrowing capacity and outstanding advances at the FHLB.
We also had unsecured federal funds lines of credit available to us, with no amounts outstanding at either December 31, 2024 or 2023. These lines of credit primarily provide short-term liquidity and in order to ensure availability of these funds, we test these lines of credit at least annually. Interest is charged at the prevailing market rate on federal funds purchased and FHLB advances.
Additionally, we had the ability to borrow at the Federal Reserve discount window using our commercial and industrial loans as collateral. There were no borrowings against this line at December 31, 2024.
In the normal course of business as a financial services provider, we enter into various financial instruments, such as certain contractual obligations and commitments to extend credit and letters of credit, to meet the financing needs of our customers. These commitments are discussed in more detail in Note 18 — Commitments and Contingencies to our consolidated financial statements contained in Part II, Item 8 of this report.
Stockholders’ Equity
Stockholders’ equity provides a source of permanent funding, allows for future growth and provides a degree of protection to withstand unforeseen adverse developments. Changes in stockholders’ equity is reflected below:
| (Dollars in thousands) | Total Stockholders’ Equity | |
|---|---|---|
| Balance at January 1, 2024 | $ | 1,062,905 |
| Net income | 76,492 | |
| Other comprehensive income, net of tax | 14,994 | |
| Dividends declared - common stock ($0.60 per share) | (18,991) | |
| Other | 9,845 | |
| Balance at December 31, 2024 | $ | 1,145,245 |
Stock Repurchases
In July 2022, the Board of Directors of the Company authorized a stock repurchase program pursuant to which the Company may, from time to time, purchase up to $50 million of its outstanding common stock. The shares may be repurchased in the open market or in privately negotiated transactions from time to time, depending upon market conditions and other factors, and in accordance with applicable regulations of the Securities and Exchange Commission. The stock repurchase program is intended to expire in three years but may be terminated or amended by the Board of Directors at any time. The stock repurchase program does not obligate the Company to purchase any shares at any time.
There were no stock repurchases during the year ended December 31, 2024 or 2023.
The Inflation Reduction Act of 2022 signed into law during in August 2022 includes a provision for an excise tax equal to 1% of the fair market value of any stock repurchased by covered corporations during a taxable year, subject to certain limits and provisions. The excise tax is effective beginning in 2023. There was no impact to our financial condition or result of operations as a result of this tax.
74
Table of Contents
Regulatory Capital Requirements
Together with the Bank, we are subject to various regulatory capital requirements administered by federal banking agencies. Failure to meet minimum capital requirements may result in certain actions by regulators that, if enforced, could have a direct material effect on our financial statements. At December 31, 2024 and 2023, we and the Bank were in compliance with all applicable regulatory capital requirements, and the Bank was classified as “well capitalized” for purposes of the prompt corrective action regulations of the Federal Reserve. As we deploy capital and continue to grow operations, regulatory capital levels may decrease depending on the level of earnings. However, we expect to monitor and control growth in order to remain “well capitalized” under applicable regulatory guidelines and in compliance with all applicable regulatory capital standards. While we are currently classified as “well capitalized,” an extended economic recession could adversely impact our reported and regulatory capital ratios.
The following table presents our regulatory capital ratios, as well as those of the Bank, at the dates indicated:
| (Dollars in thousands) | December 31, 2024 | December 31, 2023 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Origin Bancorp, Inc. | Amount | Ratio | Amount | Ratio | |||||||||
| Common equity Tier 1 capital (to risk-weighted assets) | $ | 1,085,860 | 13.32 | % | $ | 1,012,916 | 11.83 | % | |||||
| Tier 1 capital (to risk-weighted assets) | 1,101,766 | 13.52 | 1,028,729 | 12.01 | |||||||||
| Total capital (to risk-weighted assets) | 1,339,735 | 16.44 | 1,286,604 | 15.02 | |||||||||
| Tier 1 capital (to average total consolidated assets) | 1,101,766 | 11.08 | 1,028,729 | 10.50 | |||||||||
| Origin Bank | |||||||||||||
| Common equity Tier 1 capital (to risk-weighted assets) | $ | 1,075,768 | 13.29 | % | $ | 1,019,732 | 11.95 | % | |||||
| Tier 1 capital (to risk-weighted assets) | 1,075,768 | 13.29 | 1,019,732 | 11.95 | |||||||||
| Total capital (to risk-weighted assets) | 1,239,644 | 15.31 | 1,188,000 | 13.92 | |||||||||
| Tier 1 capital (to average total consolidated assets) | 1,075,768 | 10.89 | 1,019,732 | 10.45 |
FY 2023 10-K MD&A
SEC filing source: 0001516912-24-000027.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis presents our financial condition and results of operations on a consolidated basis. However, we conduct all of our material business operations through our wholly-owned bank subsidiary, Origin Bank, and the discussion and analysis that follows primarily relates to activities conducted at the Bank level.
The following discussion and analysis should be read in conjunction with our consolidated financial statements and related notes contained in Item 8 of this report. To the extent that this discussion describes prior performance, the descriptions relate only to the periods listed, which may not be indicative of our future financial outcomes. In addition to historical information, this discussion contains forward-looking statements that involve risks, uncertainties and assumptions that could cause results to differ materially from management’s expectations. Factors that could cause such differences are discussed in the sections titled "Cautionary Note Regarding Forward-Looking Statements" and "Item 1A. Risk Factors." We assume no obligation to update any of these forward-looking statements.
Discussion in this Form 10-K includes results of operations and financial condition for 2023 and 2022 and year-over-year comparisons between 2023 and 2022. For discussion on results of operations and financial condition pertaining to 2022 and 2021 and year-over-year comparisons between 2022 and 2021, please refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2022, filed with the SEC on February 22, 2023.
Critical Accounting Policies and Estimates
Our consolidated financial statements are prepared in accordance with U.S. GAAP and with general practices within the financial services industry. Application of these principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under current circumstances. These assumptions form the basis for our judgments about the carrying values of assets and liabilities that are not readily available from independent, objective sources. We evaluate our estimates on an ongoing basis. Use of alternative assumptions may have resulted in significantly different estimates. Actual results may differ from these estimates. Please refer to Note 1 — Significant Accounting Policies to our consolidated financial statements contained in Item 8 of this report for a full discussion of our accounting policies, including estimates.
We have identified the following accounting estimates that, due to the difficult, subjective or complex judgments and assumptions inherent in those estimates and the potential sensitivity of the financial statements to those judgments and assumptions, are critical to an understanding of our financial condition and results of operations. We believe that the judgments, estimates and assumptions used in the preparation of the financial statements are appropriate.
Allowance for Loan Credit Losses. The allowance for loan credit losses (“ALCL”) represents the estimated losses for loans accounted for on an amortized cost basis. Expected losses are calculated using relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. We evaluate loans held for investment ("LHFI") on a pool basis with pools of loans characterized by loan type, collateral, industry, internal credit risk rating and FICO score. The amount of the ALCL is affected by loan charge-offs, which decrease the allowance, recoveries on loans previously charged off, which increase the allowance, as well as the provision for loan credit losses charged to income, which increases the allowance. In determining the provision for loan credit losses, management monitors fluctuations in the allowance resulting from actual charge-offs and recoveries and periodically reviews the size and composition of the loan portfolio in light of current and forecasted economic conditions. If actual losses exceed the amount of ALCL, it could materially and adversely affect our earnings. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available. Credit losses are charged against the ALCL when management believes the loss is confirmed.
50
Table of Contents
Loan Acquisition Accounting. We account for our mergers/acquisitions under Accounting Standards Codification (“ASC”) Topic 805, Business Combinations, which requires the use of the acquisition method of accounting. All identifiable assets acquired, including loans, are recorded at fair value. The fair value for acquired loans at the time of acquisition or merger is based on a variety of factors, including discounted expected cash flows, adjusted for estimated prepayments and credit losses. In accordance with ASC 326, the fair value adjustment is recorded as premium or discount to the unpaid principal balance of each acquired loan. Loans that have been identified as having experienced a more-than-insignificant deterioration in credit quality since origination is a purchase credit deteriorated (“PCD”) loan. The net premium or discount on PCD loans is adjusted by the Company’s allowance for credit losses recorded at the time of merger/acquisition. The remaining net premium or discount is accreted or amortized into interest income over the remaining life of the loan using the effective interest rate method. The net premium or discount on loans that are not classified as PCD (“non-PCD”), that includes credit and non-credit components, is accreted or amortized into interest income over the remaining life of the loan using a constant yield method. We then record the necessary allowance for credit losses on the non-PCD loans through provision for loan credit losses expense.
In the first quarter of 2020, U.S. federal regulatory authorities issued an interim final rule that provided banking organizations that adopted the Current Expected Credit Loss (“CECL”) methodology during the 2020 calendar year with the option to delay the regulatory capital impact for up to two years (beginning January 1, 2020), followed by a three-year transition period. We elected to use the two-year delay of CECL’s impact on our regulatory capital (from January 1, 2020, through December 31, 2021), followed by the three-year transition period of CECL’s initial impact on our regulatory capital (from January 1, 2022, through December 31, 2024), and, accordingly, we began to amortize the CECL adoption impact to our regulatory capital beginning on January 1, 2022. The amount representing the CECL impact to the Company’s regulatory capital that will be ratably transitioning back into regulatory capital over the transition period is $2.5 million and $5.1 million at December 31, 2023 and 2022, respectively.
Mortgage Servicing Rights. We recognize the rights to service mortgage loans based on the estimated fair value of the mortgage servicing right ("MSR") when loans are sold and the associated servicing rights are retained. We elected to account for the MSR at fair value.
The fair value of the MSR is determined using a valuation model administered by a third-party that calculates the present value of estimated future net servicing income. The model incorporates assumptions that market participants use in estimating future net servicing income, including estimates of prepayment speeds, discount rate, default rates, cost to service (including delinquency and foreclosure costs), escrow account earnings, contractual servicing fee income and other ancillary income such as late fees. Management reviews all significant assumptions quarterly. Mortgage loan prepayment speeds, a key assumption in the model, is the annual rate at which borrowers are forecasted to repay their mortgage loan principal. The discount rate used to determine the present value of estimated future net servicing income, another key assumption in the model, is an estimate of the rate of return investors in the market would require for an asset with similar risk. Both assumptions can, and generally will, change as market conditions and interest rates change. Estimating prepayment speed and/or discount rates within ranges that market participants would use in determining the fair value of the MSR requires significant management judgment.
General
We are a financial holding company headquartered in Ruston, Louisiana. Our wholly-owned bank subsidiary, Origin Bank, was founded in 1912 in Choudrant, Louisiana. Deeply rooted in our 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 we serve. We provide a broad range of financial services and currently has over 60 locations from Dallas/Fort Worth, East Texas and Houston, across North Louisiana and into Mississippi. In early 2024, we entered our new Southeast market with two planned banking locations in Mobile, Alabama and Fort Walton Beach, Florida. As a financial holding company operating through one segment, we generate the majority of our revenue from interest earned on loans and investments, service charges and fees on deposit accounts.
We incur interest expense on deposits and other borrowed funds and noninterest expense, such as salaries and employee benefits and occupancy expenses. We analyze our ability to maximize income generated from interest earning assets and expense of our liabilities through our net interest margin. Net interest margin is a ratio calculated as net interest income divided by average interest-earning assets. Net interest income is the difference between interest income on interest-earning assets, such as loans, securities and interest-bearing cash, and interest expense on interest-bearing liabilities, such as deposits and borrowings. Net interest spread is the average yield on interest-earning assets minus the average rate on interest-bearing liabilities.
51
Table of Contents
Changes in market interest rates and the interest rates we earn on interest-earning assets or pay on interest-bearing liabilities, as well as in the volume and types of interest-earning assets, interest-bearing and noninterest-bearing liabilities and stockholders’ equity, are usually the largest drivers of periodic changes in net interest spread, net interest margin and net interest income. Fluctuations in market interest rates are driven by many factors, including governmental monetary policies, inflation, deflation, macroeconomic developments, changes in unemployment, the money supply, political and international conditions and conditions in domestic and foreign financial markets. Periodic changes in the volume and types of loans in our loan portfolio are affected by, among other factors, economic and competitive conditions, as well as developments affecting the real estate, technology, financial services, insurance, transportation and manufacturing sectors within our target markets.
Results of Operations
| At and for the Years Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands, except per share amounts) | 2023 | 2022 | 2021 | |||||||
| Net income | $ | 83,800 | $ | 87,715 | $ | 108,546 | ||||
| Financial ratios: | ||||||||||
| ROAA(1) | 0.84 | % | 1.01 | % | 1.45 | % | ||||
| ROAE(1) | 8.38 | 10.81 | 15.79 | |||||||
| Capital ratio: | ||||||||||
| Book value per common share | $ | 34.30 | $ | 30.90 | $ | 30.75 |
____________________________
(1)All average balances are calculated using average daily balances.
Net Interest Income and Net Interest Margin
Net interest income for the year ended December 31, 2023, was $299.6 million, an increase of $24.3 million, or 8.8%, compared to the year ended December 31, 2022. Increases in interest rates and average interest-earning assets drove increases of $129.4 million and $67.4 million, respectively, in total interest income. The increase in total interest income was partially offset by a $172.5 million increase in interest expense, of which $163.5 million of the increase was driven by increases in interest rates.
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. The Federal Funds target rate range had increased 525 basis points starting with the Federal Reserve Board’s first rate increase in 2022, and in order to remain competitive as market interest rates increased, we increased interest rates paid on our deposits. Increases in interest rates contributed $107.8 million to the total increase in interest income earned on total LHFI during the year ended December 31, 2023, while rising interest rates increased our total deposit interest expense and FHLB advances and other borrowings interest expense by $152.6 million and $10.3 million, respectively, during the same period.
Interest income earned on LHFI during the year ended December 31, 2023, increased in all loan categories when compared to the year ended December 31, 2022. Interest income earned on real estate loans and commercial and industrial loans contributed $112.5 million and $65.3 million, respectively, of the $181.1 million total increase in interest income earned on LHFI when compared to the year ended December 31, 2022. Increases in average balances and interest rates drove $57.3 million and $55.2 million, respectively, of the total increase in interest income earned on real estate loans, while increases in interest rates drove $44.9 million of the $65.3 million increase in interest income earned on commercial and industrial loans for the comparable periods.
Purchase accounting accretion on acquired loans was $2.0 million for the year ended December 31, 2023, with remaining purchase accounting net loan discounts totaling $222,000 at December 31, 2023. Net purchase accounting accretion income on deposits and subordinated indebtedness totaled $124,000 for the year ended December 31, 2023, bringing the impact from purchase accounting treatment on total net interest income to $2.1 million for the year ended December 31, 2023. Net purchase accounting accretion was $3.3 million during the year ended December 31, 2022.
52
Table of Contents
Towards the end of the first quarter of 2023, in response to the uncertainty in the marketplace surrounding the bank failures that occurred during this time, we strategically borrowed and held approximately $700.0 million in excess cash for contingency liquidity. This excess liquidity was held at a weighted-average rate of 5.17% and added $130.0 million in average interest-bearing assets for the year ended December 31, 2023, which negatively impacted the fully tax-equivalent net interest margin (“NIM-FTE”) by 10 basis points. The $700.0 million in excess cash was repaid by June 30, 2023.
During the third quarter of 2023, we made a strategic decision to sell available for sale investment securities with a book value of $181.9 million, and realized a loss of $7.2 million, in order to use the proceeds to pay down FHLB advances. The impact on the NIM-FTE for the year ended December 31, 2023, was three basis points. While the associated loss resulted in an $0.15 negative impact to diluted EPS for the year ended December 31, 2023, the difference between the relatively low yield on securities sold and the higher cost of FHLB advances was an attractive trade-off, with an estimated annualized positive forward impact to NIM-FTE of 11 basis points, an estimated annualized forward diluted EPS benefit of approximately $0.11 and an estimated earn-back period of 1.7 years. The estimated metrics above use our annualized third quarter of 2023 net income, less any non-operating income items, and added the estimated annualized tax-effected net interest income using a weighted average tax-effected yield of 3.08% on the securities sold and an expected interest rate of 5.62% on the FHLB advances paid off.
During the month ended December 31, 2023, we sold available for sale investment securities with a book value of $78.9 million, and realized a loss of $4.6 million. We intend to use the proceeds in order to support loan growth in our markets, including our new Southeast market; however, in the interim, the proceeds will be held in our interest-earning deposits with banks with an estimated annual yield of 5.4%. Due to the timing of this transaction, it had no impact on our NIM-FTE for the year ended December 31, 2023. While the associated loss resulted in an $0.11 negative impact to diluted EPS for the year ended December 31, 2023, the difference between the relatively low yield on the securities sold and the higher yield of either interest-earning deposits in banks and/or new loan originations as we deploy proceeds was an attractive trade-off. Depending on how long it takes to deploy from cash to loans, we estimate an annualized positive forward impact to NIM-FTE of three to five basis points, an estimated annualized forward diluted EPS benefit of approximately $0.06 to $0.11, and an estimated earn-back period of 1.9 to 1.1 years. The metrics above used the estimated annualized tax-effected net interest income generated in excess of the weighted average tax-effected yield of 2.04% on the securities sold compared to an estimated interest yield of 5.4% if the proceeds are invested in interest-earning deposits at other banks, or 7.7% if the proceeds are used to fund new loan production.
The NIM-FTE was 3.23% for the year ended December 31, 2023, a 19 basis point decrease from the year ended December 31, 2022. The decrease was primarily due to 83 basis points of margin compression experienced during the year ended December 31, 2023, and reflected a 240 basis point increase in interest rates paid on total interest-bearing liabilities offset by a 157 basis point increase in the yield earned on interest-earning assets for the year ended December 31, 2023. The increase in the Federal Funds rate, and the pace at which it increased, caused a shift in average deposit balances reflected in increases of $782.5 million, or 127.0%, in average time deposit balances, and a $413.1 million, or 18.5%, increase in money market deposit balances compared to the year ended December 31, 2022. The change in market interest rates driven primarily by the Federal Funds rate increases during the intervening period was also reflected in the decline of $275.1 million, or 11.4%, in average noninterest-bearing deposits for the year ended December 31, 2023, compared to the year ended December 31, 2022.
53
Table of Contents
The following table presents average consolidated balance sheet information, interest income, interest expense and the corresponding average yields earned and rates paid for the year ended December 31, 2023, 2022 and 2021.
| Years Ended December 31, | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||||||||||||||||||||||
| (Dollars in thousands)Assets | Average Balance(1) | Income/Expense | Yield/Rate | Average Balance(1) | Income/Expense | Yield/Rate | Average Balance(1) | Income/Expense | Yield/Rate | |||||||||||||||||||||||
| Commercial real estate | $ | 2,404,530 | $ | 135,117 | 5.62 | % | $ | 1,951,246 | $ | 88,175 | 4.52 | % | $ | 1,501,890 | $ | 61,804 | 4.12 | % | ||||||||||||||
| Construction/land/land development | 1,015,178 | 69,630 | 6.86 | 708,758 | 36,352 | 5.13 | 528,618 | 21,914 | 4.15 | |||||||||||||||||||||||
| Residential real estate | 1,629,589 | 81,964 | 5.03 | 1,143,190 | 49,635 | 4.34 | 916,039 | 37,045 | 4.04 | |||||||||||||||||||||||
| Commercial and industrial | 2,054,081 | 155,842 | 7.59 | 1,675,719 | 90,499 | 5.40 | 1,627,077 | 67,064 | 4.12 | |||||||||||||||||||||||
| Mortgage warehouse lines of credit | 314,079 | 21,476 | 6.84 | 420,639 | 18,732 | 4.45 | 753,588 | 27,470 | 3.65 | |||||||||||||||||||||||
| Consumer | 24,627 | 1,918 | 7.79 | 20,913 | 1,444 | 6.91 | 16,764 | 972 | 5.80 | |||||||||||||||||||||||
| LHFI | 7,442,084 | 465,947 | 6.26 | 5,920,465 | 284,837 | 4.81 | 5,343,976 | 216,269 | 4.05 | |||||||||||||||||||||||
| Loans held for sale | 18,055 | 868 | 4.81 | 32,272 | 1,313 | 4.07 | 68,917 | 2,512 | 3.65 | |||||||||||||||||||||||
| Loans receivable | 7,460,139 | 466,815 | 6.26 | 5,952,737 | 286,150 | 4.81 | 5,412,893 | 218,781 | 4.04 | |||||||||||||||||||||||
| Investment securities-taxable | 1,295,871 | 31,682 | 2.44 | 1,497,226 | 27,795 | 1.86 | 899,532 | 14,555 | 1.62 | |||||||||||||||||||||||
| Investment securities-non-taxable | 214,232 | 5,098 | 2.38 | 270,701 | 7,172 | 2.65 | 280,157 | 6,337 | 2.26 | |||||||||||||||||||||||
| Non-marketable equity securities held in other financial institutions | 67,956 | 3,408 | 5.01 | 58,441 | 1,802 | 3.08 | 48,970 | 1,181 | 2.41 | |||||||||||||||||||||||
| Interest-bearing deposits in banks | 318,559 | 16,388 | 5.14 | 349,484 | 3,685 | 1.05 | 418,034 | 802 | 0.19 | |||||||||||||||||||||||
| Total interest-earning assets | 9,356,757 | 523,391 | 5.59 | 8,128,589 | 326,604 | 4.02 | 7,059,586 | 241,656 | 3.42 | |||||||||||||||||||||||
| Noninterest-earning assets(2) | 584,263 | 557,642 | 411,341 | |||||||||||||||||||||||||||||
| Total assets | $ | 9,941,020 | $ | 8,686,231 | $ | 7,470,927 | ||||||||||||||||||||||||||
| Liabilities and Stockholders’ Equity | ||||||||||||||||||||||||||||||||
| Liabilities | ||||||||||||||||||||||||||||||||
| Interest-bearing liabilities | ||||||||||||||||||||||||||||||||
| Savings and interest-bearing transaction accounts | $ | 4,725,929 | $ | 144,324 | 3.05 | % | $ | 4,066,981 | $ | 29,025 | 0.71 | % | $ | 3,640,713 | $ | 8,842 | 0.24 | % | ||||||||||||||
| Time deposits | 1,398,734 | 52,133 | 3.73 | 616,197 | 4,484 | 0.73 | 607,742 | 4,576 | 0.75 | |||||||||||||||||||||||
| Total interest-bearing deposits | 6,124,663 | 196,457 | 3.21 | 4,683,178 | 33,509 | 0.72 | 4,248,455 | 13,418 | 0.32 | |||||||||||||||||||||||
| FHLB advances & other borrowings | 327,792 | 17,258 | 5.26 | 444,426 | 9,411 | 2.12 | 337,076 | 4,654 | 1.38 | |||||||||||||||||||||||
| Subordinated indebtedness | 198,856 | 10,119 | 5.09 | 176,028 | 8,406 | 4.78 | 157,304 | 7,332 | 4.66 | |||||||||||||||||||||||
| Total interest-bearing liabilities | 6,651,311 | 223,834 | 3.37 | 5,303,632 | 51,326 | 0.97 | 4,742,835 | 25,404 | 0.54 | |||||||||||||||||||||||
| Noninterest-bearing liabilities | ||||||||||||||||||||||||||||||||
| Noninterest-bearing deposits | 2,147,019 | 2,422,132 | 1,905,045 | |||||||||||||||||||||||||||||
| Other liabilities(2) | 142,786 | 148,984 | 135,399 | |||||||||||||||||||||||||||||
| Total liabilities | 8,941,116 | 7,874,748 | 6,783,279 | |||||||||||||||||||||||||||||
| Stockholders’ Equity | 999,904 | 811,483 | 687,648 | |||||||||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 9,941,020 | $ | 8,686,231 | $ | 7,470,927 | ||||||||||||||||||||||||||
| Net interest spread | 2.22 | % | 3.05 | % | 2.88 | % | ||||||||||||||||||||||||||
| Net interest income and margin | $ | 299,557 | 3.20 | $ | 275,278 | 3.39 | $ | 216,252 | 3.06 | |||||||||||||||||||||||
| Net interest income and margin - (tax equivalent)(3) | $ | 302,132 | 3.23 | $ | 278,403 | 3.42 | $ | 219,155 | 3.10 |
____________________________
(1)Nonaccrual loans are included in their respective loan category for the purpose of calculating the yield earned. All average balances are daily average balances.
(2)Includes Government National Mortgage Association ("GNMA") repurchase average balances of $1.1 million, $33.6 million, $53.9 million for the year ended December 31, 2023, 2022 and 2021, 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 second half of 2022, the Company entered into an agreement to sell its GNMA MSR portfolio, which met all final sale conditions in early 2023. The Company derecognized the related GNMA repurchase asset and offsetting liability during the quarter ended March 31, 2023. For more information on the GNMA repurchase option, see Note 9 — Mortgage Banking in the notes to our consolidated financial statements.
(3)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 and income from tax-exempt investments, and tax credits were computed using a federal income tax rate of 21%.
54
Table of Contents
Rate/Volume Analysis
The following tables present the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities. It distinguishes between the changes related to outstanding balances and those due to changes in interest rates. The change in interest attributable to rate changes has been determined by applying the change in rate between periods to average balances outstanding in the earlier period. The change in interest due to volume has been determined by applying the rate from the earlier period to the change in average balances outstanding between periods. For purposes of the below table, changes attributable to both rate and volume that cannot be segregated, including the difference in day count, have been allocated to rate.
| Year Ended December 31, 2023 vs. Year Ended December 31, 2022 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands)Interest-earning assets | Increase (Decrease) due to Change in | |||||||||
| Loans: | Volume | Yield/Rate | Total Change | |||||||
| Commercial real estate | $ | 20,483 | $ | 26,459 | $ | 46,942 | ||||
| Construction/land/land development | 15,716 | 17,562 | 33,278 | |||||||
| Residential real estate | 21,118 | 11,211 | 32,329 | |||||||
| Commercial and industrial | 20,434 | 44,909 | 65,343 | |||||||
| Mortgage warehouse lines of credit | (4,745) | 7,489 | 2,744 | |||||||
| Consumer | 256 | 218 | 474 | |||||||
| Loans held for sale | (578) | 133 | (445) | |||||||
| Loans receivable | 72,684 | 107,981 | 180,665 | |||||||
| Investment securities-taxable | (3,738) | 7,625 | 3,887 | |||||||
| Investment securities-non-taxable | (1,496) | (578) | (2,074) | |||||||
| Non-marketable equity securities held in other financial institutions | 293 | 1,313 | 1,606 | |||||||
| Interest-bearing deposits in banks | (326) | 13,029 | 12,703 | |||||||
| Total interest-earning assets | 67,417 | 129,370 | 196,787 | |||||||
| Interest-bearing liabilities | ||||||||||
| Savings and interest-bearing transaction accounts | 4,703 | 110,596 | 115,299 | |||||||
| Time deposits | 5,694 | 41,955 | 47,649 | |||||||
| FHLB advances & other borrowings | (2,470) | 10,317 | 7,847 | |||||||
| Subordinated indebtedness | 1,090 | 623 | 1,713 | |||||||
| Total interest-bearing liabilities | 9,017 | 163,491 | 172,508 | |||||||
| Net interest income | $ | 58,400 | $ | (34,121) | $ | 24,279 |
55
Table of Contents
| Year Ended December 31, 2022 vs. Year Ended December 31, 2021 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands)Interest-earning assets | Increase (Decrease) due to Change in | |||||||||
| Loans: | Volume | Yield/Rate | Total Change | |||||||
| Commercial real estate | $ | 18,491 | $ | 7,880 | $ | 26,371 | ||||
| Construction/land/land development | 7,468 | 6,970 | 14,438 | |||||||
| Residential real estate | 9,186 | 3,404 | 12,590 | |||||||
| Commercial and industrial | 2,005 | 21,430 | 23,435 | |||||||
| Mortgage warehouse lines of credit | (12,137) | 3,399 | (8,738) | |||||||
| Consumer | 240 | 232 | 472 | |||||||
| Loans held for sale | (1,336) | 137 | (1,199) | |||||||
| Loans receivable | 23,917 | 43,452 | 67,369 | |||||||
| Investment securities-taxable | 9,671 | 3,569 | 13,240 | |||||||
| Investment securities-non-taxable | (214) | 1,049 | 835 | |||||||
| Non-marketable equity securities held in other financial institutions | 229 | 392 | 621 | |||||||
| Interest-bearing deposits in banks | (131) | 3,014 | 2,883 | |||||||
| Total interest-earning assets | 33,472 | 51,476 | 84,948 | |||||||
| Interest-bearing liabilities | ||||||||||
| Savings and interest-bearing transaction accounts | 1,035 | 19,148 | 20,183 | |||||||
| Time deposits | 64 | (156) | (92) | |||||||
| FHLB advances & other borrowings | 1,482 | 3,275 | 4,757 | |||||||
| Subordinated indebtedness | 873 | 201 | 1,074 | |||||||
| Total interest-bearing liabilities | 3,454 | 22,468 | 25,922 | |||||||
| Net interest income | $ | 30,018 | $ | 29,008 | $ | 59,026 |
56
Table of Contents
Provision for Credit Losses
We recorded a provision expense of $16.8 million for the year ended December 31, 2023, a $7.9 million decrease from $24.7 million for the year ended December 31, 2022. The decrease was primarily due to the $14.9 million provision for loan credit losses on non-PCD loans associated with the BTH merger that occurred on August 1, 2022, offset by an increase in loan provision primarily due to loan growth during the intervening period, as well as increases in required reserves on individually evaluated loans at December 31, 2023, compared to December 31, 2022. In addition, we recorded a release of credit loss provision of $836,000 on our investment securities during the year ended December 31, 2023, an improvement of $1.6 million from a provision expense of $732,000 during the year ended December 31, 2022. Net charge-offs were $7.8 million during the year ended December 31, 2023, compared to $4.6 million during the year ended December 31, 2022. The ALCL to nonperforming LHFI was 321.66% at December 31, 2023, compared to 876.87% at December 31, 2022, primarily driven by a $20.2 million increase in nonperforming LHFI compared to December 31, 2022. The increase in nonperforming loans was driven by increases of $14.5 million and $5.3 million in commercial and industrial and nonperforming residential real estate loans, respectively.
The provision for credit losses, which includes the provisions for loan losses, off-balance sheet commitments and investment security credit losses, is based on management's assessment of the adequacy of our allowance for credit losses ("ACL") for loans, securities and our reserve for off-balance sheet lending commitments. Factors impacting the provision include inherent risk characteristics in our loan portfolio, the level of nonperforming loans and net charge-offs, both current and historic, local economic and credit conditions, the direction of the change in collateral values, reasonable and supportable forecasts, and the funding probability on unfunded lending commitments. The provision for credit losses is charged against earnings in order to maintain our allowance for credit losses, which reflects management's best estimate of life of loan credit losses inherent in our loan portfolio at the balance sheet date, investment security credit losses and our reserve for off-balance sheet lending commitments, which reflects management's best estimate of losses inherent in our legally binding lending-related commitments. The allowance is increased by the provision for loan credit losses and decreased by charge-offs, net of recoveries.
Noninterest Income
The table below presents the various components of and changes in our noninterest income for the periods indicated.
| (Dollars in thousands) | Years Ended December 31, | 2023 vs. 2022 | 2022 vs. 2021 | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Noninterest income: | 2023 | 2022 | 2021 | $ Change | % Change | $ Change | % Change | |||||||||||||||||||||||
| Insurance commission and fee income | $ | 25,085 | $ | 22,869 | $ | 13,098 | $ | 2,216 | 9.7 | % | $ | 9,771 | 74.6 | % | ||||||||||||||||
| Service charges and fees | 18,803 | 17,669 | 15,049 | 1,134 | 6.4 | 2,620 | 17.4 | |||||||||||||||||||||||
| Mortgage banking revenue | 3,356 | 6,722 | 12,927 | (3,366) | (50.1) | (6,205) | (48.0) | |||||||||||||||||||||||
| Other fee income | 3,871 | 3,530 | 2,879 | 341 | 9.7 | 651 | 22.6 | |||||||||||||||||||||||
| Swap fee income | 1,277 | 457 | 814 | 820 | N/M | (357) | (43.9) | |||||||||||||||||||||||
| (Loss) gain on sales of securities, net | (11,635) | 1,664 | 1,748 | (13,299) | N/M | (84) | (4.8) | |||||||||||||||||||||||
| Limited partnership investment gain (loss) income | 405 | (199) | 5,701 | 604 | N/M | (5,900) | (103.5) | |||||||||||||||||||||||
| Gain (loss) on sales and disposals of other assets, net | 64 | (175) | (185) | 239 | N/M | 10 | (5.4) | |||||||||||||||||||||||
| Change in fair value of equity investments | 10,096 | — | — | 10,096 | N/A | — | N/A | |||||||||||||||||||||||
| Other income | 7,013 | 4,737 | 10,162 | 2,276 | 48.0 | (5,425) | (53.4) | |||||||||||||||||||||||
| Total noninterest income | $ | 58,335 | $ | 57,274 | $ | 62,193 | $ | 1,061 | 1.9 | $ | (4,919) | (7.9) | ||||||||||||||||||
| ____________________________N/M = Not meaningful.N/A = Not applicable. |
57
Table of Contents
Noninterest income for the year ended December 31, 2023, increased by $1.1 million, or 1.9%, to $58.3 million, compared to $57.3 million for the year ended December 31, 2022. The increase was primarily due to increases of $10.1 million, $2.3 million and $2.2 million in the change in fair value of equity investments, other noninterest income and insurance commission and fee income, respectively. The BTH merger contributed $1.8 million of the noninterest income increase between the two periods, primarily reflected in service charges and fee income. The increases were partially offset by an increase of $13.3 million in the loss on sales of securities, net, and a decrease of $3.4 million in mortgage banking revenue, respectively.
Insurance commission and fee income. The $2.2 million increase in insurance commission and fee income was mainly due to increases in new commercial accounts combined with higher contingency income earned due to lower claims for catastrophic events experienced by our insurance agency counterparties during the year ended December 31, 2023, compared to the year ended December 31, 2022.
Mortgage banking revenue. The $3.4 million decrease in mortgage banking revenue compared to the year ended December 31, 2022, was primarily due to a slowdown in the residential housing market brought on by higher mortgage interest rates, and in some key markets, continued housing supply shortages, leading to overall lower lending during the period. During December 2023 and January 2024, the Company solicited non-binding indications of interest with respect to the proposed sale of substantially all of its mortgage servicing rights asset and recognized an impairment of $1.8 million. The Company plans to sell approximately $17.4 million in mortgage servicing rights, representing approximately $1.39 billion in unpaid principal balances, subject to successful negotiation of a definitive purchase and sale agreement and satisfaction of all closing conditions. Late in the year ended December 31, 2022, we recorded a $2.0 million impairment on the held for sale GNMA MSR portfolio. We sold the GNMA MSR, with no significant additional gain or loss realized, and derecognized the related GNMA repurchase asset and offsetting liability early in the year ended December 31, 2023.
(Loss) gain on sales of securities, net. The loss on sales of securities was due to the sale of available for sale investment securities with a book value of $260.8 million, which realized a loss on sale of $11.8 million during the second half of 2023. We used the proceeds from the sales to pay down FHLB advances and support loan growth in our markets. Please see the Net Interest Income and Net Interest Margin section above for more information on these transactions.
Change in fair value of equity investments. The $10.1 million increase in change in fair value of equity investments was due to a gain realized from a positive valuation adjustment on one of our non-marketable equity securities, which qualified for the practical expedient under which we carry these securities at cost adjusted for any observable transactions during the period, less any impairment. During the year ended December 31, 2023, we observed multiple orderly transactions for identical equity securities indicating a price change had occurred and adjusted our basis upwards accordingly.
Other noninterest income. The $2.3 million increase in other noninterest income was primarily due to a positive fair value adjustment of our municipal securities of $726,000 for the year ended December 31, 2023, compared to a negative fair value adjustment of $854,000 for the year ended December 31, 2022.
58
Table of Contents
Noninterest Expense
The following table presents the significant components of noninterest expense for the periods indicated:
| (Dollars in thousands) | Years Ended December 31, | 2023 vs. 2022 | 2022 vs. 2021 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Noninterest expense: | 2023 | 2022 | 2021 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||
| Salaries and employee benefits | $ | 138,819 | $ | 118,971 | $ | 93,026 | $ | 19,848 | 16.7 | % | $ | 25,945 | 27.9 | % | |||||||||||
| Occupancy and equipment, net | 26,783 | 20,203 | 17,347 | 6,580 | 32.6 | 2,856 | 16.5 | ||||||||||||||||||
| Data processing | 11,590 | 10,456 | 9,117 | 1,134 | 10.8 | 1,339 | 14.7 | ||||||||||||||||||
| Intangible asset amortization | 9,628 | 5,488 | 844 | 4,140 | 75.4 | 4,644 | N/M | ||||||||||||||||||
| Office and operations | 10,834 | 8,120 | 6,399 | 2,714 | 33.4 | 1,721 | 26.9 | ||||||||||||||||||
| Professional services | 5,931 | 3,813 | 3,644 | 2,118 | 55.5 | 169 | 4.6 | ||||||||||||||||||
| Loan-related expenses | 5,035 | 6,097 | 7,688 | (1,062) | (17.4) | (1,591) | (20.7) | ||||||||||||||||||
| Advertising and marketing | 5,986 | 4,431 | 3,438 | 1,555 | 35.1 | 993 | 28.9 | ||||||||||||||||||
| Electronic banking | 4,712 | 3,958 | 3,563 | 754 | 19.1 | 395 | 11.1 | ||||||||||||||||||
| Franchise tax expense | 3,334 | 3,582 | 2,538 | (248) | (6.9) | 1,044 | 41.1 | ||||||||||||||||||
| Regulatory assessments | 6,456 | 3,547 | 2,904 | 2,909 | 82.0 | 643 | 22.1 | ||||||||||||||||||
| Communications | 1,527 | 1,246 | 1,574 | 281 | 22.6 | (328) | (20.8) | ||||||||||||||||||
| Merger-related expense | — | 6,171 | — | (6,171) | (100.0) | 6,171 | N/A | ||||||||||||||||||
| Other expenses | 4,581 | 4,336 | 4,697 | 245 | 5.7 | (361) | (7.7) | ||||||||||||||||||
| Total noninterest expense | $ | 235,216 | $ | 200,419 | $ | 156,779 | $ | 34,797 | 17.4 | $ | 43,640 | 27.8 |
____________________________
N/M = Not meaningful.
N/A = Not applicable.
Noninterest expense for the year ended December 31, 2023, increased by $34.8 million, or 17.4%, to $235.2 million, compared to $200.4 million for the year ended December 31, 2022. The BTH merger contributed $18.1 million the total increase, excluding merger-related expenses.
Salaries and employee benefits. The $19.8 million increase in salaries and employee benefits expenses was primarily driven by increases of $15.0 million, $1.2 million and $1.1 million in salary expense, incentive compensation and medical self-insurance costs, respectively, for the year ended December 31, 2023, compared to the year ended December 31, 2022.
•The BTH merger contributed $7.5 million to the total salaries and employee benefits increase, primarily due to an additional seven months of BTH expense during the year ended December 31, 2023, compared to five months of BTH expense during the year ended December 31, 2022.
•The impact of the cost of living increases made in August 2022 and annual cost of living adjustments and raises made on March 1, 2023, increased the comparative change in salaries and employee benefits between the two periods.
Occupancy and equipment, net. The $6.6 million increase was primarily due to the BTH merger that closed on August 1, 2022, which contributed $3.3 million to the total increase. Additionally, the increase was due to the addition of two new banking locations and two mortgage production offices being added during the intervening period.
Intangible asset amortization expense. The $4.1 million increase was primarily due to the core deposit intangible established in conjunction with the BTH merger.
Office and operations. These increases were mainly due to increases in connection with the BTH merger.
Professional services. The increase was mainly due to a $1.1 million increase in consulting expense.
Regulatory assessment. The $2.9 million increase in regulatory assessments was driven primarily by an increase in the blended FDIC’s Uniform Assessment rate to 7.10% at December 31, 2023, from 4.09% at December 31, 2022, which was primarily the result of growth in our average assets during the intervening period.
59
Table of Contents
Merger-related expense. The $6.2 million merger-related expenses in 2022 were associated with the BTH merger that was closed on August 1, 2022, while no comparable expense occurred during the year ended December 31, 2023.
Income Tax Expense
For the year ended December 31, 2023, we recognized income tax expense of $22.1 million, compared to $19.7 million for the year ended December 31, 2022. Our effective tax rate was 20.9% for the year ended December 31, 2023, compared to 18.4% for the year ended December 31, 2022. The effective tax rate was higher for the year ended December 31, 2023, compared to the year ended December 31, 2022, primarily due to higher state income taxes as a result of higher state income, as well as an increase in stock compensation tax expense during the year ended December 31, 2023.
Comparison of Financial Condition at December 31, 2023, and December 31, 2022
General
Total assets increased by $36.5 million, or 0.4%, to $9.72 billion at December 31, 2023, from $9.69 billion at December 31, 2022. The increase in total assets is primarily due to an increase of $570.9 million, or 8.1%, in our loans held for investment (“LHFI”). LHFI was $7.66 billion at December 31, 2023, compared to $7.09 billion at December 31, 2022. The increase was partially offset by decreases of $387.9 million and $78.5 million in available for sale securities and cash and cash equivalents, respectively. Available for sale securities and cash and cash equivalents were $1.25 billion and $280.4 million at December 31, 2023, respectively compared to $1.64 billion and $359.0 million at December 31, 2022, respectively.
Federal Home Loan Bank advances, repurchase obligations and other borrowings decreased $555.6 million, or 86.9%, to $83.6 million at December 31, 2023, from $639.2 million at December 31, 2022, offset by a $475.4 million, or 6.1%, increase in total deposits to $8.25 billion at December 31, 2023, from $7.78 billion at December 31, 2022. Total deposits increased at December 31, 2023, compared to December 31, 2022, primarily due to increases in brokered time deposits and money market deposits.
Loan Portfolio
Our loan portfolio is our largest category of interest-earning assets, and interest income earned on our loan portfolio is our primary source of income. At December 31, 2023, 77.1% of the loan portfolio held for investment was comprised of commercial and industrial loans, including mortgage warehouse lines of credit, commercial real estate and construction/land/land development loans, which were primarily originated within our legacy market areas of Texas, North Louisiana, and Mississippi, compared to 78.8% at December 31, 2022.
The following table presents the ending balance of our loan portfolio held for investment at the dates indicated.
| (Dollars in thousands) | December 31, 2023 | December 31, 2022 | 2023 vs. 2022 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Real estate: | Amount | Percent | Amount | Percent | $ Change | % Change | ||||||||||||||
| Commercial real estate (“CRE”)(1) | $ | 2,442,734 | 31.9 | % | $ | 2,304,678 | 32.6 | % | $ | 138,056 | 6.0 | % | ||||||||
| Construction/land/land development | 1,070,225 | 14.0 | 945,625 | 13.3 | 124,600 | 13.2 | ||||||||||||||
| Residential real estate | 1,734,935 | 22.6 | 1,477,538 | 20.8 | 257,397 | 17.4 | ||||||||||||||
| Total real estate | 5,247,894 | 68.5 | 4,727,841 | 66.7 | 520,053 | 11.0 | ||||||||||||||
| Commercial and industrial | 2,059,460 | 26.9 | 2,051,161 | 28.9 | 8,299 | 0.4 | ||||||||||||||
| Mortgage warehouse lines of credit | 329,966 | 4.3 | 284,867 | 4.0 | 45,099 | 15.8 | ||||||||||||||
| Consumer | 23,624 | 0.3 | 26,153 | 0.4 | (2,529) | (9.7) | ||||||||||||||
| Total LHFI | $ | 7,660,944 | 100.0 | % | $ | 7,090,022 | 100.0 | % | $ | 570,922 | 8.1 |
______________________
(1)Includes owner-occupied CRE of $953.8 million and $843.0 million at December 31, 2023, and 2022, respectively.
At December 31, 2023, total LHFI were $7.66 billion, an increase of $570.9 million, or 8.1%, compared to $7.09 billion at December 31, 2022. The increase was primarily driven by loan growth of $520.1 million in real estate loans. Total LHFI at December 31, 2023, excluding mortgage warehouse lines of credit, was $7.33 billion, reflecting an increase of $525.8 million, or 7.7%, compared to December 31, 2022. Our lending focus continues to be on operating companies, including commercial loans and lines of credit, as well as owner-occupied commercial real estate loans.
60
Table of Contents
A significant portion, 31.9%, of our LHFI portfolio at December 31, 2023, consisted of CRE loans secured by real estate properties. Such loans can involve high principal loan amounts, and the repayment of these loans is dependent, in large part, on a borrower’s ongoing business operations or on income generated from the properties that are leased to third parties.
The table below sets forth the CRE loan portfolio, by portfolio industry sector and collateral location as of December 31, 2023.
| December 31, 2023 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Louisiana State | Mississippi State | Texas State | All other states | Total | |||||||||||||
| Non-owner occupied CRE: | ||||||||||||||||||
| Office building | $ | 24,165 | $ | 49,501 | $ | 281,160 | $ | 21,065 | $ | 375,891 | ||||||||
| Retail shopping | 47,633 | 36,200 | 206,309 | 104,677 | 394,819 | |||||||||||||
| Real estate & construction | 35,253 | 5,234 | 138,369 | 54,314 | 233,170 | |||||||||||||
| Healthcare | 47,905 | 5,865 | 113,686 | 35,931 | 203,387 | |||||||||||||
| Hotels | 51,238 | 36,790 | 7,085 | 9,902 | 105,015 | |||||||||||||
| All others sectors | 17,192 | 8,626 | 114,247 | 36,565 | 176,630 | |||||||||||||
| Total non-owner occupied CRE | 223,386 | 142,216 | 860,856 | 262,454 | 1,488,912 | |||||||||||||
| Owner-occupied CRE: | ||||||||||||||||||
| Real estate & construction | $ | 44,764 | $ | 21,939 | $ | 175,688 | $ | 13,146 | $ | 255,537 | ||||||||
| Retail shopping | 15,190 | 191 | 120,075 | 98 | 135,554 | |||||||||||||
| Consumer Services | 23,513 | 4,715 | 45,040 | — | 73,268 | |||||||||||||
| Entertainment & Recreation | 21,432 | 10,658 | 37,890 | — | 69,980 | |||||||||||||
| All others sectors | 120,081 | 25,545 | 205,184 | 68,673 | 419,483 | |||||||||||||
| Total owner-occupied CRE | 224,980 | 63,048 | 583,877 | 81,917 | 953,822 | |||||||||||||
| Total CRE loans | $ | 448,366 | $ | 205,264 | $ | 1,444,733 | $ | 344,371 | $ | 2,442,734 |
61
Table of Contents
Loan Portfolio Maturity Analysis
The table below presents the maturity distribution of our LHFI at December 31, 2023. The table also presents the portion of our loans that have fixed interest rates, rather than interest rates that fluctuate over the life of the loans, based on changes in the interest rate environment.
| December 31, 2023 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | One Year or Less | After One Year Through Five Years | After Five Years Through Fifteen Years | After Fifteen Years | Total | |||||||||||||
| Real estate: | ||||||||||||||||||
| Commercial real estate | $ | 382,457 | $ | 1,545,582 | $ | 496,836 | $ | 17,859 | $ | 2,442,734 | ||||||||
| Construction/land/land development | 310,988 | 582,521 | 138,852 | 37,864 | 1,070,225 | |||||||||||||
| Residential real estate | 103,946 | 716,411 | 121,440 | 793,138 | 1,734,935 | |||||||||||||
| Total real estate | 797,391 | 2,844,514 | 757,128 | 848,861 | 5,247,894 | |||||||||||||
| Commercial and industrial | 860,534 | 1,093,768 | 105,025 | 133 | 2,059,460 | |||||||||||||
| Mortgage warehouse lines of credit | 329,966 | — | — | — | 329,966 | |||||||||||||
| Consumer | 9,234 | 13,393 | 485 | 512 | 23,624 | |||||||||||||
| Total LHFI | $ | 1,997,125 | $ | 3,951,675 | $ | 862,638 | $ | 849,506 | $ | 7,660,944 | ||||||||
| Amounts with fixed rates | $ | 475,146 | $ | 2,275,168 | $ | 517,740 | $ | 151,555 | $ | 3,419,609 | ||||||||
| Amounts with variable rates | 1,521,979 | 1,676,507 | 344,898 | 697,951 | 4,241,335 | |||||||||||||
| Total | $ | 1,997,125 | $ | 3,951,675 | $ | 862,638 | $ | 849,506 | $ | 7,660,944 |
Nonperforming Assets
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.
Loans are placed on nonaccrual status when management believes that the borrower’s financial condition, after giving consideration to economic and business conditions, and collection efforts, is such that collection of interest is doubtful, or generally when loans are 90 days or more past due. Loans may be placed on nonaccrual status even if the contractual payments are not past due if information becomes available that causes substantial doubt about the borrower’s ability to meet the contractual obligations of the loan. When accrual of interest is discontinued, all unpaid accrued interest is reversed. Past due status is based on the contractual terms of the loan. Interest income on nonaccrual loans may be recognized to the extent cash payments are received, but payments received are usually applied to principal. Nonaccrual loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. If a loan is determined by management to be uncollectible, regardless of size, the portion of the loan determined to be uncollectible is then charged to the ALCL.
Purchased loans that have experienced more than insignificant credit deterioration since origination are purchased credit deteriorated (“PCD”) loans. The Company evaluates acquired loans for deterioration in credit quality based on any of, but not limited to, the following: (1) nonaccrual status; (2) borrowers are experiencing financial difficulty which results in modification to the loan terms; (3) risk ratings of special mention, substandard or doubtful; (4) watchlist credits; and (5) delinquency status, including loans that are current on merger/acquisition date, but had previously been 60 days delinquent twice. An allowance for credit losses is determined using the same methodology as other individually evaluated loans. Subsequent changes to the allowance for credit losses are recorded through the provision for credit losses. We held approximately $34.8 million of unpaid principal balance PCD loans at December 31, 2023, and $48.1 million of unpaid principal balance PCD loans at December 31, 2022.
We manage the quality of our lending portfolio in part through a disciplined underwriting policy and through continual monitoring of loan performance and borrowers’ financial condition. There can be no assurance, however, that our loan portfolio will not become subject to losses due to declines in economic conditions or deterioration in the financial condition of our borrowers.
62
Table of Contents
The following table shows our nonperforming loans and nonperforming assets at the dates indicated:
| (Dollars in thousands) | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Nonperforming LHFI: | December 31, 2023 | December 31, 2022 | ||||||||
| Commercial real estate | $ | 786 | $ | 526 | ||||||
| Construction/land/land development | 305 | 270 | ||||||||
| Residential real estate | 13,037 | 7,712 | ||||||||
| Commercial and industrial | 15,897 | 1,383 | ||||||||
| Consumer | 90 | 49 | ||||||||
| Total nonperforming LHFI | 30,115 | 9,940 | ||||||||
| Nonperforming loans held for sale | — | 3,933 | ||||||||
| Total nonperforming loans | 30,115 | 13,873 | ||||||||
| Other real estate owned: | ||||||||||
| Commercial real estate, construction/land/land development | 3,068 | — | ||||||||
| Residential real estate | 846 | 806 | ||||||||
| Total other real estate owned | 3,914 | 806 | ||||||||
| Other repossessed assets owned | 15 | — | ||||||||
| Total repossessed assets owned | 3,929 | 806 | ||||||||
| Total nonperforming assets | $ | 34,044 | $ | 14,679 | ||||||
| Loan modifications made to borrowers experiencing financial difficulty - nonaccrual(1) | $ | 8,388 | $ | 4,389 | ||||||
| Loan modifications made to borrowers experiencing financial difficulty - accruing(1) | 28,969 | 3,248 | ||||||||
| Total LHFI | 7,660,944 | 7,090,022 | ||||||||
| Ratio of nonperforming LHFI to total LHFI | 0.39 | % | 0.14 | % | ||||||
| Ratio of nonperforming assets to total assets | 0.35 | 0.15 |
______________________
(1)December 31, 2022, amounts were previously disclosed as troubled debt restructured (“TDR”) loans under Accounting Standards Codification 310-40. Accounting Standards Update 2022-02 eliminated the TDR guidance effective for public business entities on January 1, 2023.
At December 31, 2023, total nonperforming LHFI increased by $20.2 million from December 31, 2022. The increase in nonperforming LHFI was driven by increases of $14.5 million and $5.3 million in nonperforming commercial and industrial loans and residential real estate loans, respectively. The net increase in nonperforming commercial and industrial loans was mainly due to two relationships totaling $11.1 million, which maintained reserves of $5.2 million as of December 31, 2023. The increase in nonperforming residential real estate loans was driven by a reclassification of nonperforming mortgage loans from the held for sale portfolio to the held for investment portfolio during the year ended December 31, 2023, which contributed a $5.8 million increase in nonperforming residential real estate loans, with government guarantees of $5.0 million. The residential real estate loans carry government guarantees and considering the guaranty, as well as the value, of the underlying collateral resulted in an immaterial impact to the ALCL. Please see Note 4 — Loans to our consolidated financial statements contained in Part II, Item 8 of this report for more information on nonperforming loans.
63
Table of Contents
Potential Problem Loans
From a credit risk standpoint, we classify loans using risk grades which fall into one of five categories: pass, special mention, substandard, doubtful or loss. The classifications of loans reflect a judgment about the risks of default and loss associated with the loan. We review the ratings on loans and adjust them to reflect the degree of risk and loss that is felt to be inherent or expected in each loan. The methodology is structured so that reserve allocations are increased in accordance with deterioration in credit quality (and a corresponding increase in risk and loss) or decreased in accordance with improvement in credit quality (and a corresponding decrease in risk and loss). Loans rated special mention reflect borrowers who exhibit credit weaknesses or downward trends deserving close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the bank’s credit position at some future date. While potentially weak these borrowers currently do not pose sufficient risk to warrant adverse classification. Loans rated substandard are those borrowers with deteriorating trends and well-defined weaknesses that jeopardize the orderly liquidation of debt. A substandard loan is inadequately protected by the current sound worth and paying capacity of the obligor or by the collateral pledged, if any. Normal repayment from the borrower might be in jeopardy.
Loans rated as doubtful have the weaknesses of substandard assets with the additional characteristic that the weaknesses make collection or liquidation in full questionable, and there is a high probability of loss based on currently existing facts, conditions and values. Loans classified as loss are charged-off and we have low expectations for the recovery of any payments in respect to loans rated as loss. Information regarding the internal risk ratings of our loans at December 31, 2023, is included in Note 4 — Loans to our consolidated financial statements contained in Part II, Item 8 of this report.
Allowance for Loan Credit Losses
The ALCL represents the estimated losses for loans accounted for on an amortized cost basis. Expected losses are calculated using relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. We evaluate LHFI on a pool basis with pools of loans characterized by loan type, collateral, industry, internal credit risk rating and FICO score. We applied a probability of default, loss given default loss methodology to the loan pools at December 31, 2023. Historical loss rates for each pool are calculated based on charge-off and recovery data beginning with the second quarter of 2012. These loss rates are adjusted for the effects of certain economic variables forecast over a one-year period, particularly for differences between current period conditions and the conditions existing during the historical loss period. Subsequent to the forecast effects, historical loss rates are used to estimate losses over the estimated remaining lives of the loans. The estimated remaining lives consist of the contractual lives, adjusted for estimated prepayments. Loans that exhibit characteristics different from their pool characteristics are evaluated on an individual basis. Certain of these loans are considered to be collateral dependent, with the borrower experiencing financial difficulty. For these loans, the fair value of collateral practical expedient is elected whereby the allowance is calculated as the amount by which the amortized cost exceeds the fair value of collateral, less costs to sell (if applicable). Those individual loans that are not collateral dependent are evaluated based on a discounted cash flow methodology.
The amount of the ALCL is affected by loan charge-offs, which decrease the allowance, recoveries on loans previously charged off, which increase the allowance, as well as the provision for loan credit losses charged to income, which increases the allowance. In determining the provision for loan credit losses, management monitors fluctuations in the allowance resulting from actual charge-offs and recoveries and periodically reviews the size and composition of the loan portfolio in light of current and forecasted economic conditions. If actual losses exceed the amount of the ALCL, it would materially and adversely affect our earnings.
Acquisition Accounting and Acquired Loans. We account for our mergers/acquisitions under Financial Accounting Standards Board ("FASB") ASC Topic 805, Business Combinations, which requires the use of the acquisition method of accounting. All identifiable assets acquired, including loans, are recorded at fair value. In accordance with ASC 326, we record a discount or premium, and also an allowance for credit losses on acquired loans. All purchased loans are recorded at fair value in accordance with the fair value methodology prescribed in FASB ASC Topic 820, Fair Value Measurements. The fair value estimates associated with the loans include estimates related to expected prepayments and the amount and timing of undiscounted expected principal, interest and other cash flows.
Purchased loans that have experienced more than insignificant credit deterioration since origination are PCD loans. An ALCL is determined using the same methodology as other individually evaluated loans. The sum of the loan’s purchase price and allowance for credit losses becomes its initial amortized cost basis. The difference between the initial amortized cost basis and the par value of the loan is a non-credit discount or premium, which is amortized or accreted into interest income over the life of the loan. Subsequent changes to the ALCL are recorded through the provision for credit losses.
64
Table of Contents
As a general rule, when it becomes evident that the full principal and accrued interest of a loan may not be collected, or at 90 days past due, we will reflect that loan as nonperforming. It will remain nonperforming until it performs in a manner that it is reasonable to expect that we will collect principal and accrued interest in full. When the amount or likelihood of a loss on a loan has been confirmed, a charge-off will be taken in the period it is determined.
We establish general allocations for each major loan category and credit quality. The general allocation is based, in part, on historical charge-off experience and loss given default methodology, derived from our internal risk rating process. Other adjustments may be made to the allowance for pools of loans after an assessment of internal or external influences on credit quality that are not fully reflected in the historical loss or risk rating data. We give consideration to trends, changes in loan mix, delinquencies, prior losses, reasonable and supportable forecasts and other related information.
In connection with the review of our loan portfolio, we consider risk elements attributable to particular loan types or categories in assessing the quality of individual loans. Some of the risk elements we consider include:
•for commercial real estate loans, the debt service coverage ratio, operating results of the owner in the case of owner-occupied properties, the loan to value ratio, the age and condition of the collateral and the volatility of income, property value and future operating results typical of properties of that type;
•for construction, land and land development loans, the perceived feasibility of the project, including the ability to sell developed lots or improvements constructed for resale or the ability to lease property constructed for lease, the quality and nature of contracts for presale or prelease, if any, experience and ability of the developer and loan to value ratio;
•for residential mortgage loans, the borrower’s ability to repay the loan, including a consideration of the debt to income ratio and employment and income stability, the loan-to-value ratio, and the age, condition and marketability of the collateral; and
•for commercial and industrial loans, the debt service coverage ratio (income from the business in excess of operating expenses compared to loan repayment requirements), the operating results of the commercial, industrial or professional enterprise, the borrower’s business, professional and financial ability and expertise, the specific risks and volatility of income and operating results typical for businesses in that category and the value, nature and marketability of collateral.
| The following table presents the allowance for credit loss by loan category: | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | |||||||||||||
| (Dollars in thousands) | 2023 | 2022 | |||||||||||
| Loans secured by real estate: | Amount | %(1) | Amount | %(1) | |||||||||
| Commercial real estate | $ | 19,625 | 31.9 | % | $ | 19,772 | 32.6 | % | |||||
| Construction/land/land development | 9,990 | 14.0 | 7,776 | 13.3 | |||||||||
| Residential real estate | 10,619 | 22.6 | 8,230 | 20.8 | |||||||||
| Commercial and industrial | 55,330 | 26.9 | 50,148 | 28.9 | |||||||||
| Mortgage warehouse lines of credit | 529 | 4.3 | 379 | 4.0 | |||||||||
| Consumer | 775 | 0.3 | 856 | 0.4 | |||||||||
| Total | $ | 96,868 | 100.0 | % | $ | 87,161 | 100.0 | % |
___________________________
(1)Represents the ratio of each loan type to total LHFI.
Our ALCL increased by $9.7 million, or 11.1%, to $96.9 million at December 31, 2023, from $87.2 million at December 31, 2022. The ratio of ALCL to total LHFI increased to 1.26% at December 31, 2023, compared to 1.23% at December 31, 2022. Qualitative factor changes across the Company’s risk pools drove a $6.7 million increase in the ALCL, with the allowance for individually evaluated loans contributing another $4.4 million of the increase for the year ended December 31, 2023, when compared to the year ended December 31, 2022.
65
Table of Contents
The following table presents an analysis of the ALCL and other related data at the periods indicated.
| (Dollars in thousands) | Years Ended December 31, | |||||
|---|---|---|---|---|---|---|
| ALCL | 2023 | 2022 | ||||
| Balance at beginning of period | $ | 87,161 | $ | 64,586 | ||
| ALCL - BTH merger | — | 5,527 | ||||
| Provision for loan credit losses | 17,514 | 21,613 | ||||
| Charge-offs: | ||||||
| Commercial real estate | 42 | 166 | ||||
| Residential real estate | 27 | 91 | ||||
| Commercial and industrial | 11,833 | 8,459 | ||||
| Consumer | 147 | 43 | ||||
| Total charge-offs | 12,049 | 8,759 | ||||
| Recoveries: | ||||||
| Commercial real estate | 140 | 40 | ||||
| Construction/land/land development | 3 | 211 | ||||
| Residential real estate | 17 | 102 | ||||
| Commercial and industrial | 4,068 | 3,825 | ||||
| Consumer | 14 | 16 | ||||
| Total recoveries | 4,242 | 4,194 | ||||
| Net charge-offs | 7,807 | 4,565 | ||||
| Balance at end of period | $ | 96,868 | $ | 87,161 | ||
| Ratio of ALCL to: | ||||||
| Nonperforming LHFI | 321.66 | % | 876.87 | % | ||
| LHFI | 1.26 | 1.23 | ||||
| Net charge-offs as a percentage of: | ||||||
| Provision for loan credit losses | 44.58 | 21.12 | ||||
| ALCL | 8.06 | 5.24 | ||||
| Average LHFI | 0.10 | 0.08 |
The ALCL to nonperforming LHFI decreased to 321.66% at December 31, 2023, compared to 876.87% at December 31, 2022, primarily driven by a $20.2 million increase in nonperforming LHFI at December 31, 2023. Past due loans to total LHFI increased to 0.34% at December 31, 2023, compared to 0.15% at December 31, 2022.
The steep incline in the interest rate environment driven by the Federal Reserve Board’s Federal Funds rate setting policy, as outlined in the Results of Operations section above, has negatively impacted borrowers with variable or floating rate loans causing their cost of borrowings to increase significantly over the last eighteen months. This has put pressure on borrower’s cash flow and contributed to higher overall nonperforming loans at December 31, 2023 compared to December 31, 2022.
66
Table of Contents
Securities
Our securities portfolio is the second largest component of earning assets and provides a significant source of revenue. We use the securities portfolio to provide a source of liquidity, provide an appropriate return on funds invested, manage interest rate risk and meet collateral as well as regulatory capital requirements. We manage the securities portfolio to optimize returns while maintaining an appropriate level of risk. Securities within the portfolio are classified as either held-to-maturity, available-for-sale or at fair value through income, based on the intent and objective of the investment and the ability to hold to maturity. Unrealized gains and losses arising in the available for sale portfolio as a result of changes in the fair value of the securities are reported on an after-tax basis as a component of accumulated other comprehensive (loss) income in stockholders’ equity while securities classified as held to maturity are carried at amortized cost. For further discussion of the valuation components and classification of investment securities, see Note 1 — Significant Accounting Policies to our consolidated financial statements contained in Part II, Item 8 of this report.
Our securities portfolio totaled $1.27 billion at December 31, 2023, representing a decrease of $387.1 million, or 23.3%, from $1.66 billion at December 31, 2022. The decrease was primarily due to sales, maturities and calls, as well as normal principal paydowns, which was partially offset by decrease in unrealized losses during the year ended December 31, 2023. During the last few days of the quarter ended September 30, 2023, we made a strategic decision to sell available for sale investment securities with a book value of $181.9 million and realized a loss of $7.2 million, the proceeds of which were used to pay down FHLB advances. In order to support loan operations heading into 2024, during the last quarter of the 2023 year we sold available for sale investment securities with a book value of $78.9 million and realized a loss of $4.6 million.
Our available for sale portfolio totaled $1.25 billion at December 31, 2023, and represented 98.6% of our total security portfolio and is comprised of 47.8% mortgage-backed, 22.5% municipal, 6.4% treasury/agency, 13.2% collateralized mortgage obligations and 10.1% corporate/asset-backed securities. Our available for sale portfolio totaled $1.64 billion at December 31, 2022, and represented 98.9% of our total security portfolio and was comprised of 40.5% mortgage-backed, 23.7% municipal, 15.1% treasury/agency, 11.3% collateralized mortgage obligations and 9.4% corporate/asset-backed securities.
The securities portfolio had a weighted average effective duration of 4.28 years at December 31, 2023, compared to 4.24 years at December 31, 2022. For additional information regarding our securities portfolio, please see Note 3 — Securities to our consolidated financial statements contained in Part II, Item 8 of this report.
The following table sets forth the composition of our securities portfolio at the dates indicated.
| December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | |||||||||||
| Available for sale: | Carrying Amount | % of Total | Carrying Amount | % of Total | |||||||||
| State and municipal securities | $ | 282,126 | 22.5 | % | $ | 389,477 | 23.7 | % | |||||
| Corporate bonds | 83,635 | 6.7 | 82,258 | 5.0 | |||||||||
| U.S. government and agency securities | 79,640 | 6.4 | 248,420 | 15.1 | |||||||||
| Commercial mortgage-backed securities | 93,396 | 7.5 | 91,943 | 5.6 | |||||||||
| Residential mortgage-backed securities | 506,502 | 40.3 | 572,303 | 34.9 | |||||||||
| Commercial collateralized mortgage obligations | 35,183 | 2.8 | 38,813 | 2.4 | |||||||||
| Residential collateralized mortgage obligations | 130,144 | 10.4 | 146,370 | 8.9 | |||||||||
| Asset-backed securities | 43,005 | 3.4 | 71,900 | 4.4 | |||||||||
| Total | $ | 1,253,631 | 100.0 | % | $ | 1,641,484 | 100.0 | % | |||||
| Held to maturity: | |||||||||||||
| State and municipal securities, net of allowance | $ | 11,615 | $ | 11,275 | |||||||||
| Securities carried at fair value through income: | |||||||||||||
| State and municipal securities | $ | 6,808 | $ | 6,368 |
67
Table of Contents
The following table presents the fair value of securities available for sale and amortized cost of securities held to maturity and their corresponding yields at December 31, 2023. The securities are grouped by contractual maturity and use amortized cost for all yield calculations. Mortgage-backed securities, collateralized mortgage obligations and asset-backed securities, which do not have contractual payments due at a single maturity date, are shown at the date the last underlying mortgage matures.
| December 31, 2023 | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Within One Year | After One Year but Within Five Years | After Five Years but Within Ten Years | After Ten Years | Total | |||||||||||||||||||||||||||||
| Available for sale: | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | ||||||||||||||||||||||||
| State and municipal securities (1) | $ | 17,798 | 0.42 | % | $ | 36,964 | 1.85 | % | $ | 83,551 | 2.15 | % | $ | 143,813 | 2.17 | % | $ | 282,126 | 2.01 | % | ||||||||||||||
| Corporate bonds | 3,970 | 4.23 | 9,197 | 3.75 | 70,124 | 4.64 | 344 | 4.50 | 83,635 | 4.52 | ||||||||||||||||||||||||
| U.S. government and agency securities | 45,392 | 1.44 | 30,653 | 1.27 | — | — | 3,595 | 1.60 | 79,640 | 1.38 | ||||||||||||||||||||||||
| Commercial mortgage-backed securities | — | — | 80,082 | 1.66 | 13,314 | 1.58 | — | — | 93,396 | 1.65 | ||||||||||||||||||||||||
| Residential mortgage-backed securities | — | — | 3,643 | 2.87 | 76,237 | 1.52 | 426,622 | 1.92 | 506,502 | 1.87 | ||||||||||||||||||||||||
| Commercial collateralized mortgage obligations | — | — | 22,902 | 1.66 | 12,281 | 1.80 | — | — | 35,183 | 1.71 | ||||||||||||||||||||||||
| Residential collateralized mortgage obligations | — | — | — | — | 10,239 | 2.82 | 119,905 | 1.96 | 130,144 | 2.03 | ||||||||||||||||||||||||
| Asset-backed securities | — | — | — | — | — | — | 43,005 | 6.54 | 43,005 | 6.54 | ||||||||||||||||||||||||
| Total securities available for sale | $ | 67,160 | 1.33 | $ | 183,441 | 1.76 | $ | 265,746 | 2.61 | $ | 737,284 | 2.24 | $ | 1,253,631 | 2.20 | |||||||||||||||||||
| Held to maturity: | ||||||||||||||||||||||||||||||||||
| State and municipal securities (1) | — | — | — | — | 5,164 | 6.91 | 6,514 | 2.50 | 11,678 | 4.45 | ||||||||||||||||||||||||
| Securities carried at fair value through income: | ||||||||||||||||||||||||||||||||||
| State and municipal securities (1) | — | — | — | — | — | — | 6,808 | 4.51 | 6,808 | 4.51 | ||||||||||||||||||||||||
| Total | $ | 67,160 | 1.33 | $ | 183,441 | 1.76 | $ | 270,910 | 2.69 | $ | 750,606 | 2.26 | $ | 1,272,117 | 2.23 |
____________________________
(1)Tax-exempt security yields are calculated without consideration of their tax benefit status.
The contractual maturity of mortgage-backed securities and collateralized mortgage obligations is not a reliable indicator of their expected life because borrowers have the right to prepay their obligations at any time. Mortgage-backed securities and collateralized mortgage obligations are typically issued with stated principal amounts and are backed by pools of mortgage loans and other loans with varying maturities. The term of the underlying mortgages and loans may vary significantly due to the ability of a borrower to prepay outstanding amounts. Monthly pay downs on mortgage-backed securities tend to cause the average life of the securities to be much different from the stated contractual maturity. During a period of increasing interest rates, fixed rate mortgage-backed securities do not tend to experience heavy prepayments of principal, and, consequently, the average life of this security is typically lengthened. If interest rates begin to fall, prepayments may increase, thereby shortening the estimated average life of these securities.
All of our mortgage-backed securities and collateralized mortgage obligations are issued and/or guaranteed by U.S. government agencies or U.S. government-sponsored entities. Other than securities issued by government agencies or government sponsored enterprises, we did not own securities of any one issuer for which aggregate cost exceeded 10.0% of consolidated stockholders’ equity at December 31, 2023 or 2022. Additionally, we do not hold any Fannie Mae or Freddie Mac preferred stock, collateralized debt obligations, structured investment vehicles or second lien elements in the investment portfolio, nor does the investment portfolio contain any securities that are directly backed by subprime or Alt-A mortgages.
68
Table of Contents
Securities Carried at Fair Value through Income
At December 31, 2023 and 2022, we held one fixed rate community investment bond of $6.8 million and $6.4 million, respectively. We elected the fair value option on this security to offset corresponding changes in the fair value of related interest rate swap agreements.
Deposits
Deposits are the primary funding source used to fund our loans, investments and operating needs. We offer a variety of products designed to attract and retain both consumer and commercial deposit customers. These products consist of noninterest and interest-bearing checking accounts, savings deposits, money market accounts and time deposits. Deposits are primarily gathered from individuals, partnerships and corporations in our market areas. We also obtain deposits from local municipalities and state agencies.
Total deposits increased at December 31, 2023, compared to December 31, 2022, primarily due to increases in brokered time deposits and money market deposits, which increased by $439.6 million and $330.2 million, respectively, partially offset by a decrease in noninterest-bearing demand deposits of $562.8 million compared to December 31, 2022. Typically, higher interest rates and sustained inflation will cause customers to move liquid asset balances into higher interest-earning vehicles such as money market funds.
The following table presents our deposit mix at the dates indicated:
| December 31, 2023 | December 31, 2022 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Balance | % of Total | Balance | % of Total | $ Change | % Change | ||||||||||||||
| Noninterest-bearing demand | $ | 1,919,638 | 23.3 | % | $ | 2,482,475 | 32.0 | % | $ | (562,837) | (22.7) | % | ||||||||
| Money market | 2,772,807 | 33.6 | 2,442,559 | 31.4 | 330,248 | 13.5 | ||||||||||||||
| Interest-bearing demand | 1,875,864 | 22.7 | 1,737,158 | 22.3 | 138,706 | 8.0 | ||||||||||||||
| Time deposits | 967,901 | 11.7 | 781,880 | 10.0 | 186,021 | 23.8 | ||||||||||||||
| Brokered time deposits | 444,989 | 5.4 | 5,407 | 0.1 | 439,582 | N/M | ||||||||||||||
| Savings | 269,926 | 3.3 | 326,223 | 4.2 | (56,297) | (17.3) | ||||||||||||||
| Total deposits | $ | 8,251,125 | 100.0 | % | $ | 7,775,702 | 100.0 | % | $ | 475,423 | 6.1 | |||||||||
| __________________N/M = Not meaningful. |
We manage our interest expense on deposits through specific deposit product pricing that is based on competitive pricing, economic conditions and current and anticipated funding needs. We may use interest rates as a mechanism to attract or deter additional deposits based on our anticipated funding needs and liquidity position. We also consider potential interest rate risk caused by extended maturities of time deposits when setting the interest rates in periods of future economic uncertainty.
69
Table of Contents
The following table reflects the classification of our average deposits and the average rate paid on each deposit category for the periods indicated:
| Years Ended December 31, | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||||||||||||||||||||||||||||
| (Dollars in thousands) | Average Balance | Interest Expense | Average Rate Paid | Average Balance | Interest Expense | Average Rate Paid | Average Balance | Interest Expense | Average Rate Paid | |||||||||||||||||||||||
| Interest-bearing demand | $ | 1,788,423 | $ | 50,033 | 2.80 | % | $ | 1,545,581 | $ | 11,007 | 0.71 | % | $ | 1,396,805 | $ | 2,822 | 0.20 | % | ||||||||||||||
| Money market | 2,646,447 | 91,685 | 3.46 | 2,233,390 | 17,501 | 0.78 | 2,011,827 | 5,863 | 0.29 | |||||||||||||||||||||||
| Time deposits | 928,694 | 27,892 | 3.00 | 611,195 | 4,476 | 0.73 | 607,742 | 4,576 | 0.75 | |||||||||||||||||||||||
| Brokered time deposits | 470,040 | 24,241 | 5.16 | 5,002 | 8 | 0.16 | — | — | — | |||||||||||||||||||||||
| Savings | 291,059 | 2,606 | 0.90 | 288,010 | 517 | 0.18 | 232,081 | 157 | 0.07 | |||||||||||||||||||||||
| Total interest-bearing | 6,124,663 | 196,457 | 3.21 | 4,683,178 | 33,509 | 0.72 | 4,248,455 | 13,418 | 0.32 | |||||||||||||||||||||||
| Noninterest-bearing demand | 2,147,019 | — | 2,422,132 | — | 1,905,045 | — | ||||||||||||||||||||||||||
| Total average deposits | $ | 8,271,682 | $ | 196,457 | 2.38 | $ | 7,105,310 | $ | 33,509 | 0.47 | $ | 6,153,500 | $ | 13,418 | 0.22 |
Our average deposit balance was $8.27 billion for the year ended December 31, 2023, an increase of $1.17 billion, or 16.4%, from $7.11 billion for the year ended December 31, 2022. The average annualized rate paid on our interest-bearing deposits for the year ended December 31, 2023, was 3.21%, compared to 0.72% for the year ended December 31, 2022.
The increase in the average cost of our deposits was primarily the result of the rapidly rising interest rate environment experienced since March 17, 2022, when the Federal Reserve Board started a series of eleven Federal Funds target range rate increases cumulating in a 525 basis point increase to the current target range of 5.25% to 5.50%. Our current deposit rates have not yet completely absorbed all of the market interest rate increases that have occurred during the year ended December 31, 2023.
Average noninterest-bearing deposits during the year ended December 31, 2023, were $2.15 billion, compared to $2.42 billion at December 31, 2022, a decrease of $275.1 million, or 11.4%, and represented 26.0% and 34.1% of average total deposits for the year ended December 31, 2023 and 2022, respectively. Noninterest-bearing deposits are impacted by the higher interest rate environment, as customers move out of noninterest-bearing deposit balances into higher interest-earning investments.
The following table presents the maturity distribution of our time deposits and the amount of such deposits in excess of the FDIC insurance limit at December 31, 2023. There were no otherwise uninsured time deposits below the FDIC insurance limit at December 31, 2023. The estimated total amount of uninsured deposits at December 31, 2023 and 2022, was $3.58 billion and $4.19 billion, respectively.
| (Dollars in thousands)Remaining maturity: | U.S. Time Deposits in Excess of the FDIC Insurance Limit | Total Time & Brokered Time Deposits | ||||
|---|---|---|---|---|---|---|
| 3 months or less | $ | 82,865 | $ | 506,313 | ||
| Over 3 through 6 months | 72,627 | 383,610 | ||||
| Over 6 through 12 months | 97,583 | 422,843 | ||||
| Over 12 months | 17,320 | 100,124 | ||||
| Total | $ | 270,395 | $ | 1,412,890 |
70
Table of Contents
The following table reflects the estimated total amount of uninsured and uncollateralized deposits for the periods indicated:
| (Dollars in thousands) | December 31, 2023 | December 31, 2022 | ||||
|---|---|---|---|---|---|---|
| Total deposits | $ | 8,251,125 | $ | 7,775,702 | ||
| Estimated insured deposits: | ||||||
| FDIC insured | (3,425,268) | (3,331,724) | ||||
| FDIC insured reciprocal | (801,699) | (245,621) | ||||
| FDIC insured brokered time deposits | (444,989) | (5,407) | ||||
| Total estimated FDIC insured deposits | (4,671,956) | (3,582,752) | ||||
| Estimated FDIC uninsured deposits | 3,579,169 | 4,192,950 | ||||
| Collateralized public funds | (849,603) | (762,366) | ||||
| Estimated uninsured/uncollateralized deposits | $ | 2,729,566 | $ | 3,430,584 | ||
| Percentage of estimated uninsured/uncollateralized deposits to total deposits | 33.1 | % | 44.1 | % |
Borrowings
Borrowed funds are summarized as follows:
| December 31, | ||||||
|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | ||||
| Short-term FHLB advances | $ | 70,000 | $ | 550,000 | ||
| Long-term FHLB advances | 6,474 | 6,740 | ||||
| GNMA repurchase liability | — | 24,569 | ||||
| Overnight repurchase agreements with depositors | 7,124 | 27,921 | ||||
| Correspondent short-term borrowings | — | 30,000 | ||||
| Total FHLB advances and other borrowings | $ | 83,598 | $ | 639,230 | ||
| Subordinated indebtedness, net | $ | 194,279 | $ | 201,765 |
Short-term FHLB advances decreased $480.0 million, or 87.3%, at December 31, 2023, compared to December 31, 2022. During the last few days of the quarter ended September 30, 2023, we made a strategic decision to sell available for sale investment securities with a book value of $181.9 million and realized a loss of $7.2 million, and used the proceeds to pay down FHLB advances.
Our long-term debt consists of advances from the FHLB with original maturities greater than one year and the subordinated indebtedness captioned and described below. Interest rates for FHLB long-term advances outstanding at December 31, 2023 and 2022, ranged from 1.99% to 4.57% and were subject to restrictions or penalties in the event of prepayment.
Overnight repurchase agreements with depositors consist of obligations of ours to depositors and mature on a daily basis. These obligations to depositors carried a daily average interest rate of 2.21% and 0.24% for the years ended December 31, 2023, and 2022, respectively.
At December 31, 2023, we held 31 unfunded letters of credit from the FHLB totaling $693.6 million with expiration dates ranging from January 14, 2024, to September 22, 2027. These letters of credit either support pledges for our public fund deposits or confirm letters of credit we have issued to support our customers’ businesses. Security for all indebtedness and outstanding commitments to the FHLB consists of a blanket floating lien on all of our first mortgage loans, commercial real estate and other real estate loans, as well as our investment in capital stock of the FHLB and deposit accounts at the FHLB. The net amounts available under our borrowing capacity from the FHLB at December 31, 2023 and 2022, were $2.01 billion and $1.29 billion, respectively.
Additionally, at December 31, 2023 and 2022, we had the ability to borrow $1.42 billion and $1.23 billion from the discount window at the Federal Reserve Bank of Dallas ("FRB"), with $1.69 billion and $1.76 billion in commercial and industrial loans pledged as collateral, respectively. There were no borrowings against this line at both December 31, 2023 and 2022.
71
Table of Contents
Holding Company Line of Credit
The Company has a line of credit under the terms of which the loan amount shall not exceed an aggregate principal balance of $100 million, consisting of an initial $50.0 million extension of credit and any one or more potential incremental revolving loan amounts that the lender may make in its sole discretion, up to an aggregate principal of $50.0 million, upon the request of the Company. The revolving line of credit matures on October 27, 2024, and the Company had no balance outstanding on this revolving credit loan under the Loan Agreement at December 31, 2023, and $30.0 million outstanding at December 31, 2022.
Subordinated Indebtedness
Included in subordinated indebtedness, net in the table above, are $37.6 million of subordinated promissory notes ("BTH Notes") assumed from BTH in conjunction with the merger on August 1, 2022. At December 31, 2023, the Company had BTH Notes of $34.7 million with maturity dates ranging from December 2024 to June 2031. Interest rates on the BTH Notes primarily reprice quarterly and range from Prime +50 bps to Prime +175 bps, with a floor of 3.875% on all the BTH Notes, and ceilings ranging from 6.125% to 6.375%.
In February 2020, Origin Bank completed an offering of $70.0 million in aggregate principal amount of 4.25% fixed-to-floating rate subordinated notes due 2030 (the “4.25% Notes”) to certain investors in a transaction exempt from registration under Section 3(a)(2) of the Securities Act of 1933, as amended. The 4.25% Notes initially bear interest at a fixed annual rate of 4.25%, payable semi-annually in arrears, to but excluding February 15, 2025. From and including February 15, 2025, to but excluding the maturity date or early redemption date, the interest rate will equal the three-month LIBOR rate (provided that in the event the three-month LIBOR is less than zero, the three-month LIBOR will be deemed to be zero) plus 282 basis points, payable quarterly in arrears. On June 30, 2023, in conjunction with the customary fallback provision upon the discontinuation of LIBOR, the rate for the floating rate periods from and including February 15, 2025, on these notes transitioned to the three-month term SOFR plus 308 basis points. Origin Bank is entitled to redeem the 4.25% Notes, in whole or in part, on or after February 15, 2025, and to redeem the 4.25% Notes at any time in whole upon certain other specified events. The 4.25% Notes qualify as Tier 2 capital for regulatory capital purposes for Origin Bank.
In October 2020, the Company completed of an offering of $80.0 million in aggregate principal amount of 4.50% fixed-to-floating rate subordinated notes due 2030 (the “4.50% Notes”). The 4.50% Notes bear a fixed interest rate of 4.50%, payable semi-annually in arrears, to but excluding November 1, 2025. From and including November 1, 2025, to but excluding the maturity date or earlier redemption date, the 4.50% Notes bear a floating interest rate expected to equal the three-month term Secured Overnight Financing Rate plus 432 basis points, payable quarterly in arrears. The Company may redeem the 4.50% Notes at any time upon certain specified events or in whole or in part on or after November 1, 2025. The 4.50% Notes qualify as Tier 2 capital for regulatory capital purposes for the Company and a portion of the proceeds was transferred to Origin Bank during the fourth quarter of 2020, which qualifies as Tier 1 capital for regulatory capital purposes for the Bank. During the year ended December 31, 2023, and with the approval of the Board of Governors of the Federal Reserve System, the Company repurchased $5.0 million of the 4.50% notes in conjunction the Federal Deposit Insurance Corporation’s failed bank resolution process.
On August 1, 2022, the Company assumed BTH’s obligations with respect to $7.2 million in aggregate principal amount of junior subordinated debentures issued to a statutory trust of BTH ("BTH TruPS"). The BTH TruPS and the Company’s two other wholly-owned, unconsolidated subsidiary grantor trusts were established for the purpose of issuing trust preferred securities.
For additional information regarding our holding company line of credit, subordinated indebtedness, including the junior subordinated debentures underlying the issuance of trust preferred securities, please see Note 11 — Borrowings in the notes to our consolidated financial statements contained in Part II, Item 8 of this report.
Liquidity and Capital Resources
Management oversees our liquidity position to ensure adequate cash and liquid assets are available to support our operations and satisfy current and future financial obligations, including demand for loan funding and deposit withdrawals. Management continually monitors, forecasts and tests our liquidity and non-core dependency ratios to ensure compliance with targets established by our Asset-Liability Management Committee and approved by our board of directors.
72
Table of Contents
Management measures our liquidity position by giving consideration to both on-balance sheet and off-balance sheet sources of and demands for funds on a daily and weekly basis. At December 31, 2023 and 2022, our cash and liquid securities totaled 10.9% and 12.1% of total assets, respectively, providing liquidity to support our existing operations.
The Company, which is a separate legal entity apart from the Bank, must provide for its own liquidity, including the funding of the payment of any dividends that may be declared for our common stockholders and interest and principal on any outstanding debt or trust preferred securities incurred by the Company. The available cash balances as noted in the table below are available for the general corporate purposes described above, as well as providing capital support to the Bank. In addition, the Company has a line of credit as referenced above under Holding Company Line of Credit.
The table below shows the liquidity measures for the Company at the dates indicated:
| (Dollars in thousands) | December 31, 2023 | December 31, 2022 | ||||
|---|---|---|---|---|---|---|
| Available cash balances at the holding company (unconsolidated) | $ | 87,698 | $ | 99,810 | ||
| Cash and liquid securities as a percentage of total assets | 10.9 | % | 12.1 | % |
There are regulatory restrictions on the ability of the Bank to pay dividends under federal and state laws, regulations and policies. See "Item 1. Business - Regulation and Supervision" above for more information.
Currently, we believe we have sufficient liquidity from our available on- and off-balance sheet liquidity sources, however, should market conditions change, we may take action to enhance our financial flexibility.
In addition to cash generated from operations, we utilize a number of funding sources to manage our liquidity, including core deposits, investment securities, cash and cash equivalents, loan repayments, federal funds lines of credit available from other financial institutions, as well as advances from the FHLB. We may also use the discount window at the FRB as a source of short-term funding.
Core deposits, which are total deposits excluding time deposits greater than $250,000 and brokered deposits, are a major source of funds used to meet cash flow needs. Maintaining the ability to acquire these funds as needed in a variety of markets is the key to assuring our liquidity.
The investment portfolio is another source for meeting our liquidity needs. Monthly payments on mortgage-backed securities are used for short-term liquidity, and our investments are generally traded in active markets that offer a readily available source of cash through sales, if needed. Securities in our investment portfolio are also used to secure certain deposit types, such as deposits from state and local municipalities, and can be pledged as collateral for other borrowing sources.
Other sources available for meeting liquidity needs include long- and short-term advances from the FHLB, and federal funds lines of credit. Long-term funds obtained from the FHLB are primarily used as an alternative source to fund long-term growth of the balance sheet by supporting growth in loans and other long-term interest-earning assets. We typically rely on such funding when the cost of such borrowings compares favorably to the rates that we would be required to pay for other funding sources, including certain deposits. See Note 11 — Borrowings to our consolidated financial statements contained in Part II, Item 8 of this report for additional borrowing capacity and outstanding advances at the FHLB.
We also had unsecured federal funds lines of credit available to us, with no amounts outstanding at either December 31, 2023 or 2022. These lines of credit primarily provide short-term liquidity and in order to ensure availability of these funds, we test these lines of credit at least annually. Interest is charged at the prevailing market rate on federal funds purchased and FHLB advances.
Additionally, we had the ability to borrow at the discount window of the FRB using our commercial and industrial loans as collateral. There were no borrowings against this line at December 31, 2023.
In the normal course of business as a financial services provider, we enter into various financial instruments, such as certain contractual obligations and commitments to extend credit and letters of credit, to meet the financing needs of our customers. These commitments are discussed in more detail in Note 18 — Commitments and Contingencies to our consolidated financial statements contained in Part II, Item 8 of this report.
73
Table of Contents
Stockholders’ Equity
Stockholders’ equity provides a source of permanent funding, allows for future growth and provides a degree of protection to withstand unforeseen adverse developments. Changes in stockholders’ equity is reflected below:
| (Dollars in thousands) | Total Stockholders’ Equity | |
|---|---|---|
| Balance at January 1, 2023 | $ | 949,943 |
| Net income | 83,800 | |
| Other comprehensive income, net of tax | 38,852 | |
| Dividends declared - common stock ($0.60 per share) | (18,797) | |
| Other | 9,107 | |
| Balance at December 31, 2023 | $ | 1,062,905 |
Stock Repurchases
In July 2022, the Board of Directors of the Company authorized a stock repurchase program pursuant to which the Company may, from time to time, purchase up to $50 million of its outstanding common stock. The shares may be repurchased in the open market or in privately negotiated transactions from time to time, depending upon market conditions and other factors, and in accordance with applicable regulations of the Securities and Exchange Commission. The stock repurchase program is intended to expire in three years but may be terminated or amended by the Board of Directors at any time. The stock repurchase program does not obligate the Company to purchase any shares at any time.
There were no stock repurchases during the year ended December 31, 2023 or 2022.
The Inflation Reduction Act of 2022 signed into law during in August 2022 includes a provision for an excise tax equal to 1% of the fair market value of any stock repurchased by covered corporations during a taxable year, subject to certain limits and provisions. The excise tax is effective beginning in 2023. There was no impact to our financial condition or result of operations as a result of this tax.
Regulatory Capital Requirements
Together with the Bank, we are subject to various regulatory capital requirements administered by federal banking agencies. Failure to meet minimum capital requirements may result in certain actions by regulators that, if enforced, could have a direct material effect on our financial statements. At December 31, 2023 and 2022, we and the Bank were in compliance with all applicable regulatory capital requirements, and the Bank was classified as “well capitalized” for purposes of the prompt corrective action regulations of the Federal Reserve. As we deploy capital and continue to grow operations, regulatory capital levels may decrease depending on the level of earnings. However, we expect to monitor and control growth in order to remain “well capitalized” under applicable regulatory guidelines and in compliance with all applicable regulatory capital standards. While we are currently classified as “well capitalized,” an extended economic recession could adversely impact our reported and regulatory capital ratios.
The following table presents our regulatory capital ratios, as well as those of the Bank, at the dates indicated:
| (Dollars in thousands) | December 31, 2023 | December 31, 2022 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Origin Bancorp, Inc. | Amount | Ratio | Amount | Ratio | |||||||||
| Common equity Tier 1 capital (to risk-weighted assets) | $ | 1,012,916 | 11.83 | % | $ | 906,859 | 10.93 | % | |||||
| Tier 1 capital (to risk-weighted assets) | 1,028,729 | 12.01 | 922,584 | 11.12 | |||||||||
| Total capital (to risk-weighted assets) | 1,286,604 | 15.02 | 1,180,665 | 14.23 | |||||||||
| Tier 1 capital (to average total consolidated assets) | 1,028,729 | 10.50 | 922,584 | 9.66 | |||||||||
| Origin Bank | |||||||||||||
| Common equity Tier 1 capital (to risk-weighted assets) | $ | 1,019,732 | 11.95 | % | $ | 952,579 | 11.50 | % | |||||
| Tier 1 capital (to risk-weighted assets) | 1,019,732 | 11.95 | 952,579 | 11.50 | |||||||||
| Total capital (to risk-weighted assets) | 1,188,000 | 13.92 | 1,109,257 | 13.39 | |||||||||
| Tier 1 capital (to average total consolidated assets) | 1,019,732 | 10.45 | 952,579 | 9.94 |
74
Table of Contents
FY 2022 10-K MD&A
SEC filing source: 0001516912-23-000013.
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis presents our financial condition and results of operations on a consolidated basis. However, we conduct all of our material business operations through our wholly-owned bank subsidiary, Origin Bank, and the discussion and analysis that follows primarily relates to activities conducted at the Bank level.
The following discussion and analysis should be read in conjunction with our consolidated financial statements and related notes contained in Item 8 of this report. To the extent that this discussion describes prior performance, the descriptions relate only to the periods listed, which may not be indicative of our future financial outcomes. In addition to historical information, this discussion contains forward-looking statements that involve risks, uncertainties and assumptions that could cause results to differ materially from management's expectations. Factors that could cause such differences are discussed in the sections titled "Cautionary Note Regarding Forward-Looking Statements" and "Item 1A. Risk Factors." We assume no obligation to update any of these forward-looking statements.
Discussion in this Form 10-K includes results of operations and financial condition for 2022 and 2021 and year-over-year comparisons between 2022 and 2021. For discussion on results of operations and financial condition pertaining to 2021 and 2020 and year-over-year comparisons between 2021 and 2020, please refer to “Management's Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2021, filed with the SEC on February 23, 2022.
Critical Accounting Policies and Estimates
Our consolidated financial statements are prepared in accordance with U.S. GAAP and with general practices within the financial services industry. Application of these principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under current circumstances. These assumptions form the basis for our judgments about the carrying values of assets and liabilities that are not readily available from independent, objective sources. We evaluate our estimates on an ongoing basis. Use of alternative assumptions may have resulted in significantly different estimates. Actual results may differ from these estimates. Please refer to Note 1 - Significant Accounting Policies to our consolidated financial statements contained in Item 8 of this report for a full discussion of our accounting policies, including estimates.
We have identified the following accounting estimates that, due to the difficult, subjective or complex judgments and assumptions inherent in those estimates and the potential sensitivity of the financial statements to those judgments and assumptions, are critical to an understanding of our financial condition and results of operations. We believe that the judgments, estimates and assumptions used in the preparation of the financial statements are appropriate.
Allowance for Loan Credit Losses. The allowance for loan credit losses represents the estimated losses for loans accounted for on an amortized cost basis. Expected losses are calculated using relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. We evaluate loans held for investment ("LHFI") on a pool basis with pools of loans characterized by loan type, collateral, industry, internal credit risk rating and FICO score. The amount of the allowance for loan credit losses is affected by loan charge-offs, which decrease the allowance, recoveries on loans previously charged off, which increase the allowance, as well as the provision for loan credit losses charged to income, which increases the allowance. In determining the provision for loan credit losses, management monitors fluctuations in the allowance resulting from actual charge-offs and recoveries and periodically reviews the size and composition of the loan portfolio in light of current and forecasted economic conditions. If actual losses exceed the amount of allowance for loan credit losses, it could materially and adversely affect our earnings. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available. Credit losses are charged against the allowance for loan credit losses when management believes the loss is confirmed.
49
Table of Contents
Loan Acquisition Accounting. We account for our mergers/acquisitions under Accounting Standards Codification (“ASC”) Topic 805, Business Combinations, which requires the use of the acquisition method of accounting. All identifiable assets acquired, including loans, are recorded at fair value. The fair value for acquired loans at the time of acquisition or merger is based on a variety of factors, including discounted expected cash flows, adjusted for estimated prepayments and credit losses. In accordance with ASC 326, the fair value adjustment is recorded as premium or discount to the unpaid principal balance of each acquired loan. Loans that have been identified as having experienced a more-than-insignificant deterioration in credit quality since origination is a purchase credit deteriorated (“PCD”) loan. The net premium or discount on PCD loans is adjusted by the Company’s allowance for credit losses recorded at the time of merger/acquisition. The remaining net premium or discount is accreted or amortized into interest income over the remaining life of the loan using the effective interest rate method. The net premium or discount on loans that are not classified as PCD (“non-PCD”), that includes credit and non-credit components, is accreted or amortized into interest income over the remaining life of the loan using a constant yield method. We then record the necessary allowance for credit losses on the non-PCD loans through provision for loan credit losses expense.
In the first quarter of 2020, U.S. federal regulatory authorities issued an interim final rule that provided banking organizations that adopted the Current Expected Credit Loss (“CECL”) methodology during the 2020 calendar year with the option to delay the regulatory capital impact for up to two years (beginning January 1, 2020), followed by a three-year transition period. We elected to use the two-year delay of CECL’s impact on our regulatory capital (from January 1, 2020, through December 31, 2021), followed by the three-year transition period of CECL’s initial impact on our regulatory capital (from January 1, 2022, through December 31, 2024), and, accordingly, we began to amortize the CECL adoption impact to our regulatory capital beginning on January 1, 2022. The amount representing the CECL impact to the Company's regulatory capital that will be ratably transitioning back into regulatory capital over the transition period is $5.1 million and $7.6 million at December 31, 2022 and 2021, respectively.
Mortgage Servicing Rights. We recognize the rights to service mortgage loans based on the estimated fair value of the Mortgage Servicing Right ("MSR") when loans are sold and the associated servicing rights are retained. We elected to account for the MSR at fair value.
The fair value of the MSR is determined using a valuation model administered by a third-party that calculates the present value of estimated future net servicing income. The model incorporates assumptions that market participants use in estimating future net servicing income, including estimates of prepayment speeds, discount rate, default rates, cost to service (including delinquency and foreclosure costs), escrow account earnings, contractual servicing fee income and other ancillary income such as late fees. Management reviews all significant assumptions quarterly. Mortgage loan prepayment speeds, a key assumption in the model, is the annual rate at which borrowers are forecasted to repay their mortgage loan principal. The discount rate used to determine the present value of estimated future net servicing income, another key assumption in the model, is an estimate of the rate of return investors in the market would require for an asset with similar risk. Both assumptions can, and generally will, change as market conditions and interest rates change.
An increase in either the prepayment speed or discount rate assumption will result in a decrease in the fair value of the MSR, while a decrease in these assumptions will result in an increase in the fair value of the MSR. In recent years, there have been significant market-driven fluctuations in loan prepayment speeds and discount rates. These fluctuations can be rapid and may continue to be significant. Therefore, estimating prepayment speed and/or discount rates within ranges that market participants would use in determining the fair value of the MSR requires significant management judgment.
General
We are a financial holding company headquartered in Ruston, Louisiana. Our wholly-owned bank subsidiary, Origin Bank, was founded in 1912 in Choudrant, Louisiana. Deeply rooted in our 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 we serve. We provide a broad range of financial services and currently operate 59 banking centers located in Dallas/Fort Worth, East Texas, Houston, North Louisiana and Mississippi. As a financial holding company operating through one segment, we generate the majority of our revenue from interest earned on loans and investments, service charges and fees on deposit accounts.
50
Table of Contents
We incur interest expense on deposits and other borrowed funds and noninterest expense, such as salaries and employee benefits and occupancy expenses. We analyze our ability to maximize income generated from interest earning assets and expense of our liabilities through our net interest margin. Net interest margin is a ratio calculated as net interest income divided by average interest-earning assets. Net interest income is the difference between interest income on interest-earning assets, such as loans, securities and interest-bearing cash, and interest expense on interest-bearing liabilities, such as deposits and borrowings. Net interest spread is the average yield on interest-earning assets minus the average rate on interest-bearing liabilities.
Changes in market interest rates and the interest rates we earn on interest-earning assets or pay on interest-bearing liabilities, as well as in the volume and types of interest-earning assets, interest-bearing and noninterest-bearing liabilities and stockholders' equity, are usually the largest drivers of periodic changes in net interest spread, net interest margin and net interest income. Fluctuations in market interest rates are driven by many factors, including governmental monetary policies, inflation, deflation, macroeconomic developments, changes in unemployment, the money supply, political and international conditions and conditions in domestic and foreign financial markets. Periodic changes in the volume and types of loans in our loan portfolio are affected by, among other factors, economic and competitive conditions, as well as developments affecting the real estate, technology, financial services, insurance, transportation and manufacturing sectors within our target markets.
Results of Operations
Selected income statement data, returns on average assets and average equity for the comparable periods were as follows:
| (Dollars in thousands, except per share amounts) | At and for the Years Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||
| Net income | $ | 87,715 | $ | 108,546 | $ | 36,357 | ||||
| Financial ratios: | ||||||||||
| ROAA(1) | 1.01 | % | 1.45 | % | 0.56 | % | ||||
| ROAE(1) | 10.81 | 15.79 | 5.82 | |||||||
| Capital ratio: | ||||||||||
| Book value per common share | $ | 30.90 | $ | 30.75 | $ | 27.53 |
____________________________
(1)All average balances are calculated using average daily balances.
Net Interest Income and Net Interest Margin
During the third quarter of 2022, we completed our merger with BTH. As a result of the merger, the Company acquired $1.24 billion in loans, net of fair value accounting adjustments, $456.8 million in investment securities and $1.57 billion in deposits, which impacted most net interest income and interest expense categories.
Net interest income for the year ended December 31, 2022, was $275.3 million, an increase of $59.0 million compared to the year ended December 31, 2021. Increases in interest rates and average interest-earning assets drove increases of $51.5 million and $33.5 million, respectively, in total interest income. The increase in total interest income was offset by a $25.9 million increase in interest expense; $22.5 million of the increase was driven by increases in interest rates. Purchase accounting accretion on acquired loans was $2.8 million for the year ended December 31, 2022, with remaining purchase accounting net loan discounts totaling $2.2 million at December 31, 2022. Net purchase accounting accretion income on deposits and subordinated indebtedness totaled $472,000 for the year ended December 31, 2022, bringing the impact from purchase accounting treatment on total net interest income to $3.3 million for the year ended December 31, 2022.
51
Table of Contents
Interest income earned on LHFI during the year ended December 31, 2022, increased in all loan categories, except for mortgage warehouse lines of credit, when compared to the year ended December 31, 2021. Interest income earned on commercial real estate and commercial and industrial loans contributed $26.4 million and $23.4 million, respectively, of the $68.6 million total increase in interest income earned on LHFI when compared to the year ended December 31, 2021. These increases were offset by an $8.7 million decrease in interest income earned on mortgage warehouse lines of credit for the year ended December 31, 2022, compared to the year ended December 31, 2021. Increases in mortgage interest rates during the year ended December 31, 2022, negatively impacted the volume of mortgage warehouse lines during the year ended December 31, 2022.
An increase in average balances drove $18.5 million of the $26.4 million increase in interest income earned on commercial real estate, while increases in interest rates drove $21.4 million of the $23.4 million increase in interest income earned on commercial and industrial loans for the comparable periods. The merger with BTH contributed $79.0 million of the $449.4 million growth in average balances in commercial real estate.
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. In early 2020, the Federal Reserve lowered the target rate range to 0.00% to 0.25%, which remained in effect throughout all of 2021. On March 17, 2022, the target rate range was increased to 0.25% to 0.50%, then subsequently increased six more times during 2022, to 4.25% to 4.50%. At December 31, 2022, the Federal Funds target rate had range increased 425 basis points on a year-to-date basis. In order to remain competitive as market interest rates increase, interest rates paid on deposits must also increase. Increases in interest rates contributed $43.3 million to the total increase in interest income earned on total LHFI, while interest rates increased our total deposit interest expense and FHLB and advances and other borrowings interest expense by $19.0 million and $3.3 million, respectively.
The fully tax-equivalent net interest margin was 3.42% for the year ended December 31, 2022, a 32 basis point increase from the year ended December 31, 2021. The yield earned on interest-earning assets for the year ended December 31, 2022, was 4.02%, a 60 basis point increase from 3.42% for the year ended December 31, 2021. This increase was partially offset by a 43 basis point increase in interest rates paid on total interest-bearing liabilities. The net increase in purchase accounting accretion income due to the BTH merger increased the fully tax-equivalent NIM by four basis points during the year ended December 31, 2022.
52
Table of Contents
The following table presents average consolidated balance sheet information, interest income, interest expense and the corresponding average yields earned and rates paid for the year ended December 31, 2022, 2021 and 2020.
| Year Ended December 31, | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||||||||||||||||||||||
| (Dollars in thousands)Assets | Average Balance(1) | Income/Expense | Yield/Rate | Average Balance(1) | Income/Expense | Yield/Rate | Average Balance(1) | Income/Expense | Yield/Rate | |||||||||||||||||||||||
| Commercial real estate | $ | 1,951,246 | $ | 88,175 | 4.52 | % | $ | 1,501,890 | $ | 61,804 | 4.12 | % | $ | 1,322,477 | $ | 59,059 | 4.47 | % | ||||||||||||||
| Construction/land/land development | 708,758 | 36,352 | 5.13 | 528,618 | 21,914 | 4.15 | 554,038 | 25,255 | 4.56 | |||||||||||||||||||||||
| Residential real estate | 1,143,190 | 49,635 | 4.34 | 916,039 | 37,045 | 4.04 | 769,838 | 34,147 | 4.44 | |||||||||||||||||||||||
| Commercial and industrial | 1,675,719 | 90,499 | 5.40 | 1,627,077 | 67,064 | 4.12 | 1,710,648 | 64,619 | 3.78 | |||||||||||||||||||||||
| Mortgage warehouse lines of credit | 420,639 | 18,732 | 4.45 | 753,588 | 27,470 | 3.65 | 574,837 | 22,320 | 4.15 | |||||||||||||||||||||||
| Consumer | 20,913 | 1,444 | 6.91 | 16,764 | 972 | 5.80 | 18,707 | 1,195 | 6.39 | |||||||||||||||||||||||
| LHFI | 5,920,465 | 284,837 | 4.81 | 5,343,976 | 216,269 | 4.05 | 4,950,545 | 206,595 | 4.17 | |||||||||||||||||||||||
| Loans held for sale | 32,272 | 1,313 | 4.07 | 68,917 | 2,512 | 3.65 | 82,178 | 2,519 | 3.07 | |||||||||||||||||||||||
| Loans receivable | 5,952,737 | 286,150 | 4.81 | 5,412,893 | 218,781 | 4.04 | 5,032,723 | 209,114 | 4.16 | |||||||||||||||||||||||
| Investment securities-taxable | 1,497,226 | 27,795 | 1.86 | 899,532 | 14,555 | 1.62 | 536,816 | 11,302 | 2.11 | |||||||||||||||||||||||
| Investment securities-non-taxable | 270,701 | 7,172 | 2.65 | 280,157 | 6,337 | 2.26 | 214,224 | 5,428 | 2.53 | |||||||||||||||||||||||
| Non-marketable equity securities held in other financial institutions | 58,441 | 1,802 | 3.08 | 48,970 | 1,181 | 2.41 | 42,782 | 1,055 | 2.47 | |||||||||||||||||||||||
| Interest-bearing deposits in banks | 349,484 | 3,685 | 1.05 | 418,034 | 802 | 0.19 | 276,423 | 1,803 | 0.65 | |||||||||||||||||||||||
| Total interest-earning assets | 8,128,589 | 326,604 | 4.02 | 7,059,586 | 241,656 | 3.42 | 6,102,968 | 228,702 | 3.75 | |||||||||||||||||||||||
| Noninterest-earning assets(2) | 557,642 | 411,341 | 339,560 | |||||||||||||||||||||||||||||
| Total assets | $ | 8,686,231 | $ | 7,470,927 | $ | 6,442,528 | ||||||||||||||||||||||||||
| Liabilities and Stockholders' Equity | ||||||||||||||||||||||||||||||||
| Liabilities | ||||||||||||||||||||||||||||||||
| Interest-bearing liabilities | ||||||||||||||||||||||||||||||||
| Savings and interest-bearing transaction accounts | $ | 4,066,981 | $ | 29,025 | 0.71 | % | $ | 3,640,713 | $ | 8,842 | 0.24 | % | $ | 2,904,587 | $ | 15,215 | 0.52 | % | ||||||||||||||
| Time deposits | 616,197 | 4,484 | 0.73 | 607,742 | 4,576 | 0.75 | 735,297 | 11,935 | 1.62 | |||||||||||||||||||||||
| Total interest-bearing deposits | 4,683,178 | 33,509 | 0.72 | 4,248,455 | 13,418 | 0.32 | 3,639,884 | 27,150 | 0.75 | |||||||||||||||||||||||
| FHLB advances & other borrowings | 444,426 | 9,411 | 2.12 | 337,076 | 4,654 | 1.38 | 468,974 | 5,895 | 1.26 | |||||||||||||||||||||||
| Subordinated indebtedness | 176,028 | 8,406 | 4.78 | 157,304 | 7,332 | 4.66 | 88,358 | 4,121 | 4.66 | |||||||||||||||||||||||
| Total interest-bearing liabilities | 5,303,632 | 51,326 | 0.97 | 4,742,835 | 25,404 | 0.54 | 4,197,216 | 37,166 | 0.89 | |||||||||||||||||||||||
| Noninterest-bearing liabilities | ||||||||||||||||||||||||||||||||
| Noninterest-bearing deposits | 2,422,132 | 1,905,045 | 1,499,936 | |||||||||||||||||||||||||||||
| Other liabilities(2) | 148,984 | 135,399 | 120,796 | |||||||||||||||||||||||||||||
| Total liabilities | 7,874,748 | 6,783,279 | 5,817,948 | |||||||||||||||||||||||||||||
| Stockholders' Equity | 811,483 | 687,648 | 624,580 | |||||||||||||||||||||||||||||
| Total liabilities and stockholders' equity | $ | 8,686,231 | $ | 7,470,927 | $ | 6,442,528 | ||||||||||||||||||||||||||
| Net interest spread | 3.05 | % | 2.88 | % | 2.86 | % | ||||||||||||||||||||||||||
| Net interest income and margin | $ | 275,278 | 3.39 | $ | 216,252 | 3.06 | $ | 191,536 | 3.14 | |||||||||||||||||||||||
| Net interest income and margin - (tax equivalent)(3) | $ | 278,403 | 3.42 | $ | 219,155 | 3.10 | $ | 194,196 | 3.18 |
____________________________
53
Table of Contents
(1)Nonaccrual loans are included in their respective loan category for the purpose of calculating the yield earned. All average balances are daily average balances.
(2)Includes Government National Mortgage Association ("GNMA") repurchase average balances of $33.6 million, $53.9 million and $37.7 million for the year ended December 31, 2022, 2021 and 2020, respectively. The GNMA repurchase asset and liability are recorded as equal offsetting amounts in the consolidated balance sheets, with the asset included in loans held for sale and the liability included in FHLB advances and other borrowings. For more information on the GNMA repurchase option, see Note 10 - Mortgage Banking in the notes to our consolidated financial statements.
(3)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 and income from tax-exempt investments, and tax credits were computed using a federal income tax rate of 21%.
Rate/Volume Analysis
The following tables present the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities. It distinguishes between the changes related to outstanding balances and those due to changes in interest rates. The change in interest attributable to rate changes has been determined by applying the change in rate between periods to average balances outstanding in the earlier period. The change in interest due to volume has been determined by applying the rate from the earlier period to the change in average balances outstanding between periods. For purposes of the below table, changes attributable to both rate and volume that cannot be segregated, including the difference in day count, have been allocated to rate.
| Year Ended December 31, 2022 vs. Year Ended December 31, 2021 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands)Interest-earning assets | Increase (Decrease) due to Change in | |||||||||
| Loans: | Volume | Yield/Rate | Total Change | |||||||
| Commercial real estate | $ | 18,491 | $ | 7,880 | $ | 26,371 | ||||
| Construction/land/land development | 7,468 | 6,970 | 14,438 | |||||||
| Residential real estate | 9,186 | 3,404 | 12,590 | |||||||
| Commercial and industrial | 2,005 | 21,430 | 23,435 | |||||||
| Mortgage warehouse lines of credit | (12,137) | 3,399 | (8,738) | |||||||
| Consumer | 240 | 232 | 472 | |||||||
| Loans held for sale | (1,336) | 137 | (1,199) | |||||||
| Loans receivable | 23,917 | 43,452 | 67,369 | |||||||
| Investment securities-taxable | 9,671 | 3,569 | 13,240 | |||||||
| Investment securities-non-taxable | (214) | 1,049 | 835 | |||||||
| Non-marketable equity securities held in other financial institutions | 229 | 392 | 621 | |||||||
| Interest-bearing deposits in banks | (131) | 3,014 | 2,883 | |||||||
| Total interest-earning assets | 33,472 | 51,476 | 84,948 | |||||||
| Interest-bearing liabilities | ||||||||||
| Savings and interest-bearing transaction accounts | 1,035 | 19,148 | 20,183 | |||||||
| Time deposits | 64 | (156) | (92) | |||||||
| FHLB advances & other borrowings | 1,482 | 3,275 | 4,757 | |||||||
| Subordinated indebtedness | 873 | 201 | 1,074 | |||||||
| Total interest-bearing liabilities | 3,454 | 22,468 | 25,922 | |||||||
| Net interest income | $ | 30,018 | $ | 29,008 | $ | 59,026 |
54
Table of Contents
| Year Ended December 31, 2021 vs. Year Ended December 31, 2020 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands)Interest-earning assets | Increase (Decrease) due to Change in | |||||||||
| Loans: | Volume | Yield/Rate | Total Change | |||||||
| Commercial real estate | $ | 8,012 | $ | (5,267) | $ | 2,745 | ||||
| Construction/land/land development | (1,159) | (2,182) | (3,341) | |||||||
| Residential real estate | 6,485 | (3,587) | 2,898 | |||||||
| PPP | (197) | 9,583 | 9,386 | |||||||
| Commercial and industrial excl. PPP | (2,960) | (3,981) | (6,941) | |||||||
| Mortgage warehouse lines of credit | 6,940 | (1,790) | 5,150 | |||||||
| Consumer | (124) | (99) | (223) | |||||||
| Loans held for sale | (407) | 400 | (7) | |||||||
| Loans receivable | 16,590 | (6,923) | 9,667 | |||||||
| Investment securities-taxable | 7,637 | (4,384) | 3,253 | |||||||
| Investment securities-non-taxable | 1,670 | (761) | 909 | |||||||
| Non-marketable equity securities held in other financial institutions | 153 | (27) | 126 | |||||||
| Interest-bearing deposits in banks | 924 | (1,925) | (1,001) | |||||||
| Total interest-earning assets | 26,974 | (14,020) | 12,954 | |||||||
| Interest-bearing liabilities | ||||||||||
| Savings and interest-bearing transaction accounts | 3,856 | (10,229) | (6,373) | |||||||
| Time deposits | (2,070) | (5,289) | (7,359) | |||||||
| FHLB advances & other borrowings | (1,658) | 417 | (1,241) | |||||||
| Subordinated indebtedness | 3,216 | (5) | 3,211 | |||||||
| Total interest-bearing liabilities | 3,344 | (15,106) | (11,762) | |||||||
| Net interest income | $ | 23,630 | $ | 1,086 | $ | 24,716 |
55
Table of Contents
Provision for Credit Losses
We recorded a provision for credit loss expense of $24.7 million for the year ended December 31, 2022, a $35.5 million increase from a provision net benefit of $10.8 million for the year ended December 31, 2021. The increase was primarily due to the merger with BTH, which drove a $14.9 million provision for loan credit losses for the CECL requirement on non-PCD loans. In addition, the total LHFI, excluding BTH loans and mortgage warehouse lines of credit, increased $978.6 million during the comparable periods. Net charge-offs were $4.6 million during the year ended December 31, 2022, compared to $11.3 million during the year ended December 31, 2021, while the allowance for loan credit losses to nonperforming LHFI was 876.87% at December 31, 2022, compared to 259.35% at December 31, 2021, primarily driven by a $15.0 million decrease in nonperforming LHFI at December 31, 2022, compared to December 31, 2021, as well as the $22.6 million increase in the Company’s allowance for loan credit losses during the intervening period. While the majority of our credit metrics continue to improve, uncertainty remains due to risks related to continued inflation, economic recession concerns, market interest rate increases, geopolitical risks, labor pressures, and continued global supply-chain disruptions.
The provision for credit losses, which includes the provisions for loan losses, off-balance sheet commitments and investment security credit losses, is based on management's assessment of the adequacy of our allowance for credit losses ("ACL") for loans, securities and our reserve for off-balance sheet lending commitments. Factors impacting the provision include inherent risk characteristics in our loan portfolio, the level of nonperforming loans and net charge-offs, both current and historic, local economic and credit conditions, the direction of the change in collateral values, reasonable and supportable forecasts, and the funding probability on unfunded lending commitments. The provision for credit losses is charged against earnings in order to maintain our allowance for credit losses, which reflects management's best estimate of life of loan credit losses inherent in our loan portfolio at the balance sheet date, investment security credit losses and our reserve for off-balance sheet lending commitments, which reflects management's best estimate of losses inherent in our legally binding lending-related commitments. The allowance is increased by the provision for loan credit losses and decreased by charge-offs, net of recoveries.
Noninterest Income
The table below presents the various components of and changes in our noninterest income for the periods indicated.
| (Dollars in thousands) | Year Ended December 31, | 2022 vs. 2021 | 2021 vs. 2020 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Noninterest income: | 2022 | 2021 | 2020 | $ Change | % Change | $ Change | % Change | |||||||||||||||||||
| Service charges and fees | $ | 17,669 | $ | 15,049 | $ | 12,998 | $ | 2,620 | 17.4 | % | $ | 2,051 | 15.8 | % | ||||||||||||
| Insurance commission and fee income | 22,869 | 13,098 | 12,746 | 9,771 | 74.6 | 352 | 2.8 | |||||||||||||||||||
| Mortgage banking revenue | 6,722 | 12,927 | 29,603 | (6,205) | (48.0) | (16,676) | (56.3) | |||||||||||||||||||
| Other fee income | 3,530 | 2,879 | 2,253 | 651 | 22.6 | 626 | 27.8 | |||||||||||||||||||
| Gain on sales of securities, net | 1,664 | 1,748 | 580 | (84) | (4.8) | 1,168 | N/M | |||||||||||||||||||
| Loss on sales and disposals of other assets, net | (175) | (185) | (1,213) | 10 | 5.4 | 1,028 | (84.7) | |||||||||||||||||||
| Limited partnership investment (loss) income | (199) | 5,701 | 78 | (5,900) | (103.5) | 5,623 | N/M | |||||||||||||||||||
| Swap fee income | 457 | 814 | 2,546 | (357) | (43.9) | (1,732) | (68.0) | |||||||||||||||||||
| Other income | 4,737 | 10,162 | 5,061 | (5,425) | (53.4) | 5,101 | 100.8 | |||||||||||||||||||
| Total noninterest income | $ | 57,274 | $ | 62,193 | $ | 64,652 | $ | (4,919) | (7.9) | $ | (2,459) | (3.8) |
____________________________
N/M = Not meaningful.
Noninterest income for the year ended December 31, 2022, decreased by $4.9 million, or 7.9%, to $57.3 million, compared to $62.2 million for the year ended December 31, 2021, and was largely driven by decreases of $6.2 million, $5.9 million and $5.4 million in mortgage banking revenue, limited partnership investment income and other noninterest income, respectively. The decreases were partially offset by increases of $9.8 million and $2.6 million in insurance commission and fee income and service charges and fees income, respectively.
56
Table of Contents
Mortgage banking revenue. The $6.2 million decrease in mortgage banking revenue compared to the year ended December 31, 2021, was primarily due to a $9.8 million decrease in gain on sale of loans sold including MSR origination, primarily due to a 44.9% reduction in origination volume, a 51.2% reduction in sales volume and a 13.5% reduction in sales margin experienced during the year ended December 31, 2022, as well as a $2.0 million impairment on the held for sale GNMA MSR portfolio. The decreases were partially offset by a $5.5 million increase in mortgage held for sale and pipeline fair value adjustment.
During the second half of 2022, the Company recognized an impairment of $2.0 million and entered into an agreement to sell its GNMA MSR portfolio, which met all final sale conditions in early 2023. The Company sold approximately $1.8 million in GNMA MSR, with no significant additional gain or loss realized, and derecognized the related GNMA repurchase asset and offsetting liability of $24.6 million in the first quarter of 2023.
Limited partnership investment income. The $5.9 million decrease in limited partnership investment income during the year ended December 31, 2022, compared to the year ended December 31, 2021, was primarily due to a net $5.7 million valuation increase in the limited partnership funds during the year ended December 31, 2021, compared to a net $256,000 valuation decrease recorded during the year ended December 31, 2022.
Other income. The decrease in other noninterest income was primarily due to the acquisition of the remaining 62% equity interest in The Lincoln Agency in December 2021. The previously held 38% equity method investment in Lincoln Agency was remeasured to its fair value, resulting in recognition of a gain of $5.2 million in other noninterest income during the year ended December 31, 2021.
Insurance commission and fee income. The increase in insurance commission and fee income during the year ended December 31, 2022, as compared to the year ended December 31, 2021, was primarily driven by $8.3 million of additional contribution income as a result of the insurance acquisitions that occurred on December 31, 2021, which significantly expanded the Company's insurance presence in the North Louisiana market.
Service charges and fees. The $2.6 million increase in service charges and fees income was primarily driven by increases of $444,000, $321,000 and $606,000, excluding BTH service charges, in overdraft fee income, account analysis income and debit interchange fees due to increases in debit card transactions, respectively. In total, BTH contributed $749,000 to the total service charges and fee income since the date of the merger.
Noninterest Expense
The following table presents the significant components of noninterest expense for the periods indicated:
| (Dollars in thousands) | Year Ended December 31, | 2022 vs. 2021 | 2021 vs. 2020 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Noninterest expense: | 2022 | 2021 | 2020 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||
| Salaries and employee benefits | $ | 118,971 | $ | 93,026 | $ | 91,105 | $ | 25,945 | 27.9 | % | $ | 1,921 | 2.1 | % | |||||||||||
| Occupancy and equipment, net | 20,203 | 17,347 | 17,022 | 2,856 | 16.5 | 325 | 1.9 | ||||||||||||||||||
| Data processing | 10,456 | 9,117 | 8,321 | 1,339 | 14.7 | 796 | 9.6 | ||||||||||||||||||
| Office and operations | 8,120 | 6,399 | 5,624 | 1,721 | 26.9 | 775 | 13.8 | ||||||||||||||||||
| Loan-related expenses | 6,097 | 7,688 | 6,316 | (1,591) | (20.7) | 1,372 | 21.7 | ||||||||||||||||||
| Professional services | 3,813 | 3,644 | 3,975 | 169 | 4.6 | (331) | (8.3) | ||||||||||||||||||
| Electronic banking | 3,958 | 3,563 | 3,686 | 395 | 11.1 | (123) | (3.3) | ||||||||||||||||||
| Advertising and marketing | 4,431 | 3,438 | 3,710 | 993 | 28.9 | (272) | (7.3) | ||||||||||||||||||
| Franchise tax expense | 3,582 | 2,538 | 2,186 | 1,044 | 41.1 | 352 | 16.1 | ||||||||||||||||||
| Regulatory assessments | 3,547 | 2,904 | 3,826 | 643 | 22.1 | (922) | (24.1) | ||||||||||||||||||
| Intangible asset amortization | 5,488 | 844 | 1,060 | 4,644 | N/M | (216) | (20.4) | ||||||||||||||||||
| Communications | 1,246 | 1,574 | 1,767 | (328) | (20.8) | (193) | (10.9) | ||||||||||||||||||
| Merger-related expense | 6,171 | — | — | 6,171 | N/A | — | — | ||||||||||||||||||
| Other expenses | 4,336 | 4,697 | 3,337 | (361) | (7.7) | 1,360 | 40.8 | ||||||||||||||||||
| Total noninterest expense | $ | 200,419 | $ | 156,779 | $ | 151,935 | $ | 43,640 | 27.8 | $ | 4,844 | 3.2 |
____________________________
N/M = Not meaningful.
N/A = Not applicable.
57
Table of Contents
Noninterest expense for the year ended December 31, 2022, increased by $43.6 million, or 27.8%, to $200.4 million, compared to $156.8 million for the year ended December 31, 2021. The increase was primarily due to increases of $25.9 million, $6.2 million, $4.6 million, $2.9 million and $1.7 million in salaries and employee benefits expenses, merger-related expense, intangible asset amortization, occupancy and equipment, net and office and operations, respectively. The increases were partially offset by a $1.6 million decrease in loan-related expenses.
Salaries and employee benefits. The $25.9 million increase in salaries and employee benefits expenses was primarily driven by an increase in full-time equivalent employees to 1,011 at December 31, 2022, from 776 at December 31, 2021, and reflected a $14.6 million increase in salary alone.
•The BTH merger contributed 114 of the new full time positions and $5.6 million to the salaries and employee benefits expense increase.
•The insurance acquisition at December 31, 2021, contributed 34 new full time positions and $4.8 million to the salaries and employee benefits expense increase.
•Incentive compensation increased $5.7 million due to loan production exceeding performance goals.
•Also contributing to the increase was the impact of cost of living adjustments and annual raises made on March 1, 2022, and additional cost of living increases made in August 2022.
Merger-related expense. The $6.2 million merger-related expenses during the year ended December 31, 2022, were associated with the BTH merger that closed on August 1, 2022.
Intangible asset amortization expense. The $4.6 million increase in intangible asset amortization expense was primarily due to the core deposit intangible established in conjunction with the BTH merger, which contributed $3.4 million to the total increase. The insurance acquisition at December 31, 2021, contributed $1.4 million to the total increase for the relationship-based and noncompete intangibles established in conjunction with the acquisition.
Occupancy and equipment, net. The $2.9 million increase in occupancy and equipment expense was primarily due to the BTH merger that closed on August 1, 2022, which contributed $1.6 million to the total increase. In addition, the rental expense increased by $323,000 primarily due to one new banking center location which opened during the last quarter of 2022, and total maintenance and repairs expense increased on property, furniture, fixtures and equipment by $296,000.
Office and operations. The increase in office and operations expense was primarily due to increases in business development costs and credit card reward expenses.
Loan-related expenses. The decrease in loan-related expenses was primarily driven by a decrease of $1.2 million in loan-related legal fees, primarily due to our lower past due and nonperforming LHFI balances.
Income Tax Expense
For the year ended December 31, 2022, we recognized income tax expense of $19.7 million, compared to $23.9 million for the year ended December 31, 2021. Our effective tax rate was 18.4% for the year ended December 31, 2022, compared to 18.0% for the year ended December 31, 2021. The effective tax rate was lower for the year ended December 31, 2021, compared to the rate for the year ended December 31, 2022, primarily due to the tax impact of the exercise of stock options and vesting of stock awards during the year ended December 31, 2021. Offsetting the increase in the effective tax rate during the year ended December 31, 2022, compared to the effective tax rate during the year ended December 31, 2021, was the impact of merger-related expenses during 2022, which drove net income before income taxes down.
Our effective income tax rates have differed from the applicable U.S. statutory rates of 21% at December 31, 2022 and 2021, due to the effect of tax-exempt income from securities, low-income housing and qualified school construction bond tax credits, tax-exempt income from life insurance policies and income tax effects associated with stock-based compensation. Because of these items, we expect our effective income tax rate to continue to remain below the applicable U.S. statutory rate. These tax-exempt items can have a larger than proportional effect on the effective income tax rate as net income decreases. Any increases to the statutory tax rate would increase income taxes in the future.
58
Table of Contents
Comparison of Financial Condition at December 31, 2022, and December 31, 2021
General
The merger with BTH affected most material financial metrics of the Company at December 31, 2022. Total assets increased by $1.82 billion, or 23.2%, to $9.69 billion at December 31, 2022, from $7.86 billion at December 31, 2021. The increase in total assets is primarily due to $1.85 billion in total assets, net of purchase accounting adjustments, acquired from the merger with BTH, which included $1.24 billion in loan balances, net of purchase accounting adjustments. Organic loan growth contributed an additional $619.2 million increase in our loan portfolio balances which grew to $7.09 billion at December 31, 2022, from $5.23 billion at December 31, 2021. The increase in total assets was offset by a $346.6 million decrease in cash and cash equivalents to $359.0 million at December 31, 2022, from $705.6 million at December 31, 2021.
Total deposits increased $1.21 billion to $7.78 billion at December 31, 2022, from $6.57 billion at December 31, 2021. The increase in deposits was due to the assumption of $1.57 billion in deposits, net of purchase accounting adjustments, from the BTH merger. Excluding the deposits acquired in the BTH merger at August 1, 2022, total deposit balances decreased by $361.5 million, or 5.5%, with the remaining BTH-originated deposits totaling $1.45 billion at December 31, 2022. Overall, higher rates of inflation tend to cause individuals and businesses to hold fewer liquid assets thereby contributing to tightening liquidity.
Stockholders’ equity increased $219.7 million to $949.9 million at December 31, 2022, compared to $730.2 million at December 31, 2021. The increase in stockholders’ equity is primarily associated with the $306.3 million in consideration paid related to the BTH merger and the $87.7 million in net income for the year ended December 31, 2022, partially offset by the $165.6 million in other comprehensive loss and the $15.9 million of stockholder dividends declared in 2022.
Loan Portfolio
Our loan portfolio is our largest category of interest-earning assets, and interest income earned on our loan portfolio is our primary source of income. At December 31, 2022, 78.8% of the loan portfolio held for investment was comprised of commercial and industrial loans, including mortgage warehouse lines of credit, commercial real estate and construction/land/land development loans, which were primarily originated within our market areas of Texas, North Louisiana, and Mississippi, compared to 82.3% at December 31, 2021.
The following table presents the ending balance of our loan portfolio held for investment at the dates indicated.
| (Dollars in thousands) | December 31, 2022 | December 31, 2021 | 2022 vs. 2021 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Real estate: | Amount | Percent | Amount | Percent | $ Change | % Change | ||||||||||||||
| Commercial real estate | $ | 2,304,678 | 32.6 | % | $ | 1,693,512 | 32.4 | % | $ | 611,166 | 36.1 | % | ||||||||
| Construction/land/land development | 945,625 | 13.3 | 530,083 | 10.1 | 415,542 | 78.4 | ||||||||||||||
| Residential real estate | 1,477,538 | 20.8 | 909,739 | 17.4 | 567,799 | 62.4 | ||||||||||||||
| Total real estate | 4,727,841 | 66.7 | 3,133,334 | 59.9 | 1,594,507 | 50.9 | ||||||||||||||
| Commercial and industrial total | 2,051,161 | 28.9 | 1,454,235 | 27.8 | 596,926 | 41.0 | ||||||||||||||
| Mortgage warehouse lines of credit | 284,867 | 4.0 | 627,078 | 12.0 | (342,211) | (54.6) | ||||||||||||||
| Consumer | 26,153 | 0.4 | 16,684 | 0.3 | 9,469 | 56.8 | ||||||||||||||
| Total LHFI | $ | 7,090,022 | 100.0 | % | $ | 5,231,331 | 100.0 | % | $ | 1,858,691 | 35.5 |
At December 31, 2022, total LHFI were $7.09 billion, an increase of $1.86 billion, or 35.5%, compared to $5.23 billion at December 31, 2021. The merger with BTH has contributed $1.22 billion to the increase, net of purchase accounting adjustments, at December 31, 2022. Our organic loan growth contributed to the remaining increase. Total LHFI at December 31, 2022, excluding mortgage warehouse lines of credit, were $6.81 billion, reflecting an increase of $2.20 billion, or 47.8%, increase, compared to December 31, 2021. Our lending focus continues to be on operating companies, including commercial loans and lines of credit, as well as owner-occupied commercial real estate loans.
59
Table of Contents
Loan Portfolio Maturity Analysis
The table below presents the maturity distribution of our LHFI at December 31, 2022. The table also presents the portion of our loans that have fixed interest rates, rather than interest rates that fluctuate over the life of the loans, based on changes in the interest rate environment.
| December 31, 2022 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | One Year or Less | After One Year Through Five Years | After Five Years Through Fifteen Years | After Fifteen Years | Total | |||||||||||||
| Real estate: | ||||||||||||||||||
| Commercial real estate | $ | 293,043 | $ | 1,400,616 | $ | 592,660 | $ | 18,359 | $ | 2,304,678 | ||||||||
| Construction/land/land development | 294,210 | 472,564 | 147,084 | 31,767 | 945,625 | |||||||||||||
| Residential real estate loans | 91,145 | 577,391 | 220,460 | 588,542 | 1,477,538 | |||||||||||||
| Total real estate | 678,398 | 2,450,571 | 960,204 | 638,668 | 4,727,841 | |||||||||||||
| Commercial and industrial loans | 811,097 | 1,123,501 | 116,412 | 151 | 2,051,161 | |||||||||||||
| Mortgage warehouse lines of credit | 284,867 | — | — | — | 284,867 | |||||||||||||
| Consumer loans | 11,834 | 13,255 | 494 | 570 | 26,153 | |||||||||||||
| Total LHFI | $ | 1,786,196 | $ | 3,587,327 | $ | 1,077,110 | $ | 639,389 | $ | 7,090,022 | ||||||||
| Amounts with fixed rates | $ | 388,222 | $ | 1,976,376 | $ | 638,987 | $ | 77,881 | $ | 3,081,466 | ||||||||
| Amounts with variable rates | 1,397,974 | 1,610,951 | 438,123 | 561,508 | 4,008,556 | |||||||||||||
| Total | $ | 1,786,196 | $ | 3,587,327 | $ | 1,077,110 | $ | 639,389 | $ | 7,090,022 |
Nonperforming Assets
Nonperforming assets consist of nonperforming loans and property acquired through foreclosures or repossession, as well as bank-owned property not currently in use and listed for sale.
Loans are placed on nonaccrual status when management believes that the borrower's financial condition, after giving consideration to economic and business conditions, and collection efforts, is such that collection of interest is doubtful, or generally when loans are 90 days or more past due. Loans may be placed on nonaccrual status even if the contractual payments are not past due if information becomes available that causes substantial doubt about the borrower's ability to meet the contractual obligations of the loan. When accrual of interest is discontinued, all unpaid accrued interest is reversed. Past due status is based on the contractual terms of the loan. Interest income on nonaccrual loans may be recognized to the extent cash payments are received, but payments received are usually applied to principal. Nonaccrual loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. If a loan is determined by management to be uncollectible, regardless of size, the portion of the loan determined to be uncollectible is then charged to the allowance for loan credit losses.
Purchased loans that have experienced more than insignificant credit deterioration since origination are purchase credit deteriorated (“PCD”) loans. The Company evaluates acquired loans for deterioration in credit quality based on any of, but not limited to, the following: (1) nonaccrual status; (2) troubled debt restructured designation; (3) risk ratings of special mention, substandard or doubtful; (4) watchlist credits; and (5) delinquency status, including loans that are current on merger/acquisition date, but had been previously delinquent two times 60 days. An allowance for credit losses is determined using the same methodology as other individually evaluated loans. Subsequent changes to the allowance for credit losses are recorded through the provision for credit losses. We held approximately $48.1 million of unpaid principal balance PCD loans at December 31, 2022, and no PCD loans at December 31, 2021.
We manage the quality of our lending portfolio in part through a disciplined underwriting policy and through continual monitoring of loan performance and borrowers' financial condition. There can be no assurance, however, that our loan portfolio will not become subject to losses due to declines in economic conditions or deterioration in the financial condition of our borrowers.
60
Table of Contents
Overall, credit metrics have improved at December 31, 2022, compared to December 31, 2021; however, uncertainty remains due to risks related to rising inflation, economic recession concerns, market interest rate increases, labor pressures, continued global supply-chain disruptions and increased geopolitical risks.
The following table shows our nonperforming loans and nonperforming assets at the dates indicated:
| (Dollars in thousands) | December 31, | December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Nonperforming LHFI: | 2022 | 2021 | ||||||||
| Commercial real estate | $ | 526 | $ | 512 | ||||||
| Construction/land/land development | 270 | 338 | ||||||||
| Residential real estate | 7,712 | 11,647 | ||||||||
| Commercial and industrial | 1,383 | 12,306 | ||||||||
| Consumer | 49 | 100 | ||||||||
| Total nonperforming LHFI | 9,940 | 24,903 | ||||||||
| Nonperforming loans held for sale | 3,933 | 1,754 | ||||||||
| Total nonperforming loans | 13,873 | 26,657 | ||||||||
| Other real estate owned: | ||||||||||
| Commercial real estate, construction/land/land development | — | 1,279 | ||||||||
| Residential real estate | 806 | 180 | ||||||||
| Total other real estate owned | 806 | 1,459 | ||||||||
| Other repossessed assets owned | — | 401 | ||||||||
| Total repossessed assets owned | 806 | 1,860 | ||||||||
| Total nonperforming assets | $ | 14,679 | $ | 28,517 | ||||||
| Troubled debt restructuring loans - nonaccrual | $ | 4,389 | $ | 4,064 | ||||||
| Troubled debt restructuring loans - accruing | 3,248 | 2,763 | ||||||||
| Total LHFI | 7,090,022 | 5,231,331 | ||||||||
| Ratio of nonperforming LHFI to total LHFI | 0.14 | % | 0.48 | % | ||||||
| Ratio of nonperforming assets to total assets | 0.15 | 0.36 | ||||||||
| Ratio of nonperforming assets to average LHFI | 0.25 | 0.53 |
At December 31, 2022, total nonperforming LHFI decreased by $15.0 million, or 60.1%, from December 31, 2021, primarily due to lower nonperforming commercial and industrial and residential loan balances. Please see Note 5 - Loans to our consolidated financial statements contained in Item 8 of this report for more information on nonperforming loans.
61
Table of Contents
Potential Problem Loans
From a credit risk standpoint, we classify loans using risk grades which fall into one of five categories: pass, special mention, substandard, doubtful or loss. The classifications of loans reflect a judgment about the risks of default and loss associated with the loan. We review the ratings on loans and adjust them to reflect the degree of risk and loss that is felt to be inherent or expected in each loan. The methodology is structured so that reserve allocations are increased in accordance with deterioration in credit quality (and a corresponding increase in risk and loss) or decreased in accordance with improvement in credit quality (and a corresponding decrease in risk and loss). Loans rated special mention reflect borrowers who exhibit credit weaknesses or downward trends deserving close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the bank's credit position at some future date. While potentially weak these borrowers currently do not pose sufficient risk to warrant adverse classification. Loans rated substandard are those borrowers with deteriorating trends and well-defined weaknesses that jeopardize the orderly liquidation of debt. A substandard loan is inadequately protected by the current sound worth and paying capacity of the obligor or by the collateral pledged, if any. Normal repayment from the borrower might be in jeopardy.
Loans rated as doubtful have the weaknesses of substandard assets with the additional characteristic that the weaknesses make collection or liquidation in full questionable, and there is a high probability of loss based on currently existing facts, conditions and values. Loans classified as loss are charged-off and we have low expectations for the recovery of any payments in respect to loans rated as loss. Information regarding the internal risk ratings of our loans at December 31, 2022, is included in Note 5 - Loans to our consolidated financial statements contained in Item 8 of this report.
Allowance for Loan Credit Losses
The allowance for loan credit losses represents the estimated losses for loans accounted for on an amortized cost basis. Expected losses are calculated using relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. We evaluate LHFI on a pool basis with pools of loans characterized by loan type, collateral, industry, internal credit risk rating and FICO score. We applied a probability of default, loss given default loss methodology to the loan pools at December 31, 2022. Historical loss rates for each pool are calculated based on charge-off and recovery data beginning with the second quarter of 2012. These loss rates are adjusted for the effects of certain economic variables forecast over a one-year period, particularly for differences between current period conditions and the conditions existing during the historical loss period. Subsequent to the forecast effects, historical loss rates are used to estimate losses over the estimated remaining lives of the loans. The estimated remaining lives consist of the contractual lives, adjusted for estimated prepayments. Loans that exhibit characteristics different from their pool characteristics are evaluated on an individual basis. Certain of these loans are considered to be collateral dependent, with the borrower experiencing financial difficulty. For these loans, the fair value of collateral practical expedient is elected whereby the allowance is calculated as the amount by which the amortized cost exceeds the fair value of collateral, less costs to sell (if applicable). Those individual loans that are not collateral dependent are evaluated based on a discounted cash flow methodology.
The amount of the allowance for loan credit losses is affected by loan charge-offs, which decrease the allowance, recoveries on loans previously charged off, which increase the allowance, as well as the provision for loan credit losses charged to income, which increases the allowance. In determining the provision for loan credit losses, management monitors fluctuations in the allowance resulting from actual charge-offs and recoveries and periodically reviews the size and composition of the loan portfolio in light of current and forecasted economic conditions. If actual losses exceed the amount of the allowance for loan credit losses, it would materially and adversely affect our earnings.
Acquisition Accounting and Acquired Loans. We account for our mergers/acquisitions under Financial Accounting Standards Board ("FASB") ASC Topic 805, Business Combinations, which requires the use of the acquisition method of accounting. All identifiable assets acquired, including loans, are recorded at fair value. In accordance with ASC 326, we record a discount or premium, and also an allowance for credit losses on acquired loans. All purchased loans are recorded at fair value in accordance with the fair value methodology prescribed in FASB ASC Topic 820, Fair Value Measurements. The fair value estimates associated with the loans include estimates related to expected prepayments and the amount and timing of undiscounted expected principal, interest and other cash flows.
Purchased loans that have experienced more than insignificant credit deterioration since origination are PCD loans. An allowance for loan credit losses is determined using the same methodology as other individually evaluated loans. The sum of the loan’s purchase price and allowance for credit losses becomes its initial amortized cost basis. The difference between the initial amortized cost basis and the par value of the loan is a non-credit discount or premium, which is amortized or accreted into interest income over the life of the loan. Subsequent changes to the allowance for loan credit losses are recorded through the provision for credit losses.
62
Table of Contents
As a general rule, when it becomes evident that the full principal and accrued interest of a loan may not be collected, or at 90 days past due, we will reflect that loan as nonperforming. It will remain nonperforming until it performs in a manner that it is reasonable to expect that we will collect principal and accrued interest in full. When the amount or likelihood of a loss on a loan has been confirmed, a charge-off will be taken in the period it is determined.
We establish general allocations for each major loan category and credit quality. The general allocation is based, in part, on historical charge-off experience and loss given default methodology, derived from our internal risk rating process. Other adjustments may be made to the allowance for pools of loans after an assessment of internal or external influences on credit quality that are not fully reflected in the historical loss or risk rating data. We give consideration to trends, changes in loan mix, delinquencies, prior losses, reasonable and supportable forecasts and other related information.
In connection with the review of our loan portfolio, we consider risk elements attributable to particular loan types or categories in assessing the quality of individual loans. Some of the risk elements we consider include:
•for commercial real estate loans, the debt service coverage ratio, operating results of the owner in the case of owner-occupied properties, the loan to value ratio, the age and condition of the collateral and the volatility of income, property value and future operating results typical of properties of that type;
•for construction, land and land development loans, the perceived feasibility of the project, including the ability to sell developed lots or improvements constructed for resale or the ability to lease property constructed for lease, the quality and nature of contracts for presale or prelease, if any, experience and ability of the developer and loan to value ratio;
•for residential mortgage loans, the borrower's ability to repay the loan, including a consideration of the debt to income ratio and employment and income stability, the loan-to-value ratio, and the age, condition and marketability of the collateral; and
•for commercial and industrial loans, the debt service coverage ratio (income from the business in excess of operating expenses compared to loan repayment requirements), the operating results of the commercial, industrial or professional enterprise, the borrower's business, professional and financial ability and expertise, the specific risks and volatility of income and operating results typical for businesses in that category and the value, nature and marketability of collateral.
Overall, absent the impact of the BTH merger, most credit metrics improved at December 31, 2022, compared to December 31, 2021. The impact of the BTH merger on loans at December 31, 2022, was as follows: provision of $23.9 million, classified loans of $17.8 million, past due loans of $6.0 million, and nonperforming LHFI of $2.6 million.
The allowance for loan credit losses to nonperforming LHFI increased to 876.87% at December 31, 2022, compared to 259.35% at December 31, 2021, primarily driven by a $15.0 million decrease in nonperforming LHFI at December 31, 2022, compared to December 31, 2021, as well as the $22.6 million increase in the allowance for loan credit losses during the intervening period, which was predominately driven by the BTH merger. Past due loans to total LHFI declined to 0.15% at December 31, 2022, compared to 0.49% at December 31, 2021.
| The following table presents the allowance for credit loss by loan category: | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | |||||||||||||
| (Dollars in thousands) | 2022 | 2021 | |||||||||||
| Loans secured by real estate: | Amount | %(1) | Amount | %(1) | |||||||||
| Commercial real estate | $ | 19,772 | 32.6 | % | $ | 13,425 | 32.4 | % | |||||
| Construction/land/land development | 7,776 | 13.3 | 4,011 | 10.1 | |||||||||
| Residential real estate | 8,230 | 20.8 | 6,116 | 17.4 | |||||||||
| Commercial and industrial | 50,148 | 28.9 | 40,146 | 27.8 | |||||||||
| Mortgage warehouse lines of credit | 379 | 4.0 | 340 | 12.0 | |||||||||
| Consumer | 856 | 0.4 | 548 | 0.3 | |||||||||
| Total | $ | 87,161 | 100.0 | % | $ | 64,586 | 100.0 | % |
___________________________
(1)Represents the ratio of each loan type to total LHFI.
63
Table of Contents
Our allowance for loan credit losses increased by $22.6 million, or 35.0%, to $87.2 million at December 31, 2022, from $64.6 million at December 31, 2021. The ratio of allowance for loan credit losses to total LHFI was 1.23% at both December 31, 2022 and 2021. The allowance for loan credit losses increased $22.6 million compared to December 31, 2021, mainly due to a $23.9 million allowance for BTH loans at December 31, 2022. Qualitative factor changes across the Company's risk pools, which includes the impact of the BTH acquired loans, drove a $22.4 million increase for the year ended December 31, 2022.
The following table presents an analysis of the allowance for credit losses and other related data at the periods indicated.
| (Dollars in thousands) | Year Ended December 31, | |||||
|---|---|---|---|---|---|---|
| Allowance for loan credit losses | 2022 | 2021 | ||||
| Balance at beginning of period | $ | 64,586 | $ | 86,670 | ||
| Allowance for loan credit losses - BTH merger | 5,527 | — | ||||
| Provision for loan credit losses | 21,613 | (10,798) | ||||
| Charge-offs: | ||||||
| Commercial real estate | 166 | 170 | ||||
| Residential real estate | 91 | 78 | ||||
| Commercial and industrial | 8,459 | 11,923 | ||||
| Consumer | 43 | 63 | ||||
| Total charge-offs | 8,759 | 12,234 | ||||
| Recoveries: | ||||||
| Commercial real estate | 40 | 65 | ||||
| Construction/land/land development | 211 | — | ||||
| Residential real estate | 102 | 117 | ||||
| Commercial and industrial | 3,825 | 717 | ||||
| Consumer | 16 | 49 | ||||
| Total recoveries | 4,194 | 948 | ||||
| Net charge-offs | 4,565 | 11,286 | ||||
| Balance at end of period | $ | 87,161 | $ | 64,586 | ||
| Ratio of allowance for loan credit losses to: | ||||||
| Nonperforming LHFI | 876.87 | % | 259.35 | % | ||
| LHFI | 1.23 | 1.23 | ||||
| Net charge-offs as a percentage of: | ||||||
| Provision for loan credit losses | 21.12 | N/M | ||||
| Allowance for loan credit losses | 5.24 | 17.47 | ||||
| Average LHFI | 0.08 | 0.21 | ||||
| N/M = Not meaningful. |
64
Table of Contents
Securities
Our securities portfolio is the second largest component of earning assets and provides a significant source of revenue. We use the securities portfolio to provide a source of liquidity, provide an appropriate return on funds invested, manage interest rate risk and meet collateral as well as regulatory capital requirements. We manage the securities portfolio to optimize returns while maintaining an appropriate level of risk. Securities within the portfolio are classified as either held-to-maturity, available-for-sale or at fair value through income, based on the intent and objective of the investment and the ability to hold to maturity. Unrealized gains and losses arising in the available for sale portfolio as a result of changes in the fair value of the securities are reported on an after-tax basis as a component of accumulated other comprehensive (loss) income in stockholders' equity while securities classified as held to maturity are carried at amortized cost. For further discussion of the valuation components and classification of investment securities, see Note 1 - Significant Accounting Policies to our consolidated financial statements contained in Item 8 of this report.
Our securities portfolio totaled $1.66 billion at December 31, 2022, representing an increase of $124.1 million, or 8.1%, from $1.53 billion at December 31, 2021. At August 1, 2022, we acquired $456.8 million of available for sale securities from BTH, $447.5 million of which were sold during the third quarter of 2022, and majority of the funds were used to pay down Federal Home Loan Bank Advances. For additional information regarding our securities portfolio, please see Note 4 - Securities to our consolidated financial statements contained in Item 8 of this report.
The following table sets forth the composition of our securities portfolio at the dates indicated.
| December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2022 | 2021 | |||||||||||
| Available for sale: | Amount | % of Total | Amount | % of Total | |||||||||
| State and municipal securities | $ | 389,477 | 23.7 | % | $ | 405,818 | 27.0 | % | |||||
| Corporate bonds | 82,258 | 5.0 | 82,734 | 5.5 | |||||||||
| U.S. government and agency securities | 248,420 | 15.1 | 97,658 | 6.5 | |||||||||
| Commercial mortgage-backed securities | 91,943 | 5.6 | 64,243 | 4.3 | |||||||||
| Residential mortgage-backed securities | 572,303 | 34.9 | 557,801 | 37.0 | |||||||||
| Commercial collateralized mortgage obligations | 38,813 | 2.4 | 19,672 | 1.3 | |||||||||
| Residential collateralized mortgage obligations | 146,370 | 8.9 | 193,740 | 12.9 | |||||||||
| Asset-backed securities | 71,900 | 4.4 | 83,062 | 5.5 | |||||||||
| Total | $ | 1,641,484 | 100.0 | % | $ | 1,504,728 | 100.0 | % | |||||
| Held to maturity: | |||||||||||||
| State and municipal securities, net of allowance | $ | 11,275 | $ | 22,767 | |||||||||
| Securities carried at fair value through income: | |||||||||||||
| State and municipal securities | $ | 6,368 | $ | 7,497 |
65
Table of Contents
The following table presents the fair value of securities available for sale and amortized cost of securities held to maturity and their corresponding yields at December 31, 2022. The securities are grouped by contractual maturity and use amortized cost for all yield calculations. Mortgage-backed securities, collateralized mortgage obligations and asset-backed securities, which do not have contractual payments due at a single maturity date, are shown at the date the last underlying mortgage matures.
| December 31, 2022 | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Within One Year | After One Year but Within Five Years | After Five Years but Within Ten Years | After Ten Years | Total | |||||||||||||||||||||||||||||
| Available for sale: | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | ||||||||||||||||||||||||
| State and municipal securities (1) | $ | 7,214 | 1.81 | % | $ | 46,572 | 1.92 | % | $ | 110,407 | 7.11 | % | $ | 225,284 | 2.19 | % | $ | 389,477 | 3.55 | % | ||||||||||||||
| Corporate bonds | — | — | 15,105 | 3.26 | 66,721 | 4.41 | 432 | 4.50 | 82,258 | 4.20 | ||||||||||||||||||||||||
| U.S. government and agency securities | 32,438 | 0.26 | 193,247 | 1.43 | 18,782 | 1.20 | 3,953 | 1.47 | 248,420 | 1.26 | ||||||||||||||||||||||||
| Commercial mortgage-backed securities | — | — | 44,351 | 1.90 | 47,592 | 1.35 | — | — | 91,943 | 1.62 | ||||||||||||||||||||||||
| Residential mortgage-backed securities | — | — | 6,163 | 2.90 | 85,073 | 1.39 | 481,067 | 1.86 | 572,303 | 1.80 | ||||||||||||||||||||||||
| Commercial collateralized mortgage obligations | — | — | 18,539 | 1.37 | 15,959 | 1.83 | 4,315 | 1.60 | 38,813 | 1.58 | ||||||||||||||||||||||||
| Residential collateralized mortgage obligations | — | — | — | — | 1,594 | 2.42 | 144,776 | 1.93 | 146,370 | 1.94 | ||||||||||||||||||||||||
| Asset-backed securities | — | — | — | — | — | — | 71,900 | 5.89 | 71,900 | 5.89 | ||||||||||||||||||||||||
| Total securities available for sale | $ | 39,652 | 0.54 | $ | 323,977 | 1.67 | $ | 346,128 | 3.81 | $ | 931,727 | 2.26 | $ | 1,641,484 | 2.43 | |||||||||||||||||||
| Held to maturity: | ||||||||||||||||||||||||||||||||||
| State and municipal securities (1) | — | — | — | — | 5,174 | 5.00 | 7,000 | 2.50 | 12,174 | 3.56 | ||||||||||||||||||||||||
| Securities carried at fair value through income: | ||||||||||||||||||||||||||||||||||
| State and municipal securities (1) | — | — | — | — | — | — | 6,368 | 4.75 | 6,368 | 4.75 | ||||||||||||||||||||||||
| Total | $ | 39,652 | 0.54 | $ | 323,977 | 1.67 | $ | 351,302 | 3.83 | $ | 945,095 | 2.28 | $ | 1,660,026 | 2.45 |
____________________________
(1)Tax-exempt security yields are calculated without consideration of their tax benefit status.
The contractual maturity of mortgage-backed securities and collateralized mortgage obligations is not a reliable indicator of their expected life because borrowers have the right to prepay their obligations at any time. Mortgage-backed securities and collateralized mortgage obligations are typically issued with stated principal amounts and are backed by pools of mortgage loans and other loans with varying maturities. The term of the underlying mortgages and loans may vary significantly due to the ability of a borrower to prepay outstanding amounts. Monthly pay downs on mortgage-backed securities tend to cause the average life of the securities to be much different from the stated contractual maturity. During a period of increasing interest rates, fixed rate mortgage-backed securities do not tend to experience heavy prepayments of principal, and, consequently, the average life of this security is typically lengthened. If interest rates begin to fall, prepayments may increase, thereby shortening the estimated average life of these securities.
Other than securities issued by government agencies or government sponsored enterprises, we did not own securities of any one issuer for which aggregate cost exceeded 10.0% of consolidated stockholders' equity at December 31, 2022 or 2021. Additionally, we do not hold any Fannie Mae or Freddie Mac preferred stock, collateralized debt obligations, structured investment vehicles or second lien elements in the investment portfolio, nor does the investment portfolio contain any securities that are directly backed by subprime or Alt-A mortgages.
66
Table of Contents
Securities Carried at Fair Value through Income
At December 31, 2022 and 2021, we held one fixed rate community investment bond of $6.4 million and $7.5 million, respectively. We elected the fair value option on this security to offset corresponding changes in the fair value of related interest rate swap agreements.
Deposits
Deposits are the primary funding source used to fund our loans, investments and operating needs. We offer a variety of products designed to attract and retain both consumer and commercial deposit customers. These products consist of noninterest and interest-bearing checking accounts, savings deposits, money market accounts and time deposits. Deposits are primarily gathered from individuals, partnerships and corporations in our market areas. We also obtain deposits from local municipalities and state agencies.
Our deposit balances were impacted by the merger with BTH that occurred on August 1, 2022. At the merger date, we assumed BTH deposits of $758.4 million in interest-bearing demand deposits, $398.1 million in noninterest-bearing demand deposits, $302.5 million in time deposits and $107.5 million in savings deposits, resulting in an overall $1.57 billion increase to our deposit balances at the merger date.
At December 31, 2022, all deposit categories increased when compared to December 31, 2021, with interest-bearing demand and noninterest-bearing deposits increasing by $325.1 million, or 23.0%, and $319.0 million, or 14.7%, respectively, compared to December 31, 2021. Excluding the deposits acquired in the BTH merger at August 1, 2022, total deposit balances decreased by $361.5 million, or 5.5%, with the remaining BTH-originated deposits totaling $1.45 billion at December 31, 2022.
The following table presents our deposit mix at the dates indicated:
| December 31, 2022 | December 31, 2021 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Balance | % of Total | Balance | % of Total | $ Change | % Change | ||||||||||||||
| Noninterest-bearing demand | $ | 2,482,475 | 32.0 | % | $ | 2,163,507 | 32.9 | % | $ | 318,968 | 14.7 | % | ||||||||
| Money market | 2,442,559 | 31.4 | 2,204,109 | 33.5 | 238,450 | 10.8 | ||||||||||||||
| Interest-bearing demand | 1,737,158 | 22.3 | 1,412,089 | 21.5 | 325,069 | 23.0 | ||||||||||||||
| Time deposits | 787,287 | 10.1 | 543,128 | 8.3 | 244,159 | 45.0 | ||||||||||||||
| Savings | 326,223 | 4.2 | 247,860 | 3.8 | 78,363 | 31.6 | ||||||||||||||
| Total deposits | $ | 7,775,702 | 100.0 | % | $ | 6,570,693 | 100.0 | % | $ | 1,205,009 | 18.3 |
We manage our interest expense on deposits through specific deposit product pricing that is based on competitive pricing, economic conditions and current and anticipated funding needs. We may use interest rates as a mechanism to attract or deter additional deposits based on our anticipated funding needs and liquidity position. We also consider potential interest rate risk caused by extended maturities of time deposits when setting the interest rates in periods of future economic uncertainty.
67
Table of Contents
The following table reflects the classification of our average deposits and the average rate paid on each deposit category for the periods indicated:
| Year Ended December 31, | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | ||||||||||||||||||||||||||||||
| (Dollars in thousands) | Average Balance | Interest Expense | Average Rate Paid | Average Balance | Interest Expense | Average Rate Paid | Average Balance | Interest Expense | Average Rate Paid | |||||||||||||||||||||||
| Interest-bearing demand | $ | 1,545,581 | $ | 11,007 | 0.71 | % | $ | 1,396,805 | $ | 2,822 | 0.20 | % | $ | 1,170,913 | $ | 5,179 | 0.44 | % | ||||||||||||||
| Money market | 2,233,390 | 17,501 | 0.78 | 2,011,827 | 5,863 | 0.29 | 1,553,376 | 9,816 | 0.63 | |||||||||||||||||||||||
| Time deposits | 616,197 | 4,484 | 0.73 | 607,742 | 4,576 | 0.75 | 735,297 | 11,935 | 1.62 | |||||||||||||||||||||||
| Savings | 288,010 | 517 | 0.18 | 232,081 | 157 | 0.07 | 180,298 | 220 | 0.12 | |||||||||||||||||||||||
| Total interest-bearing | 4,683,178 | 33,509 | 0.72 | 4,248,455 | 13,418 | 0.32 | 3,639,884 | 27,150 | 0.75 | |||||||||||||||||||||||
| Noninterest-bearing demand | 2,422,132 | — | — | 1,905,045 | — | — | 1,499,936 | — | — | |||||||||||||||||||||||
| Total average deposits | $ | 7,105,310 | $ | 33,509 | 0.47 | $ | 6,153,500 | $ | 13,418 | 0.22 | $ | 5,139,820 | $ | 27,150 | 0.53 |
Our average deposit balance was $7.11 billion for the year ended December 31, 2022, an increase of $951.8 million, or 15.5%, from $6.15 billion for the year ended December 31, 2021. The average annualized rate paid on our interest-bearing deposits for the year ended December 31, 2022, was 0.72%, compared to 0.32% for the year ended December 31, 2021.
The increase in the average cost of our deposits was primarily the result of the rising interest rate environment experienced during the year ended December 31, 2022. Recently, we have managed our deposit interest expense by the strategic release of non-relationship, higher-rate deposits during 2022; however, our current deposit rates have not yet completely absorbed all of the market interest rate increases that have occurred during the year ended December 31, 2022.
Average noninterest-bearing deposits at December 31, 2022, were $2.42 billion, compared to $1.91 billion at December 31, 2021, an increase of $517.1 million, or 27.1%, and represented 34.1% and 31.0% of average total deposits for the year ended December 31, 2022 and 2021, respectively.
The following table presents the maturity distribution of our time deposits and the amount of such deposits in excess of the FDIC insurance limit at December 31, 2022. There were no otherwise uninsured time deposits below the FDIC insurance limit at December 31, 2022. The estimated total amount of uninsured deposits at December 31, 2022 and 2021, was $4.19 billion and $3.79 billion, respectively.
| (Dollars in thousands)Remaining maturity: | U.S. Time Deposits in Excess of the FDIC Insurance Limit | Total Time Deposits | ||||
|---|---|---|---|---|---|---|
| 3 months or less | $ | 31,037 | $ | 140,532 | ||
| Over 3 through 6 months | 32,181 | 100,360 | ||||
| Over 6 through 12 months | 68,660 | 298,871 | ||||
| Over 12 months | 47,093 | 247,524 | ||||
| Total | $ | 178,971 | $ | 787,287 |
68
Table of Contents
Borrowings
Borrowed funds are summarized as follows:
| December 31, | ||||||
|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2022 | 2021 | ||||
| Short-term FHLB advances | $ | 550,000 | $ | — | ||
| Long-term FHLB advances | 6,740 | 256,999 | ||||
| GNMA repurchase liability | 24,569 | 43,355 | ||||
| Overnight repurchase agreements with depositors | 27,921 | 9,447 | ||||
| Holding company line of credit | 30,000 | — | ||||
| Total FHLB advances and other borrowings | $ | 639,230 | $ | 309,801 | ||
| Subordinated indebtedness, net | $ | 201,765 | $ | 157,417 |
Short-term FHLB advances increased $550.0 million at December 31, 2022, compared to December 31, 2021, primarily due to a combination of the organic growth of $619.2 million in loan balances, decline in cash and cash equivalents of $346.6 million, pay down of $250.3 million in long-term FHLB advances and decrease in deposit balances, excluding BTH assumed deposits, of $240.2 million compared to December 31, 2021. We used funds generated primarily from the sale of BTH-acquired available for sale investment securities, to reduce our balances in long-term FHLB advances and support our loan growth.
Our long-term debt consists of advances from the FHLB with original maturities greater than one year and the subordinated indebtedness captioned and described below. Interest rates for FHLB long-term advances outstanding at December 31, 2022, ranged from 1.99% to 4.57% and were subject to restrictions or penalties in the event of prepayment. Interest rates for FHLB long-term advances outstanding at December 31, 2021, ranged from 1.65% to 4.57%.
In conjunction with the BTH merger, the Company assumed certain repurchase agreements with former BTH depositors that included the sale and repurchase of BTH investment securities of at least equal to the daily balance of the BTH depositor's account, subject to maximum limitations, with various maturity dates. These BTH repurchase agreements were restructured and integrated into the Company's repurchase agreements which include the sale and repurchase of investment securities and mature on a daily basis. The total overnight repurchase agreements with depositors carried a daily average interest rate of 0.24% for the year ended December 31, 2022, and 0.08% for the year ended December 31, 2021.
At December 31, 2022, we held 28 unfunded letters of credit from the FHLB totaling $277.4 million with expiration dates ranging from January 14, 2023, to September 22, 2027. These letters of credit either support pledges for our public fund deposits or confirm letters of credit we have issued to support our customers' businesses. Security for all indebtedness and outstanding commitments to the FHLB consists of a blanket floating lien on all of our first mortgage loans, commercial real estate and other real estate loans, as well as our investment in capital stock of the FHLB and deposit accounts at the FHLB. The net amounts available under the blanket floating lien at December 31, 2022 and 2021, were $1.29 billion and $982.2 million, respectively.
Additionally, at December 31, 2022, we had the ability to borrow $1.23 billion from the discount window at the Federal Reserve Bank of Dallas ("FRB"), with $1.76 billion in commercial and industrial loans pledged as collateral. There were no borrowings against this line at December 31, 2022.
Holding Company Line of Credit
The Company has a line of credit under the terms of which the loan amount shall not exceed an aggregate principal balance of $100 million, consisting of an initial $50 million extension of credit and any one or more potential incremental revolving loan amounts that the lender may make in its sole discretion, up to an aggregate principal of $50 million, upon the request of the Company. The revolving line of credit matures on October 27, 2023, and the Company had $30.0 million and zero outstanding on this revolving credit loan under the Loan Agreement at December 31, 2022 and 2021, respectively. For additional information regarding our holding company line of credit, please see Note 12 - Borrowings in the notes to our consolidated financial statements contained in Item 8 of this report.
69
Table of Contents
Subordinated Indebtedness
Included in subordinated indebtedness, net in the table above, are $37.6 million of subordinated promissory notes ("BTH Notes") assumed from BTH in conjunction with the merger on August 1, 2022. The BTH Notes are intended to qualify for Tier 2 capital treatment and are substantively identical in terms and conditions, including priority, except for the maturity dates and interest rates payable on the notes. Interest is payable on the BTH Notes quarterly, and the principal amount of each BTH Note is payable at maturity. After the five-year anniversary of issuance, the Company can redeem the BTH Notes in part or in full at the Company’s discretion and, if applicable, subject to receipt of any required regulatory approvals. In addition, the BTH Notes can be redeemed at any time without penalty, upon not less than ten days’ notice, in the event that (i) the BTH Notes no longer qualify as Tier 2 capital as a result of any amendment or change in interpretation or application of laws or regulation that becomes effective after the date of issuance of the BTH Notes, (ii) a tax event, or (iii) investment company act event, as defined in the BTH Notes. The BTH Notes are unsecured and rank senior to the Company’s common stock, any preferred stock that may be issued, and the BTH TruPS (defined below).
In February 2020, Origin Bank completed an offering of $70.0 million in aggregate principal amount of 4.25% fixed-to-floating rate subordinated notes due 2030 (the “4.25% Notes”) to certain investors in a transaction exempt from registration under Section 3(a)(2) of the Securities Act of 1933, as amended. The 4.25% Notes initially bear interest at a fixed annual rate of 4.25%, payable semi-annually in arrears, to but excluding February 15, 2025. From and including February 15, 2025, to but excluding the maturity date or early redemption date, the interest rate will equal the three-month LIBOR rate (provided that in the event the three-month LIBOR is less than zero, the three-month LIBOR will be deemed to be zero) plus 282 basis points, payable quarterly in arrears, subject to customary fallback provision upon the discontinuation of LIBOR. Origin Bank is entitled to redeem the 4.25% Notes, in whole or in part, on or after February 15, 2025, and to redeem the 4.25% Notes at any time in whole upon certain other specified events. The 4.25% Notes qualify as Tier 2 capital for regulatory capital purposes for Origin Bank.
In October 2020, the Company completed of an offering of $80.0 million in aggregate principal amount of 4.50% fixed-to-floating rate subordinated notes due 2030 (the “4.50% Notes”). The 4.50% Notes bear a fixed interest rate of 4.50%, payable semi-annually in arrears, to but excluding November 1, 2025. From and including November 1, 2025, to but excluding the maturity date or earlier redemption date, the 4.50% Notes bear a floating interest rate expected to equal the three-month term Secured Overnight Financing Rate plus 432 basis points, payable quarterly in arrears. The Company may redeem the 4.50% Notes at any time upon certain specified events or in whole or in part on or after November 1, 2025. The 4.50% Notes qualify as Tier 2 capital for regulatory capital purposes for the Company and a portion of the proceeds was transferred to Origin Bank during the fourth quarter of 2020, which qualifies as Tier 1 capital for regulatory capital purposes for the Bank.
On August 1, 2022, the Company assumed BTH's obligations with respect to $7.2 million in aggregate principal amount of junior subordinated debentures issued to a statutory trust of BTH ("BTH TruPS"). The BTH TruPS and the Company's two other wholly-owned, unconsolidated subsidiary grantor trusts were established for the purpose of issuing trust preferred securities. The trust preferred securities accrue and pay distributions periodically at specified annual rates as provided in each trust agreement. The trusts used the net proceeds from each of the offerings to purchase a like amount of junior subordinated debentures (the "debentures") of the Company. The debentures are the sole assets of the trusts. The Company's obligations under the debentures and related documents, taken together, constitute a full and unconditional guarantee by the Company of the obligations of the trusts. The trust preferred securities are mandatorily redeemable upon maturity of the debentures and can be currently redeemed by the Company in whole or in part, at a redemption price equal to 100% of the outstanding principal amount of the debentures, plus any accrued but unpaid interest to the redemption date. The trust preferred securities qualify as Tier 1 capital of the Company for regulatory purposes, subject to certain limitations.
For additional information regarding our outstanding subordinated indebtedness, including the junior subordinated debentures underlying legacy issuances of trust preferred securities, please see Note 12 - Borrowings in the notes
to our consolidated financial statements contained in Item 8 of this report.
Liquidity and Capital Resources
Management oversees our liquidity position to ensure adequate cash and liquid assets are available to support our operations and satisfy current and future financial obligations, including demand for loan funding and deposit withdrawals. Management continually monitors, forecasts and tests our liquidity and non-core dependency ratios to ensure compliance with targets established by our Asset-Liability Management Committee and approved by our board of directors.
70
Table of Contents
Management measures our liquidity position by giving consideration to both on-balance sheet and off-balance sheet sources of and demands for funds on a daily and weekly basis. At December 31, 2022 and 2021, our cash and liquid securities totaled 12.1% and 23.2% of total assets, respectively, providing liquidity to support our existing operations.
The Company, which is a separate legal entity apart from the Bank, must provide for its own liquidity, including to fund payment of any dividends that may be declared for our common stockholders and interest and principal on any outstanding debt or trust preferred securities incurred by the Company. The Company had available cash balances of $99.8 million and $28.9 million at December 31, 2022 and 2021, respectively. This cash is available for the general corporate purposes described above, as well as providing capital support to the Bank and financing potential future acquisitions. In addition, the Company has a line of credit under the terms of which the loan amount shall not exceed an aggregate principal balance of $100 million, consisting of an initial $50 million extension of credit and any one or more potential incremental revolving loan amounts that the lender may make in its sole discretion, up to an aggregate principal of $50 million, upon the request of the Company. See Note 12 - Borrowings to our consolidated financial statements contained in Item 8 of this report for more information on the holding company line of credit.
There are regulatory restrictions on the ability of the Bank to pay dividends under federal and state laws, regulations and policies. See "Item 1. Business - Regulation and Supervision" above for more information.
Currently, we believe we have sufficient liquidity from our available on- and off-balance sheet liquidity sources, however, should market conditions change, we may take action to enhance our financial flexibility.
In addition to cash generated from operations, we utilize a number of funding sources to manage our liquidity, including core deposits, investment securities, cash and cash equivalents, loan repayments, federal funds lines of credit available from other financial institutions, as well as advances from the FHLB. We may also use the discount window at the FRB as a source of short-term funding.
Core deposits, which are total deposits excluding time deposits greater than $250,000 and brokered deposits, are a major source of funds used to meet cash flow needs. Maintaining the ability to acquire these funds as needed in a variety of markets is the key to assuring our liquidity.
The investment portfolio is another source for meeting our liquidity needs. Monthly payments on mortgage-backed securities are used for short-term liquidity, and our investments are generally traded in active markets that offer a readily available source of cash through sales, if needed. Securities in our investment portfolio are also used to secure certain deposit types, such as deposits from state and local municipalities, and can be pledged as collateral for other borrowing sources.
Other sources available for meeting liquidity needs include long- and short-term advances from the FHLB, and federal funds lines of credit. Long-term funds obtained from the FHLB are primarily used as an alternative source to fund long-term growth of the balance sheet by supporting growth in loans and other long-term interest-earning assets. We typically rely on such funding when the cost of such borrowings compares favorably to the rates that we would be required to pay for other funding sources, including certain deposits. See Note 12 - Borrowings to our consolidated financial statements contained in Item 8 of this report for additional borrowing capacity and outstanding advances at the FHLB.
We also had unsecured federal funds lines of credit available to us, with no amounts outstanding at either December 31, 2022 or 2021. These lines of credit primarily provide short-term liquidity and in order to ensure availability of these funds, we test these lines of credit at least annually. Interest is charged at the prevailing market rate on federal funds purchased and FHLB advances.
Additionally, we had the ability to borrow at the discount window of the FRB using our commercial and industrial loans as collateral. There were no borrowings against this line at December 31, 2022.
In the normal course of business as a financial services provider, we enter into various financial instruments, such as certain contractual obligations and commitments to extend credit and letters of credit, to meet the financing needs of our customers. These commitments are discussed in more detail in Note 19 - Commitments and Contingencies to our consolidated financial statements contained in Item 8 of this report.
71
Table of Contents
Stockholders' Equity
Stockholders' equity provides a source of permanent funding, allows for future growth and provides a degree of protection to withstand unforeseen adverse developments. Changes in stockholders' equity is reflected below:
| (Dollars in thousands) | Total Stockholders' Equity | |
|---|---|---|
| Balance at January 1, 2022 | $ | 730,211 |
| Net income | 87,715 | |
| Other comprehensive loss, net of tax | (165,604) | |
| BTH Merger | 306,344 | |
| Dividends declared - common stock ($0.58 per share) | (15,934) | |
| Other | 7,211 | |
| Balance at December 31, 2022 | $ | 949,943 |
Stock Repurchases
In July 2019, the Company's board of directors authorized a stock repurchase program, pursuant to which the Company was authorized to purchase up to $40 million of its outstanding common stock. The stock repurchase program was approved for a period of three years and expired in June 2022, having repurchased a total of $28.0 million of outstanding common stock. In July 2022, the Board of Directors of the Company authorized a stock repurchase program pursuant to which the Company may, from time to time, purchase up to $50 million of its outstanding common stock. The shares may be repurchased in the open market or in privately negotiated transactions from time to time, depending upon market conditions and other factors, and in accordance with applicable regulations of the Securities and Exchange Commission. The stock repurchase program is intended to expire in three years but may be terminated or amended by the Board of Directors at any time. The stock repurchase program does not obligate the Company to purchase any shares at any time.
There were no stock repurchases during the year ended December 31, 2022.
The Inflation Reduction Act of 2022 signed into law during in August 2022 includes a provision for an excise tax equal to 1% of the fair market value of any stock repurchased by covered corporations during a taxable year, subject to certain limits and provisions. The excise tax is effective beginning in 2023. While we may complete transactions subject to the new excise tax, we do not expect a material impact to our financial condition or result of operations.
Regulatory Capital Requirements
Together with the Bank, we are subject to various regulatory capital requirements administered by federal banking agencies. For further information, these requirements are discussed in greater detail in "Item 1. Business - Regulation and Supervision,". Failure to meet minimum capital requirements may result in certain actions by regulators that, if enforced, could have a direct material effect on our financial statements. At December 31, 2022 and 2021, we and the Bank were in compliance with all applicable regulatory capital requirements, and the Bank was classified as "well capitalized" for purposes of the prompt corrective action regulations of the Federal Reserve. As we deploy capital and continue to grow operations, regulatory capital levels may decrease depending on the level of earnings. However, we expect to monitor and control growth in order to remain "well capitalized" under applicable regulatory guidelines and in compliance with all applicable regulatory capital standards. While we are currently classified as "well capitalized," an extended economic recession could adversely impact our reported and regulatory capital ratios.
72
Table of Contents
The following table presents our regulatory capital ratios, as well as those of the Bank, at the dates indicated:
| (Dollars in thousands) | December 31, 2022 | December 31, 2021 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Origin Bancorp, Inc. | Amount | Ratio | Amount | Ratio | |||||||||
| Common equity Tier 1 capital (to risk-weighted assets) | $ | 906,859 | 10.93 | % | $ | 681,039 | 11.20 | % | |||||
| Tier 1 capital (to risk-weighted assets) | 922,584 | 11.12 | 690,448 | 11.36 | |||||||||
| Total capital (to risk-weighted assets) | 1,180,665 | 14.23 | 897,503 | 14.77 | |||||||||
| Tier 1 capital (to average total consolidated assets) | 922,584 | 9.66 | 690,448 | 9.20 | |||||||||
| Origin Bank | |||||||||||||
| Common equity Tier 1 capital (to risk-weighted assets) | $ | 952,579 | 11.50 | % | $ | 724,440 | 11.97 | % | |||||
| Tier 1 capital (to risk-weighted assets) | 952,579 | 11.50 | 724,440 | 11.97 | |||||||||
| Total capital (to risk-weighted assets) | 1,109,257 | 13.39 | 852,825 | 14.09 | |||||||||
| Tier 1 capital (to average total consolidated assets) | 952,579 | 9.94 | 724,440 | 9.66 |
FY 2021 10-K MD&A
SEC filing source: 0001516912-22-000031.
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis presents our financial condition and results of operations on a consolidated basis. However, we conduct all of our material business operations through our wholly-owned bank subsidiary, Origin Bank, and the discussion and analysis that follows primarily relates to activities conducted at the Bank level.
The following discussion and analysis should be read in conjunction with our consolidated financial statements and related notes contained in Item 8 of this report. To the extent that this discussion describes prior performance, the descriptions relate only to the periods listed, which may not be indicative of our future financial outcomes. In addition to historical information, this discussion contains forward-looking statements that involve risks, uncertainties and assumptions that could cause results to differ materially from management's expectations. Factors that could cause such differences are discussed in the sections titled "Cautionary Note Regarding Forward-Looking Statements" and "Item 1A. Risk Factors." We assume no obligation to update any of these forward-looking statements.
Discussion in this Form 10-K includes results of operations and financial condition for 2021 and 2020 and year-over-year comparisons between 2021 and 2020. For discussion on results of operations and financial condition pertaining to 2020 and 2019 and year-over-year comparisons between 2020 and 2019, please refer to “Management's Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2020, filed with the SEC on March 2, 2021.
Critical Accounting Policies and Estimates
Our consolidated financial statements are prepared in accordance with U.S. GAAP and with general practices within the financial services industry. Application of these principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under current circumstances. These assumptions form the basis for our judgments about the carrying values of assets and liabilities that are not readily available from independent, objective sources. We evaluate our estimates on an ongoing basis. Use of alternative assumptions may have resulted in significantly different estimates. Actual results may differ from these estimates. Please refer to Note 1 - Significant Accounting Policies to our consolidated financial statements contained in Item 8 of this report for a full discussion of our accounting policies, including estimates.
We have identified the following accounting estimates that, due to the difficult, subjective or complex judgments and assumptions inherent in those estimates and the potential sensitivity of the financial statements to those judgments and assumptions, are critical to an understanding of our financial condition and results of operations. We believe that the judgments, estimates and assumptions used in the preparation of the financial statements are appropriate.
Allowance for Credit Losses. Effective January 1, 2020, we adopted the current expected credit losses methodology ("CECL") for estimating allowances for credit losses, resulting in a change to the reporting of credit losses for assets held at amortized cost basis and available for sale debt securities. As a result, we recognized a one-time, after-tax cumulative effect adjustment of $760,000 to retained earnings at the beginning of the first quarter of 2020, increasing the allowance for credit losses by approximately $1.2 million and decreasing the off-balance sheet reserve by $381,000.
The allowance for loan credit losses represents the estimated losses for loans accounted for on an amortized cost basis. Expected losses are calculated using relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. We evaluate LHFI on a pool basis with pools of loans characterized by loan type, collateral, industry, internal credit risk rating and FICO score. The amount of the allowance for loan credit losses is affected by loan charge-offs, which decrease the allowance, recoveries on loans previously charged off, which increase the allowance, as well as the provision for loan credit losses charged to income, which increases the allowance. In determining the provision for loan credit losses, management monitors fluctuations in the allowance resulting from actual charge-offs and recoveries and periodically reviews the size and composition of the loan portfolio in light of current and forecasted economic conditions. If actual losses exceed the amount of allowance for loan credit losses, it could materially and adversely affect our earnings. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available. Credit losses are charged against the allowance for credit losses when management believes the loss is confirmed.
46
Table of Contents
In the first quarter of 2020, U.S. federal regulatory authorities issued an interim final rule that provided banking organizations that adopted CECL during the 2020 calendar year with the option to delay the regulatory capital impact for up to two years (beginning January 1, 2020), followed by a three-year transition period. We elected to use the two-year delay of CECL’s impact on our regulatory capital (from January 1, 2020 through December 31, 2021) followed by the three-year transition period of CECL’s initial impact on our regulatory capital (from January 1, 2022 through December 31, 2024), and, accordingly, we will begin to amortize the CECL adoption impact to our regulatory capital beginning on January 1, 2022. Given the small size of the CECL adoption impact the amortization is not expected to significantly affect our regulatory capital.
Mortgage Servicing Rights. We recognize the rights to service mortgage loans based on the estimated fair value of the Mortgage Servicing Right ("MSR") when loans are sold and the associated servicing rights are retained. We elected to account for the MSR at fair value.
The fair value of the MSR is determined using a valuation model administered by a third-party that calculates the present value of estimated future net servicing income. The model incorporates assumptions that market participants use in estimating future net servicing income, including estimates of prepayment speeds, discount rate, default rates, cost to service (including delinquency and foreclosure costs), escrow account earnings, contractual servicing fee income and other ancillary income such as late fees. Management reviews all significant assumptions quarterly. Mortgage loan prepayment speeds, a key assumption in the model, is the annual rate at which borrowers are forecasted to repay their mortgage loan principal. The discount rate used to determine the present value of estimated future net servicing income, another key assumption in the model, is an estimate of the rate of return investors in the market would require for an asset with similar risk. Both assumptions can, and generally will, change as market conditions and interest rates change.
An increase in either the prepayment speed or discount rate assumption will result in a decrease in the fair value of the MSR, while a decrease in these assumptions will result in an increase in the fair value of the MSR. In recent years, there have been significant market-driven fluctuations in loan prepayment speeds and discount rates. These fluctuations can be rapid and may continue to be significant. Therefore, estimating prepayment speed and/or discount rates within ranges that market participants would use in determining the fair value of the MSR requires significant management judgment.
General
We are a financial holding company headquartered in Ruston, Louisiana. Our wholly-owned bank subsidiary, Origin Bank, was founded in 1912. Deeply rooted in our history is a culture committed to providing personalized, relationship banking to its clients and communities. We provide a broad range of financial services to businesses, municipalities, high net-worth individuals and retail clients. We currently operate 44 banking centers located from Dallas/Fort Worth and Houston, Texas, across North Louisiana and into Mississippi. As a financial holding company operating through one segment, we generate the majority of our revenue from interest earned on loans and investments, service charges and fees on deposit accounts.
We incur interest expense on deposits and other borrowed funds and noninterest expense, such as salaries and employee benefits and occupancy expenses. We analyze our ability to maximize income generated from interest earning assets and expense of our liabilities through our net interest margin. Net interest margin is a ratio calculated as net interest income divided by average interest-earning assets. Net interest income is the difference between interest income on interest-earning assets, such as loans, securities and interest-bearing cash, and interest expense on interest-bearing liabilities, such as deposits and borrowings. Net interest spread is the average yield on interest-earning assets minus the average rate on interest-bearing liabilities.
Changes in market interest rates and the interest rates we earn on interest-earning assets or pay on interest-bearing liabilities, as well as in the volume and types of interest-earning assets, interest-bearing and noninterest-bearing liabilities and stockholders' equity, are usually the largest drivers of periodic changes in net interest spread, net interest margin and net interest income. Fluctuations in market interest rates are driven by many factors, including governmental monetary policies, inflation, deflation, macroeconomic developments, changes in unemployment, the money supply, political and international conditions and conditions in domestic and foreign financial markets. Periodic changes in the volume and types of loans in our loan portfolio are affected by, among other factors, economic and competitive conditions, as well as developments affecting the real estate, technology, financial services, insurance, transportation and manufacturing sectors within our target markets.
47
Table of Contents
Results of Operations
Selected income statement data, returns on average assets and average equity for the comparable periods were as follows:
| (Dollars in thousands, except per share amounts) | At and for the Years Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||
| Net income | $ | 108,546 | $ | 36,357 | $ | 53,882 | ||||
| Pre-tax, pre-provision earnings ("PTPP")(1) | 121,666 | 104,253 | 76,116 | |||||||
| Financial ratios: | ||||||||||
| Return on average assets (2) | 1.45 | % | 0.56 | % | 1.06 | % | ||||
| Return on average equity (2) | 15.79 | 5.82 | 9.27 |
____________________________
(1)PTPP earnings and tangible book value per common share, are non-GAAP financial measures. For a reconciliation of these non-GAAP financial measures to their comparable U.S. GAAP measures, please see "Non-GAAP Financial Measures in Item 7 of this report.
(2)All average balances are calculated using average daily balances.
Net Interest Income and Net Interest Margin
Net interest income for the year ended December 31, 2021, was $216.3 million, an increase of $24.7 million over the year ended December 31, 2020. The increase was primarily due to a $13.7 million reduction in total deposit interest expenses, coupled with increases of $9.4 million, $5.2 million and $4.2 million in interest income from PPP loans, mortgage warehouse lines of credit and investment securities, respectively. These increases were partially offset by a decrease of $6.9 million in interest earned on commercial and industrial, excluding PPP loans, coupled with an increase of $3.2 million of interest expense on our subordinated indebtedness, during the year ended December 31, 2021, compared to the year ended December 31, 2020.
Deposit interest expense decreased to $13.4 million during the year ended December 31, 2021, compared to $27.2 million during the year ended December 31, 2020, primarily due to a reduction in deposit rates during the intervening 12-month period. The average rate paid on savings and interest-bearing transaction accounts was 0.24% for the year ended December 31, 2021, down from 0.52% for the year ended December 31, 2020, accounting for $10.2 million of the decrease in interest expense from the year ended December 31, 2020. The average rate on time deposits decreased to 0.75% for the year ended December 31, 2021, down from 1.62% for the year ended December 31, 2020, providing an additional decrease of $5.3 million in interest expense. These two rate-driven interest expense declines were partially offset by a $3.9 million increase in interest expense due to an increase in the average balance of savings and interest-bearing transaction accounts when comparing the year ended December 31, 2021, to the year ended December 31, 2020.
PPP loans, which we began funding in the second quarter of 2020, contributed a $9.6 million increase in interest income due to an increase in yield during the year ended December 31, 2021, compared to the year ended December 31, 2020, primarily as a result of the SBA forgiveness process and the recognition of deferred loan fees as the loans were forgiven. Interest income earned on mortgage warehouse lines of credit increased by $5.2 million during the year ended December 31, 2021, compared to the year ended December 31, 2020, primarily due to higher average mortgage activity driven by the low interest rate environment, coupled with additional mortgage warehouse clients being on-boarded and funding loans. Interest income earned on investment securities increased by $4.2 million during the year ended December 31, 2021, compared to the year ended December 31, 2020, primarily due to a shift in balance sheet composition as liquidity surged primarily due to increases in deposits and to declines in PPP and mortgage warehouse lines of credit ending loan balances and was redeployed into investment securities. Interest income earned on investment securities increased $9.3 million primarily due to higher average balances of investment securities, partially offset by a $5.1 million decrease in interest income earned on investment securities due to declines in average yields, compared to the year ended December 31, 2020. Interest income earned on commercial and industrial loans, excluding PPP loans, decreased $6.9 million during the year ended December 31, 2021, compared to the year ended December 31, 2020, primarily due to the impact of lower yields. The $3.2 million increase in interest paid on subordinated indebtedness was primarily due to the issuance of $70.0 million and $80.0 million, in February 2020 and October 2020, respectively, in aggregate principal amount of subordinated notes.
48
Table of Contents
The fully tax-equivalent net interest margin was 3.10% for the year ended December 31, 2021, an eight basis point decrease from the year ended December 31, 2020. The yield earned on interest-earning assets for the year ended December 31, 2021, was 3.42%, a 33 basis point decrease from 3.75% for the year ended December 31, 2020. This decrease was partially offset by the decrease in interest rates paid on interest-bearing deposits. The rate paid on total interest-bearing liabilities for the year ended December 31, 2021, was 0.54%, representing a decrease of 35 basis points compared to 0.89% for the year ended December 31, 2020. The margin compression we experienced since the year ended December 31, 2020, was partially caused by decreasing loan yields driven by declining short-term interest rates during the end of 2020 and early to mid-2021, coupled with increasing liquidity as PPP loan balances were paid down through the SBA's forgiveness process and mortgage warehouse loan balances continued to normalize.
49
Table of Contents
The following table presents average balance sheet information, interest income, interest expense and the corresponding average yields earned and rates paid for the years ended December 31, 2021, 2020 and 2019.
| Year Ended December 31, | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||||||||||||||||||||||
| (Dollars in thousands)Assets | Average Balance(1) | Income/Expense | Yield/Rate | Average Balance(1) | Income/Expense | Yield/Rate | Average Balance(1) | Income/Expense | Yield/Rate | |||||||||||||||||||||||
| Commercial real estate | $ | 1,501,890 | $ | 61,804 | 4.12 | % | $ | 1,322,477 | $ | 59,059 | 4.47 | % | $ | 1,247,941 | $ | 64,214 | 5.15 | % | ||||||||||||||
| Construction/land/land development | 528,618 | 21,914 | 4.15 | 554,038 | 25,255 | 4.56 | 505,795 | 27,918 | 5.52 | |||||||||||||||||||||||
| Residential real estate | 916,039 | 37,045 | 4.04 | 769,838 | 34,147 | 4.44 | 661,581 | 32,634 | 4.93 | |||||||||||||||||||||||
| PPP | 380,894 | 19,145 | 5.03 | 388,736 | 9,759 | 2.51 | — | — | — | |||||||||||||||||||||||
| Commercial and industrial excl. PPP | 1,246,183 | 47,919 | 3.85 | 1,321,912 | 54,860 | 4.15 | 1,324,002 | 68,991 | 5.21 | |||||||||||||||||||||||
| Mortgage warehouse lines of credit | 753,588 | 27,470 | 3.65 | 574,837 | 22,320 | 3.88 | 212,733 | 10,698 | 5.03 | |||||||||||||||||||||||
| Consumer | 16,764 | 972 | 5.80 | 18,707 | 1,195 | 6.39 | 20,809 | 1,426 | 6.85 | |||||||||||||||||||||||
| LHFI | 5,343,976 | 216,269 | 4.05 | 4,950,545 | 206,595 | 4.17 | 3,972,861 | 205,881 | 5.18 | |||||||||||||||||||||||
| Loans held for sale | 68,917 | 2,512 | 3.65 | 82,178 | 2,519 | 3.07 | 29,656 | 1,018 | 3.43 | |||||||||||||||||||||||
| Loans receivable | 5,412,893 | 218,781 | 4.04 | 5,032,723 | 209,114 | 4.16 | 4,002,517 | 206,899 | 5.17 | |||||||||||||||||||||||
| Investment securities-taxable | 899,532 | 14,555 | 1.62 | 536,816 | 11,302 | 2.11 | 469,100 | 11,975 | 2.55 | |||||||||||||||||||||||
| Investment securities-non-taxable | 280,157 | 6,337 | 2.26 | 214,224 | 5,428 | 2.53 | 102,258 | 3,327 | 3.25 | |||||||||||||||||||||||
| Non-marketable equity securities held in other financial institutions | 48,970 | 1,181 | 2.41 | 42,782 | 1,055 | 2.47 | 46,233 | 1,421 | 3.07 | |||||||||||||||||||||||
| Interest-bearing deposits in banks | 418,034 | 802 | 0.19 | 276,423 | 1,803 | 0.65 | 145,090 | 3,460 | 2.38 | |||||||||||||||||||||||
| Total interest-earning assets | 7,059,586 | 241,656 | 3.42 | 6,102,968 | 228,702 | 3.75 | 4,765,198 | 227,082 | 4.77 | |||||||||||||||||||||||
| Noninterest-earning assets(2) | 411,341 | 339,560 | 327,773 | |||||||||||||||||||||||||||||
| Total assets | $ | 7,470,927 | $ | 6,442,528 | $ | 5,092,971 | ||||||||||||||||||||||||||
| Liabilities and Stockholders' Equity | ||||||||||||||||||||||||||||||||
| Liabilities | ||||||||||||||||||||||||||||||||
| Interest-bearing liabilities | ||||||||||||||||||||||||||||||||
| Savings and interest-bearing transaction accounts | $ | 3,640,713 | $ | 8,842 | 0.24 | % | $ | 2,904,587 | $ | 15,215 | 0.52 | % | $ | 2,098,393 | $ | 27,330 | 1.30 | % | ||||||||||||||
| Time deposits | 607,742 | 4,576 | 0.75 | 735,297 | 11,935 | 1.62 | 827,720 | 17,386 | 2.10 | |||||||||||||||||||||||
| Total interest-bearing deposits | 4,248,455 | 13,418 | 0.32 | 3,639,884 | 27,150 | 0.75 | 2,926,113 | 44,716 | 1.53 | |||||||||||||||||||||||
| FHLB advances & other borrowings | 337,076 | 4,654 | 1.38 | 468,974 | 5,895 | 1.26 | 426,995 | 8,097 | 1.90 | |||||||||||||||||||||||
| Subordinated indebtedness | 157,304 | 7,332 | 4.66 | 88,358 | 4,121 | 4.66 | 9,658 | 557 | 5.69 | |||||||||||||||||||||||
| Total interest-bearing liabilities | 4,742,835 | 25,404 | 0.54 | 4,197,216 | 37,166 | 0.89 | 3,362,766 | 53,370 | 1.59 | |||||||||||||||||||||||
| Noninterest-bearing liabilities | ||||||||||||||||||||||||||||||||
| Noninterest-bearing deposits | 1,905,045 | 1,499,936 | 1,054,903 | |||||||||||||||||||||||||||||
| Other liabilities(2) | 135,399 | 120,796 | 94,357 | |||||||||||||||||||||||||||||
| Total liabilities | 6,783,279 | 5,817,948 | 4,512,026 | |||||||||||||||||||||||||||||
| Stockholders' Equity | 687,648 | 624,580 | 580,945 | |||||||||||||||||||||||||||||
| Total liabilities and stockholders' equity | $ | 7,470,927 | $ | 6,442,528 | $ | 5,092,971 | ||||||||||||||||||||||||||
| Net interest spread | 2.88 | % | 2.86 | % | 3.18 | % | ||||||||||||||||||||||||||
| Net interest income and margin | $ | 216,252 | 3.06 | $ | 191,536 | 3.14 | $ | 173,712 | 3.65 | |||||||||||||||||||||||
| Net interest income and margin - (tax equivalent)(3) | $ | 219,155 | 3.10 | $ | 194,196 | 3.18 | $ | 175,814 | 3.69 |
____________________________
(1)Nonaccrual loans are included in their respective loan category for the purpose of calculating the yield earned. All average balances are daily average balances.
50
Table of Contents
(2)Includes Government National Mortgage Association ("GNMA") repurchase average balances of $53.9 million, $37.7 million and $26.0 million for the years ended December 31, 2021, 2020 and 2019, 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. For more information on the GNMA repurchase option, see Note 9 - Mortgage Banking in the notes to our consolidated financial statements.
(3)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 and income from tax-exempt investments and tax credits were computed using a Federal income tax rate of 21%.
Rate/Volume Analysis
The following tables present the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities. It distinguishes between the changes related to outstanding balances and those due to changes in interest rates. The change in interest attributable to rate changes has been determined by applying the change in rate between periods to average balances outstanding in the earlier period. The change in interest due to volume has been determined by applying the rate from the earlier period to the change in average balances outstanding between periods. For purposes of the below table, changes attributable to both rate and volume that cannot be segregated, including the difference in day count, have been allocated to rate.
| Year Ended December 31, 2021 vs. Year Ended December 31, 2020 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands)Interest-earning assets | Increase (Decrease) due to Change in | |||||||||
| Loans: | Volume | Yield/Rate | Total Change | |||||||
| Commercial real estate | $ | 8,012 | $ | (5,267) | $ | 2,745 | ||||
| Construction/land/land development | (1,159) | (2,182) | (3,341) | |||||||
| Residential real estate | 6,485 | (3,587) | 2,898 | |||||||
| PPP | (197) | 9,583 | 9,386 | |||||||
| Commercial and industrial excl. PPP | (2,960) | (3,981) | (6,941) | |||||||
| Mortgage warehouse lines of credit | 6,940 | (1,790) | 5,150 | |||||||
| Consumer | (124) | (99) | (223) | |||||||
| Loans held for sale | (407) | 400 | (7) | |||||||
| Loans receivable | 16,590 | (6,923) | 9,667 | |||||||
| Investment securities-taxable | 7,637 | (4,384) | 3,253 | |||||||
| Investment securities-non-taxable | 1,670 | (761) | 909 | |||||||
| Non-marketable equity securities held in other financial institutions | 153 | (27) | 126 | |||||||
| Interest-bearing deposits in banks | 924 | (1,925) | (1,001) | |||||||
| Total interest-earning assets | 26,974 | (14,020) | 12,954 | |||||||
| Interest-bearing liabilities | ||||||||||
| Savings and interest-bearing transaction accounts | 3,856 | (10,229) | (6,373) | |||||||
| Time deposits | (2,070) | (5,289) | (7,359) | |||||||
| FHLB advances & other borrowings | (1,658) | 417 | (1,241) | |||||||
| Subordinated indebtedness | 3,216 | (5) | 3,211 | |||||||
| Total interest-bearing liabilities | 3,344 | (15,106) | (11,762) | |||||||
| Net interest income | $ | 23,630 | $ | 1,086 | $ | 24,716 |
51
Table of Contents
| Year Ended December 31, 2020 vs. Year Ended December 31, 2019 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands)Interest-earning assets | Increase (Decrease) due to Change in | |||||||||
| Loans: | Volume | Yield/Rate | Total Change | |||||||
| Commercial real estate | $ | 3,835 | $ | (8,990) | $ | (5,155) | ||||
| Construction/land/land development | 2,663 | (5,326) | (2,663) | |||||||
| Residential real estate | 5,340 | (3,827) | 1,513 | |||||||
| PPP | 9,759 | — | 9,759 | |||||||
| Commercial and industrial excl. PPP | 10,388 | (24,519) | (14,131) | |||||||
| Mortgage warehouse lines of credit | 18,211 | (6,589) | 11,622 | |||||||
| Consumer | (144) | (87) | (231) | |||||||
| Loans held for sale | 1,804 | (303) | 1,501 | |||||||
| Loans receivable | 51,856 | (49,641) | 2,215 | |||||||
| Investment securities-taxable | 1,729 | (2,402) | (673) | |||||||
| Investment securities-non-taxable | 3,642 | (1,541) | 2,101 | |||||||
| Non-marketable equity securities held in other financial institutions | (106) | (260) | (366) | |||||||
| Interest-bearing deposits in banks | 3,132 | (4,789) | (1,657) | |||||||
| Total interest-earning assets | 60,253 | (58,633) | 1,620 | |||||||
| Interest-bearing liabilities | ||||||||||
| Savings and interest-bearing transaction accounts | 10,500 | (22,615) | (12,115) | |||||||
| Time deposits | (1,941) | (3,510) | (5,451) | |||||||
| FHLB advances & other borrowings | 1,146 | (3,024) | (1,878) | |||||||
| Securities sold under agreements to repurchase | (202) | (122) | (324) | |||||||
| Junior subordinated debentures | 4,475 | (911) | 3,564 | |||||||
| Total interest-bearing liabilities | 13,978 | (30,182) | (16,204) | |||||||
| Net interest income | $ | 46,275 | $ | (28,451) | $ | 17,824 |
52
Table of Contents
Provision for Credit Losses
The provision for credit losses, which includes the provisions for loan losses, off-balance sheet commitments and investment security credit losses, is based on management's assessment of the adequacy of our allowance for credit losses ("ACL") for loans, securities and our reserve for off-balance sheet lending commitments. Factors impacting the provision include inherent risk characteristics in our loan portfolio, the level of nonperforming loans and net charge-offs, both current and historic, local economic and credit conditions, the direction of the change in collateral values, reasonable and supportable forecasts, and the funding probability on unfunded lending commitments. The provision for credit losses is charged against earnings in order to maintain our ACL, which reflects management's best estimate of life of loan credit losses inherent in our loan portfolio at the balance sheet date, investment security credit losses and our reserve for off-balance sheet lending commitments, which reflects management's best estimate of losses inherent in our legally binding lending-related commitments. The allowance is increased by the provision for loan credit losses and decreased by charge-offs, net of recoveries.
We recorded a provision for credit loss benefit of $10.8 million for the year ended December 31, 2021, a $70.7 million decrease from a provision expense of $59.9 million for the year ended December 31, 2020. The decrease in provision expense for the year ended December 31, 2021, compared to the year ended December 31, 2020, reflects an improvement in forecasted economic conditions compared to worsening forecasted economic conditions experienced during the year ended December 31, 2020. Net charge-offs were $11.3 million during the year ended December 31, 2021, compared to net charge-offs of $11.1 million during the year ended December 31, 2020. Our allowance for loan credit losses was 1.23% of total LHFI at December 31, 2021, compared to 1.51% at December 31, 2020. The allowance for loan credit losses as a percentage of nonperforming LHFI was 259.35% at December 31, 2021, compared to 331.45% at December 31, 2020.
Pursuant to rules promulgated by the federal banking agencies, we elected to use a two-year delay of CECL’s impact on our regulatory capital (from January 1, 2020 through December 31, 2021) followed by a three-year transition period of CECL’s initial impact on our regulatory capital (from January 1, 2022 through December 31, 2024) and, accordingly, we will begin to amortize the CECL adoption impact to our regulatory capital beginning on January 1, 2022. Given the small size of the CECL adoption impact the amortization is not expected to significantly affect our regulatory capital.
While economic forecasts have improved, uncertainty remains due to risks related to the resurgence or lingering effects of COVID-19, rising inflation and labor pressures, as well as continued global supply-chain disruptions that could cause an increase in our provision for loan credit losses in the future.
Noninterest Income
Our primary sources of recurring noninterest income are service charges on deposit accounts, mortgage banking revenue, insurance commission and fee income, and other fee income.
The table below presents the various components of and changes in our noninterest income for the periods indicated.
| (Dollars in thousands) | Year Ended December 31, | 2021 vs. 2020 | 2020 vs. 2019 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Noninterest income: | 2021 | 2020 | 2019 | $ Change | % Change | $ Change | % Change | |||||||||||||||||||||
| Service charges and fees | $ | 15,049 | $ | 12,998 | $ | 13,859 | $ | 2,051 | 15.8 | % | $ | (861) | (6.2) | % | ||||||||||||||
| Mortgage banking revenue | 12,927 | 29,603 | 12,309 | (16,676) | (56.3) | 17,294 | 140.5 | |||||||||||||||||||||
| Insurance commission and fee income | 13,098 | 12,746 | 12,177 | 352 | 2.8 | 569 | 4.7 | |||||||||||||||||||||
| Gain on sales of securities, net | 1,748 | 580 | 20 | 1,168 | N/M | 560 | N/M | |||||||||||||||||||||
| Loss on sales and disposals of other assets, net | (185) | (1,213) | (333) | 1,028 | 84.7 | (880) | N/M | |||||||||||||||||||||
| Limited partnership investment income (loss) | 5,701 | 78 | (6) | 5,623 | N/M | 84 | N/M | |||||||||||||||||||||
| Swap fee income | 814 | 2,546 | 2,185 | (1,732) | (68.0) | 361 | 16.5 | |||||||||||||||||||||
| Other fee income | 2,879 | 2,253 | 1,490 | 626 | 27.8 | 763 | 51.2 | |||||||||||||||||||||
| Other income | 10,162 | 5,061 | 4,777 | 5,101 | 100.8 | 284 | 5.9 | |||||||||||||||||||||
| Total noninterest income | $ | 62,193 | $ | 64,652 | $ | 46,478 | $ | (2,459) | (3.8) | $ | 18,174 | 39.1 |
53
Table of Contents
____________________________
N/M = Not meaningful.
Noninterest income for the year ended December 31, 2021, decreased by $2.5 million, or 3.8%, to $62.2 million, compared to $64.7 million for the year ended December 31, 2020, and was largely driven by decreases of $16.7 million and $1.7 million in mortgage banking revenue and swap fee income, respectively. The decreases were partially offset by increases of $5.6 million, $5.1 million, $2.1 million and $1.2 million, in limited partnership investment income, other noninterest income, service charges and fees income, and gain on sales of securities, respectively, combined with a $1.0 million decrease in loss on sales and disposals of other assets, net.
Service charges and fees. The $2.1 million increase in service charges and fees income was primarily driven by an increase of $1.3 million in debit interchange fees due to an increase in debit card transactions by customers during the year ended December 31, 2021, as compared to the year ended December 31, 2020.
Mortgage banking revenue. The $16.7 million decrease in mortgage banking revenue compared to the year ended December 31, 2020, was primarily due to decreases of $14.2 million and $2.2 million in the mortgage held for sale and pipeline fair value adjustment, and gain on sale of loans sold, respectively, primarily as a result of a 29% decline in the volume of the loans originated for sale, as well as declines in gain on sale margins of 23 basis points.
Gains on sales of securities, net. The $1.2 million increase in gain on sales of securities, net, was the result of the movement out of positions in lower-yielding securities. We used the funds generated from the sale of the securities to prepay relatively high-cost FHLB advances.
Loss on sales and disposals of other assets, net. The $1.0 million decrease in loss on sales and disposals of other assets, net was primarily due to the decline in value and subsequent write-down of two commercial real estate owned properties during the year ended December 31, 2020. No similar transactions occurred during the year ended December 31, 2021.
Limited partnership investment income. The $5.6 million increase in the limited partnership investment income during the year ended December 31, 2021, compared to the year ended December 31, 2020, was primarily due to valuation increases as a result of investment performance in limited partnership funds.
Swap fee income. The $1.7 million decrease in swap fee income was due to higher volume of back-to-back swaps executed with commercial customers during the year ended December 31, 2020, driven by the low market rate environment during that period.
Other noninterest income. The $5.1 million increase in other noninterest income was primarily due to the Company's acquisition of the remaining 62% equity interest in the Lincoln Agency. The Company remeasured the previously held 38% equity method investment in the Lincoln Agency to its fair value, resulting in recognition of a gain of $5.2 million in other noninterest income.
54
Table of Contents
Noninterest Expense
The following table presents the significant components of noninterest expense for the periods indicated:
| (Dollars in thousands) | Year Ended December 31, | 2021 vs. 2020 | 2020 vs. 2019 | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Noninterest expense: | 2021 | 2020 | 2019 | $ Change | % Change | $ Change | % Change | |||||||||||||||||||||
| Salaries and employee benefits | $ | 93,026 | $ | 91,105 | $ | 88,974 | $ | 1,921 | 2.1 | % | $ | 2,131 | 2.4 | % | ||||||||||||||
| Occupancy and equipment, net | 17,347 | 17,022 | 16,759 | 325 | 1.9 | 263 | 1.6 | |||||||||||||||||||||
| Data processing | 9,117 | 8,321 | 6,961 | 796 | 9.6 | 1,360 | 19.5 | |||||||||||||||||||||
| Electronic banking | 3,563 | 3,686 | 3,441 | (123) | (3.3) | 245 | 7.1 | |||||||||||||||||||||
| Communications | 1,574 | 1,767 | 2,098 | (193) | (10.9) | (331) | (15.8) | |||||||||||||||||||||
| Advertising and marketing | 3,438 | 3,710 | 3,808 | (272) | (7.3) | (98) | (2.6) | |||||||||||||||||||||
| Professional services | 3,644 | 3,975 | 3,577 | (331) | (8.3) | 398 | 11.1 | |||||||||||||||||||||
| Regulatory assessments | 2,904 | 3,826 | 1,694 | (922) | (24.1) | 2,132 | 125.9 | |||||||||||||||||||||
| Loan-related expenses | 7,688 | 6,316 | 4,174 | 1,372 | 21.7 | 2,142 | 51.3 | |||||||||||||||||||||
| Office and operations | 6,399 | 5,624 | 6,674 | 775 | 13.8 | (1,050) | (15.7) | |||||||||||||||||||||
| Intangible asset amortization | 844 | 1,060 | 1,321 | (216) | (20.4) | (261) | (19.8) | |||||||||||||||||||||
| Franchise tax expense | 2,538 | 2,186 | 2,160 | 352 | 16.1 | 26 | 1.2 | |||||||||||||||||||||
| Other expenses | 4,697 | 3,337 | 2,433 | 1,360 | 40.8 | 904 | 37.2 | |||||||||||||||||||||
| Total noninterest expense | $ | 156,779 | $ | 151,935 | $ | 144,074 | $ | 4,844 | 3.2 | $ | 7,861 | 5.5 |
Noninterest expense for the year ended December 31, 2021, increased by $4.8 million, or 3.2%, to $156.8 million, compared to $151.9 million for the year ended December 31, 2020. The increase was primarily due to increases of $1.9 million, $1.4 million and $1.4 million in salaries and employee benefits expenses, loan-related expenses and other noninterest expense, respectively.
Salaries and employee benefits. The $1.9 million increase in salaries and employee benefits expenses was primarily driven by increases of $2.1 million and $1.4 million in employee salaries and incentive compensation bonus, respectively, during the year ended December 31, 2021, which were partially offset by a $1.0 million decrease in commission expense. The increase in employee salaries was mainly driven by an increase of 17 full-time equivalent employees during the year ended December 31, 2021, compared to the year ended December 31, 2020. The increase in incentive compensation bonus is primarily due to the growth in loan production during the year ended December 31, 2021. The decrease in commission expense is mainly due to the decline in mortgage origination volume during the year ended December 31, 2021.
Loan-related expenses. The increase in loan-related expenses was primarily driven by an increase of $1.5 million in the loan-related legal fees.
Other noninterest expense. The increase in other noninterest expense was due to prepayment fees of $1.6 million incurred related to the early termination of long-term FHLB advances during the year ended December 31, 2021. We terminated the advances early due to the relatively high cost of the funding using the proceeds from the sale of underperforming investment securities as referenced under "Gain on sales of securities, net" above.
Income Tax Expense
For the year ended December 31, 2021, we recognized income tax expense of $23.9 million, compared to $8.0 million for the year ended December 31, 2020. Our effective tax rate was 18.0% for both the years ended December 31, 2021 and 2020.
Our effective income tax rates have differed from the applicable U.S. statutory rates of 21% at December 31, 2021 and 2020, due to the effect of tax-exempt income from securities, low-income housing and qualified school construction bond tax credits, tax-exempt income from life insurance policies and income tax effects associated with stock-based compensation. Because of these items, we expect our effective income tax rate to continue to remain below the applicable U.S. statutory rate. These tax-exempt items can have a larger than proportional effect on the effective income tax rate as net income decreases. Any increases to the statutory tax rate would increase income taxes in the future.
55
Table of Contents
Comparison of Financial Condition at December 31, 2021, and December 31, 2020
General
Total assets increased by $233.0 million, or 3.1%, to $7.86 billion at December 31, 2021, from $7.63 billion at December 31, 2020. The increase was primarily attributable to increases of $480.6 million and $255.6 million in total securities and interest-bearing deposits in banks, respectively, which was partially offset by a $493.4 million decrease in LHFI for the comparable periods.
Loan Portfolio
Our loan portfolio is our largest category of interest-earning assets and interest income earned on our loan portfolio is our primary source of income. At December 31, 2021, 82.3% of the loan portfolio held for investment was comprised of commercial and industrial loans, including PPP loans, mortgage warehouse lines of credit, commercial real estate and construction/land/land development loans, which were primarily originated within our market areas of Texas, North Louisiana, and Mississippi.
The following table presents the ending balance of our loan portfolio held for investment at the dates indicated.
| (Dollars in thousands) | December 31, 2021 | December 31, 2020 | 2021 vs. 2020 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Real estate: | Amount | Percent | Amount | Percent | $ Change | % Change | ||||||||||||||
| Commercial real estate (1) | $ | 1,693,512 | 32.4 | % | $ | 1,387,939 | 24.2 | % | $ | 305,573 | 22.0 | % | ||||||||
| Construction/land/land development | 530,083 | 10.1 | 531,860 | 9.3 | (1,777) | (0.3) | ||||||||||||||
| Residential real estate | 909,739 | 17.4 | 885,120 | 15.5 | 24,619 | 2.8 | ||||||||||||||
| Total real estate | 3,133,334 | 59.9 | 2,804,919 | 49.0 | 328,415 | 11.7 | ||||||||||||||
| PPP | 105,761 | 2.0 | 546,519 | 9.5 | (440,758) | (80.6) | ||||||||||||||
| Commercial and industrial | 1,348,474 | 25.8 | 1,271,343 | 22.3 | 77,131 | 6.1 | ||||||||||||||
| Mortgage warehouse lines of credit | 627,078 | 12.0 | 1,084,001 | 18.9 | (456,923) | (42.2) | ||||||||||||||
| Consumer | 16,684 | 0.3 | 17,991 | 0.3 | (1,307) | (7.3) | ||||||||||||||
| Total LHFI | $ | 5,231,331 | 100.0 | % | $ | 5,724,773 | 100.0 | % | $ | (493,442) | (8.6) | % |
___________________________
(1)Includes $17.0 million of commercial real estate loans for which the fair value option was elected at December 31, 2020. There were no loans for which the fair value option was elected at December 31, 2021.
At December 31, 2021, total LHFI were $5.23 billion, a decrease of $493.4 million, or 8.6%, compared to $5.72 billion at December 31, 2020. The decrease primarily reflected declines of $456.9 million in mortgage warehouse lines of credit and $440.8 million in PPP loans, primarily due to record high mortgage warehouse lines of credit production during fiscal year 2020 and PPP loan forgiveness from the SBA, respectively. Mortgage warehouse lines of credit loan balances have fallen within our expected range of 10% to 12% of total LHFI at December 31, 2021. Total LHFI at December 31, 2021, excluding PPP and mortgage warehouse lines of credit, were $4.50 billion, reflecting an increase of $404.2 million, or 9.9%, compared to December 31, 2020. Our lending focus is on operating companies, including commercial loans and lines of credit as well as owner-occupied commercial real estate loans. We currently do not plan to significantly alter the real estate concentrations within our loan portfolio.
Under the CARES Act, Congress allocated funds to the PPP, which was designed to provide short-term loans to certain qualifying businesses that retained employees during the COVID-19 pandemic. These loans, totaling $105.8 million with $3.0 million in unearned net deferred loan fees for the Company at December 31, 2021, have a maximum maturity of five years, bear a fixed rate of interest at one percent for the entire term, and as of December 31, 2021, approximately 84.5% of our total PPP loans granted have been forgiven under this program.
56
Table of Contents
Loan Portfolio Maturity Analysis
The table below presents the maturity distribution of our LHFI at December 31, 2021. The table also presents the portion of our loans that have fixed interest rates, rather than interest rates that fluctuate over the life of the loans based on changes in the interest rate environment.
| December 31, 2021 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | One Year or Less | Over One Year Through Five Years | Over Five Years | Total | ||||||||||
| Real estate: | ||||||||||||||
| Commercial real estate | $ | 278,858 | $ | 1,024,264 | $ | 390,390 | $ | 1,693,512 | ||||||
| Construction/land/land development | 131,770 | 332,913 | 65,400 | 530,083 | ||||||||||
| Residential real estate loans | 74,183 | 365,793 | 469,763 | 909,739 | ||||||||||
| Total real estate | 484,811 | 1,722,970 | 925,553 | 3,133,334 | ||||||||||
| Commercial and industrial loans | 518,970 | 851,613 | 83,652 | 1,454,235 | ||||||||||
| Mortgage warehouse lines of credit | 627,078 | — | — | 627,078 | ||||||||||
| Consumer loans | 4,993 | 10,415 | 1,276 | 16,684 | ||||||||||
| Total LHFI | $ | 1,635,852 | $ | 2,584,998 | $ | 1,010,481 | $ | 5,231,331 | ||||||
| Amounts with fixed rates | $ | 338,303 | $ | 1,490,507 | $ | 378,056 | $ | 2,206,866 | ||||||
| Amounts with variable rates | 1,297,549 | 1,094,491 | 632,425 | 3,024,465 | ||||||||||
| Total | $ | 1,635,852 | $ | 2,584,998 | $ | 1,010,481 | $ | 5,231,331 |
Nonperforming Assets
Nonperforming assets consist of nonperforming loans and property acquired through foreclosures or repossession, as well as bank-owned property not currently in use and listed for sale.
Loans are placed on nonaccrual status when management believes that the borrower's financial condition, after giving consideration to economic and business conditions and collection efforts, is such that collection of interest is doubtful, or generally when loans are 90 days or more past due. Loans may be placed on nonaccrual status even if the contractual payments are not past due if information becomes available that causes substantial doubt about the borrower's ability to meet the contractual obligations of the loan. When accrual of interest is discontinued, all unpaid accrued interest is reversed. Past due status is based on contractual terms of the loan. Interest income on nonaccrual loans may be recognized to the extent cash payments are received, but payments received are usually applied to principal. Nonaccrual loans are generally returned to accrual status when contractual payments are less than 90 days past due, the customer has made required payments for at least six months, and the Company reasonably expects to collect all principal and interest. If a loan is determined by management to be uncollectible, regardless of size, the portion of the loan determined to be uncollectible is then charged to the allowance for loan credit losses.
We manage the quality of our lending portfolio in part through a disciplined underwriting policy and through continual monitoring of loan performance and borrowers' financial condition. There can be no assurance, however, that our loan portfolio will not become subject to losses due to declines in economic conditions or deterioration in the financial condition of our borrowers.
While economic forecasts have improved, uncertainty remains due to risks related to the resurgence or lingering effects of COVID-19, rising inflation and labor pressures, as well as continued global supply-chain disruptions that could cause an increase in nonperforming loans in future periods.
57
Table of Contents
The following table shows our nonperforming loans and nonperforming assets at the dates indicated:
| (Dollars in thousands) | December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Nonperforming LHFI: | 2021 | 2020 | ||||||||
| Commercial real estate | $ | 512 | $ | 3,704 | ||||||
| Construction/land/land development | 338 | 2,962 | ||||||||
| Residential real estate | 11,647 | 6,530 | ||||||||
| Commercial and industrial | 12,306 | 12,897 | ||||||||
| Consumer | 100 | 56 | ||||||||
| Total nonperforming LHFI | 24,903 | 26,149 | ||||||||
| Nonperforming loans held for sale | 1,754 | 681 | ||||||||
| Total nonperforming loans | 26,657 | 26,830 | ||||||||
| Other real estate owned: | ||||||||||
| Commercial real estate, construction/land/land development | 1,279 | 266 | ||||||||
| Residential real estate | 180 | 1,318 | ||||||||
| Total other real estate owned | 1,459 | 1,584 | ||||||||
| Other repossessed assets owned | 401 | 343 | ||||||||
| Total repossessed assets owned | 1,860 | 1,927 | ||||||||
| Total nonperforming assets | $ | 28,517 | $ | 28,757 | ||||||
| Troubled debt restructuring loans - nonaccrual | $ | 4,064 | $ | 5,671 | ||||||
| Troubled debt restructuring loans - accruing | 2,763 | 3,314 | ||||||||
| Total LHFI | 5,231,331 | 5,724,773 | ||||||||
| Ratio of nonperforming LHFI to total LHFI | 0.48 | % | 0.46 | % | ||||||
| Ratio of nonperforming assets to total assets | 0.36 | 0.38 |
At December 31, 2021, total nonperforming LHFI decreased by $1.2 million, or 4.8%, from December 31, 2020, primarily due to reductions in most nonperforming LHFI loan categories, except for residential real estate, which represented 160 loans with an average loan balance of $73,000, and reflected a $5.1 million increase year over year. Please see Note 4 - Loans to our consolidated financial statements contained in Item 8 of this report for more information on nonperforming loans.
58
Table of Contents
Potential Problem Loans
From a credit risk standpoint, we classify loans using risk grades which fall into one of five categories: pass, special mention, substandard, doubtful or loss. The classifications of loans reflect a judgment about the risks of default and loss associated with the loan. We review the ratings on loans and adjust them to reflect the degree of risk and loss that is felt to be inherent or expected in each loan. The methodology is structured so that reserve allocations are increased in accordance with deterioration in credit quality (and a corresponding increase in risk and loss) or decreased in accordance with improvement in credit quality (and a corresponding decrease in risk and loss). Loans rated special mention reflect borrowers who exhibit credit weaknesses or downward trends deserving close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the bank's credit position at some future date. While potentially weak, no loss of principal or interest is envisioned, and these borrowers currently do not pose sufficient risk to warrant adverse classification. Loans rated substandard are those borrowers with deteriorating trends and well-defined weaknesses that jeopardize the orderly liquidation of debt. A substandard loan is inadequately protected by the current sound worth and paying capacity of the obligor or by the collateral pledged, if any. Normal repayment from the borrower might be in jeopardy.
Loans rated as doubtful have the weaknesses of substandard assets with the additional characteristic that the weaknesses make collection or liquidation in full questionable, and there is a high probability of loss based on currently existing facts, conditions and values. Loans classified as loss are charged-off and we have no expectation of the recovery of any payments in respect to loans rated as loss. Information regarding the internal risk ratings of our loans at December 31, 2021, is included in Note 4 - Loans to our consolidated financial statements contained in Item 8 of this report.
Allowance for Loan Losses
Effective January 1, 2020, the Company adopted CECL resulting in a change to the Company's reporting of credit losses for assets held at amortized cost basis and available for sale debt securities. Please see Note 1 - Significant Accounting Policies to the consolidated financial statements contained in Item 8 of the Company's Annual Report for the year ended December 31, 2020, on Form 10-K filed with the SEC for a description of policy revisions resulting from the Company's adoption of ASU 2016-13.
The allowance for loan credit losses represents the estimated losses for loans accounted for on an amortized cost basis. Expected losses are calculated using relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. The Company evaluates LHFI on a pool basis with pools of loans characterized by loan type, collateral, industry, internal credit risk rating and FICO score. The Company applied a probability of default, loss given default loss methodology to the loan pools at December 31, 2021. Historical loss rates for each pool are calculated based on charge-off and recovery data beginning with the second quarter of 2012. These loss rates are adjusted for the effects of certain economic variables forecast over a one-year period, particularly for differences between current period conditions, including the ongoing effects of COVID-19 on the U.S. economy, and the conditions existing during the historical loss period. Subsequent to the forecast effects, historical loss rates are used to estimate losses over the estimated remaining lives of the loans. The estimated remaining lives consist of the contractual lives, adjusted for estimated prepayments. Loans that exhibit characteristics different from their pool characteristics are evaluated on an individual basis. Certain of these loans are considered to be collateral dependent with the borrower experiencing financial difficulty. For these loans, the fair value of collateral practical expedient is elected whereby the allowance is calculated as the amount by which the amortized cost exceeds the fair value of collateral, less costs to sell (if applicable). Those individual loans that are not collateral dependent are evaluated based on a discounted cash flow methodology.
The amount of the allowance for loan credit losses is affected by loan charge-offs, which decrease the allowance, recoveries on loans previously charged off, which increase the allowance, as well as the provision for loan credit losses charged to income, which increases the allowance. In determining the provision for loan credit losses, management monitors fluctuations in the allowance resulting from actual charge-offs and recoveries and periodically reviews the size and composition of the loan portfolio in light of current and forecasted economic conditions. If actual losses exceed the amount of the allowance for loan credit losses, it would materially and adversely affect our earnings.
As a general rule, when it becomes evident that the full principal and accrued interest of a loan may not be collected, or at 90 days past due, we will reflect that loan as nonperforming. It will remain nonperforming until it performs in a manner that it is reasonable to expect that we will collect principal and accrued interest in full. When the amount or likelihood of a loss on a loan has been confirmed, a charge-off will be taken in the period it is determined.
59
Table of Contents
We establish general allocations for each major loan category and credit quality. The general allocation is based, in part, on historical charge-off experience and loss given default methodology, derived from our internal risk rating process. Other adjustments may be made to the allowance for pools of loans after an assessment of internal or external influences on credit quality that are not fully reflected in the historical loss or risk rating data. We give consideration to trends, changes in loan mix, delinquencies, prior losses, reasonable and supportable forecasts and other related information.
In connection with the review of our loan portfolio, we consider risk elements attributable to particular loan types or categories in assessing the quality of individual loans. Some of the risk elements we consider include:
•for commercial real estate loans, the debt service coverage ratio, operating results of the owner in the case of owner-occupied properties, the loan to value ratio, the age and condition of the collateral and the volatility of income, property value and future operating results typical of properties of that type;
•for construction, land and land development loans, the perceived feasibility of the project, including the ability to sell developed lots or improvements constructed for resale or the ability to lease property constructed for lease, the quality and nature of contracts for presale or prelease, if any, experience and ability of the developer and loan to value ratio;
•for residential mortgage loans, the borrower's ability to repay the loan, including a consideration of the debt to income ratio and employment and income stability, the loan-to-value ratio, and the age, condition and marketability of the collateral; and
•for commercial and industrial loans, the debt service coverage ratio (income from the business in excess of operating expenses compared to loan repayment requirements), the operating results of the commercial, industrial or professional enterprise, the borrower's business, professional and financial ability and expertise, the specific risks and volatility of income and operating results typical for businesses in that category and the value, nature and marketability of collateral.
| The following table presents the allowance for credit loss by loan category: | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, | |||||||||||||
| (Dollars in thousands) | 2021 | 2020 | |||||||||||
| Loans secured by real estate: | Amount | %(1) | Amount | %(1) | |||||||||
| Commercial real estate | $ | 13,425 | 32.4 | % | $ | 15,430 | 24.2 | % | |||||
| Construction/land/land development | 4,011 | 10.1 | 8,191 | 9.3 | |||||||||
| Residential real estate | 6,116 | 17.4 | 9,418 | 15.5 | |||||||||
| Commercial and industrial | 40,146 | 27.8 | 51,857 | 31.8 | |||||||||
| Mortgage warehouse lines of credit | 340 | 12.0 | 856 | 18.9 | |||||||||
| Consumer | 548 | 0.3 | 918 | 0.3 | |||||||||
| Total | $ | 64,586 | 100.0 | % | $ | 86,670 | 100.0 | % |
___________________________
(1)Represents the ratio of each loan type to total LHFI.
Our allowance for loan credit losses decreased by $22.1 million or 25.5%, to $64.6 million at December 31, 2021, from $86.7 million at December 31, 2020. The ratio of allowance for loan credit losses to total LHFI at December 31, 2021 and 2020, was 1.23% and 1.51%, respectively. The Company's credit quality profile in relation to the allowance for loan credit losses drove a decline of $25.1 million in the collectively evaluated portion of the reserve during the year ended December 31, 2021, of which a $19.6 million decrease was related to qualitative factor changes across the Company's risk pools for the year ended December 31, 2021. These declines were partially offset by an increase in certain specific loan reserves at December 31, 2021.
60
Table of Contents
The following table presents an analysis of the allowance for credit losses and other related data at the periods indicated.
| (Dollars in thousands) | Year Ended December 31, | |||||
|---|---|---|---|---|---|---|
| Allowance for loan credit losses | 2021 | 2020 | ||||
| Balance at beginning of period | $ | 86,670 | $ | 37,520 | ||
| Impact of adopting ASC 326 | — | 1,248 | ||||
| Provision for loan credit losses | (10,798) | 59,028 | ||||
| Charge-offs: | ||||||
| Commercial real estate | 170 | 4,924 | ||||
| Construction/land/land development | — | — | ||||
| Residential real estate | 78 | 692 | ||||
| Commercial and industrial | 11,923 | 6,702 | ||||
| Consumer | 63 | 76 | ||||
| Total charge-offs | 12,234 | 12,394 | ||||
| Recoveries: | ||||||
| Commercial real estate | 65 | 19 | ||||
| Construction/land/land development | — | 1 | ||||
| Residential real estate | 117 | 202 | ||||
| Commercial and industrial | 717 | 1,022 | ||||
| Consumer | 49 | 24 | ||||
| Total recoveries | 948 | 1,268 | ||||
| Net charge-offs | 11,286 | 11,126 | ||||
| Balance at end of period | $ | 64,586 | $ | 86,670 | ||
| Ratio of allowance for loan credit losses to: | ||||||
| Nonperforming LHFI | 259.35 | % | 331.45 | % | ||
| LHFI | 1.23 | 1.51 | ||||
| Net charge-offs as a percentage of: | ||||||
| Provision for loan credit losses | N/M | 18.85 | ||||
| Allowance for loan credit losses | 17.47 | 12.84 | ||||
| Average LHFI | 0.21 | 0.22 | ||||
| N/M = Not meaningful. |
61
Table of Contents
Securities
Our securities portfolio is the second largest component of earning assets and provides a significant source of revenue. We use the securities portfolio to provide a source of liquidity, provide an appropriate return on funds invested, manage interest rate risk and meet collateral as well as regulatory capital requirements. We manage the securities portfolio to optimize returns while maintaining an appropriate level of risk. Securities within the portfolio are classified as either held-to-maturity, available-for-sale or at fair value through income, based on the intent and objective of the investment and the ability to hold to maturity. Unrealized gains and losses arising in the available for sale portfolio as a result of changes in the fair value of the securities are reported on an after-tax basis as a component of accumulated other comprehensive income in stockholders' equity while securities classified as held to maturity are carried at amortized cost. For further discussion of the valuation components and classification of investment securities, see Note 1 - Significant Accounting Policies to our consolidated financial statements contained in Item 8 of this report.
Our securities portfolio totaled $1.53 billion at December 31, 2021, representing an increase of $480.6 million, or 45.6%, from $1.05 billion at December 31, 2020. The increase in securities during the year ended December 31, 2021, reflects a shift in balance sheet composition as liquidity increased due to declines in PPP and mortgage warehouse lines of credit loan balances, as a result of the SBA’s forgiveness process and the normalization of mortgage warehouse lines of credit balances. Also contributing to the increase in liquidity was a $819.4 million year over year increase in deposits. For additional information regarding our securities portfolio, please see Note 3 - Securities to our consolidated financial statements contained in Item 8 of this report.
The following table sets forth the composition of our securities portfolio at the dates indicated.
| December 31, | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | |||||||||||
| Available for sale: | Amount | % of Total | Amount | % of Total | |||||||||
| State and municipal securities | $ | 405,818 | 27.0 | % | $ | 442,185 | 44.0 | % | |||||
| Corporate bonds | 82,734 | 5.5 | 65,938 | 6.6 | |||||||||
| U.S. government and agency securities | 97,658 | 6.5 | 849 | 0.1 | |||||||||
| Commercial mortgage-backed securities | 64,243 | 4.3 | 11,080 | 1.1 | |||||||||
| Residential mortgage-backed securities | 557,801 | 37.0 | 214,951 | 21.4 | |||||||||
| Commercial collateralized mortgage obligations | 19,672 | 1.3 | — | — | |||||||||
| Residential collateralized mortgage obligations | 193,740 | 12.9 | 195,343 | 19.4 | |||||||||
| Asset-backed securities | 83,062 | 5.5 | 74,328 | 7.4 | |||||||||
| Total | $ | 1,504,728 | 100.0 | % | $ | 1,004,674 | 100.0 | % | |||||
| Held to maturity: | |||||||||||||
| State and municipal securities, net of allowance | $ | 22,767 | $ | 38,128 | |||||||||
| Securities carried at fair value through income: | |||||||||||||
| State and municipal securities | $ | 7,497 | $ | 11,554 |
62
Table of Contents
The following table presents the fair value of securities available for sale and amortized cost of securities held to maturity and their corresponding yields at December 31, 2021. The securities are grouped by contractual maturity and use amortized cost for all yield calculations. Mortgage backed securities, collateralized mortgage obligations and asset-backed securities, which do not have contractual payments due at a single maturity date, are shown at the date the last underlying mortgage matures.
| December 31, 2021 | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Within One Year | After One Year but Within Five Years | After Five Years but Within Ten Years | After Ten Years | Total | |||||||||||||||||||||||||||||
| Available for sale: | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | ||||||||||||||||||||||||
| State and municipal securities (1) | $ | 2,882 | 2.33 | % | $ | 48,057 | 5.47 | % | $ | 56,340 | 2.03 | % | $ | 298,539 | 2.18 | % | $ | 405,818 | 2.55 | % | ||||||||||||||
| Corporate bonds | — | — | 16,681 | 3.26 | 65,522 | 4.47 | 531 | 4.50 | 82,734 | 4.23 | ||||||||||||||||||||||||
| U.S. government and agency securities | 2,741 | 0.14 | 55,660 | 0.35 | 34,041 | 1.11 | 5,216 | 1.29 | 97,658 | 0.66 | ||||||||||||||||||||||||
| Commercial mortgage-backed securities | — | — | 15,438 | 0.91 | 48,805 | 1.26 | — | — | 64,243 | 1.18 | ||||||||||||||||||||||||
| Residential mortgage-backed securities | — | — | 2,819 | 3.22 | 105,481 | 1.32 | 449,501 | 1.42 | 557,801 | 1.41 | ||||||||||||||||||||||||
| Commercial collateralized mortgage obligations | — | — | — | — | 14,569 | 1.26 | 5,103 | 1.77 | 19,672 | 1.39 | ||||||||||||||||||||||||
| Residential collateralized mortgage obligations | — | — | — | — | 1,345 | 2.14 | 192,395 | 1.05 | 193,740 | 1.06 | ||||||||||||||||||||||||
| Asset-backed securities | — | — | — | — | — | — | 83,062 | 1.08 | 83,062 | 1.08 | ||||||||||||||||||||||||
| Total securities available for sale | $ | 5,623 | 1.26 | $ | 138,655 | 2.60 | $ | 326,103 | 2.05 | $ | 1,034,347 | 1.55 | $ | 1,504,728 | 1.75 | |||||||||||||||||||
| Held to maturity: | ||||||||||||||||||||||||||||||||||
| State and municipal securities (1) | — | — | — | — | 22,934 | 3.16 | — | — | 22,934 | 3.16 | ||||||||||||||||||||||||
| Securities carried at fair value through income: | ||||||||||||||||||||||||||||||||||
| State and municipal securities (1) | — | — | — | — | — | — | 7,497 | 4.31 | 7,497 | 4.31 | ||||||||||||||||||||||||
| Total | $ | 5,623 | 1.26 | $ | 138,655 | 2.60 | $ | 349,037 | 2.12 | $ | 1,041,844 | 1.57 | $ | 1,535,159 | 1.78 |
____________________________
(1)Tax-exempt security yields are calculated without consideration of their tax benefit status.
The contractual maturity of mortgage-backed securities and collateralized mortgage obligations is not a reliable indicator of their expected life because borrowers have the right to prepay their obligations at any time. Mortgage-backed securities and collateralized mortgage obligations are typically issued with stated principal amounts and are backed by pools of mortgage loans and other loans with varying maturities. The term of the underlying mortgages and loans may vary significantly due to the ability of a borrower to prepay outstanding amounts. Monthly pay downs on mortgage-backed securities tend to cause the average life of the securities to be much different than the stated contractual maturity. During a period of increasing interest rates, fixed rate mortgage-backed securities do not tend to experience heavy prepayments of principal, and, consequently, the average life of this security is typically lengthened. If interest rates begin to fall, prepayments may increase, thereby shortening the estimated average life of these securities.
Other than securities issued by government agencies or government sponsored enterprises, we did not own securities of any one issuer for which aggregate cost exceeded 10.0% of consolidated stockholders' equity at December 31, 2021 or 2020. Additionally, we do not hold any Fannie Mae or Freddie Mac preferred stock, collateralized debt obligations, structured investment vehicles or second lien elements in the investment portfolio, nor does the investment portfolio contain any securities that are directly backed by subprime or Alt-A mortgages.
63
Table of Contents
Securities Carried at Fair Value through Income
At December 31, 2021, we held one fixed rate community investment bond of $7.5 million. At December 31, 2020, we held two fixed rate community investment bonds totaling $11.6 million. We elected the fair value option on these securities to offset corresponding changes in the fair value of related interest rate swap agreements.
Deposits
Deposits are the primary funding source used to fund our loans, investments and operating needs. We offer a variety of products designed to attract and retain both consumer and commercial deposit customers. These products consist of noninterest and interest-bearing checking accounts, savings deposits, money market accounts and time deposits. Deposits are primarily gathered from individuals, partnerships and corporations in our market areas. We also obtain deposits from local municipalities and state agencies. Increases of $555.9 million and $409.2 million in noninterest-bearing and money market, respectively, drove the increase in total deposits compared to December 31, 2020, primarily due to continued excess liquidity in the marketplace.
The following table presents our deposit mix at the dates indicated:
| December 31, 2021 | December 31, 2020 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Balance | % of Total | Balance | % of Total | |||||||||
| Noninterest-bearing demand | $ | 2,163,507 | 32.9 | % | $ | 1,607,564 | 28.0 | % | |||||
| Interest-bearing demand | 1,412,089 | 21.5 | 1,478,818 | 25.7 | |||||||||
| Money market | 2,204,109 | 33.5 | 1,794,915 | 31.1 | |||||||||
| Time deposits | 543,128 | 8.3 | 664,766 | 11.6 | |||||||||
| Savings | 247,860 | 3.8 | 205,252 | 3.6 | |||||||||
| Total deposits | $ | 6,570,693 | 100.0 | % | $ | 5,751,315 | 100.0 | % |
We manage our interest expense on deposits through specific deposit product pricing that is based on competitive pricing, economic conditions and current and anticipated funding needs. We may use interest rates as a mechanism to attract or deter additional deposits based on our anticipated funding needs and liquidity position. We also consider potential interest rate risk caused by extended maturities of time deposits when setting the interest rates in periods of future economic uncertainty.
The following table reflects the classification of our average deposits and the average rate paid on each deposit category for the periods indicated:
| Year Ended December 31, | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | ||||||||||||||||||||||||||||||
| (Dollars in thousands) | Average Balance | Interest Expense | Average Rate Paid | Average Balance | Interest Expense | Average Rate Paid | Average Balance | Interest Expense | Average Rate Paid | |||||||||||||||||||||||
| Interest-bearing demand | $ | 1,396,805 | $ | 2,822 | 0.20 | % | $ | 1,170,913 | $ | 5,179 | 0.44 | % | $ | 846,859 | $ | 9,264 | 1.09 | % | ||||||||||||||
| Money market | 2,011,827 | 5,863 | 0.29 | 1,553,376 | 9,816 | 0.63 | 1,097,951 | 17,813 | 1.62 | |||||||||||||||||||||||
| Time deposits | 607,742 | 4,576 | 0.75 | 735,297 | 11,935 | 1.62 | 827,720 | 17,386 | 2.10 | |||||||||||||||||||||||
| Savings | 232,081 | 157 | 0.07 | 180,298 | 220 | 0.12 | 153,583 | 253 | 0.16 | |||||||||||||||||||||||
| Total interest-bearing | 4,248,455 | 13,418 | 0.32 | 3,639,884 | 27,150 | 0.75 | 2,926,113 | 44,716 | 1.53 | |||||||||||||||||||||||
| Noninterest-bearing demand | 1,905,045 | 1,499,936 | 1,054,903 | — | ||||||||||||||||||||||||||||
| Total average deposits | $ | 6,153,500 | $ | 13,418 | 0.22 | $ | 5,139,820 | $ | 27,150 | 0.53 | $ | 3,981,016 | $ | 44,716 | 1.12 |
64
Table of Contents
Our average deposit balance was $6.15 billion for the year ended December 31, 2021, an increase of $1.01 billion, or 19.7%, from $5.14 billion for the year ended December 31, 2020. The average annualized rate paid on our interest-bearing deposits for the year ended December 31, 2021, was 0.32%, compared to 0.75% for the year ended December 31, 2020. The decrease in the average cost of our deposits was primarily the result of the low interest rate environment. The Federal Reserve lowered the federal funds target rate twice during March 2020, resulting in an aggregate 150 basis point decrease in the target rate, which did not change during the year ended December 31, 2021. When the target rate reductions began, we took action to lower deposit rates on non-maturity deposits.
Average noninterest-bearing deposits at December 31, 2021, were $1.91 billion, compared to $1.50 billion at December 31, 2020, an increase of $405.1 million, or 27.0%, and represented 31.0% and 29.2% of average total deposits for the year ended December 31, 2021 and 2020, respectively.
The following table presents the maturity distribution of our time deposits and the amount of such deposits in excess of the FDIC insurance limit at December 31, 2021. There were no otherwise uninsured time deposits below the FDIC insurance limit at December 31, 2021. The estimated total amount of uninsured deposits at December 31, 2021, was $3.79 billion.
| (Dollars in thousands)Remaining maturity: | U.S. Time Deposits in Excess of the FDIC Insurance Limit | Total Time Deposits | ||||
|---|---|---|---|---|---|---|
| 3 months or less | $ | 29,594 | $ | 144,785 | ||
| Over 3 through 6 months | 27,283 | 121,192 | ||||
| Over 6 through 12 months | 49,271 | 161,581 | ||||
| Over 12 months | 22,508 | 115,570 | ||||
| Total | $ | 128,656 | $ | 543,128 |
Borrowings
Short-term FHLB advances decreased $650.0 million at December 31, 2021 compared to December 31, 2020, primarily driven by PPP forgiveness payments, increases in deposits and declines in warehouse loan balances during the year ended December 31, 2021, which drove an increase in overall liquidity and a reduction in the reliance on borrowings. Additionally, using funds generated from the sale of investment securities, we prepaid $13.1 million in long-term FHLB advances and incurred related prepayment fees of $1.6 million during the first quarter of 2021.
Borrowed funds are summarized as follows:
| December 31, | ||||||
|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | ||||
| Overnight repurchase agreements with depositors | $ | 9,447 | $ | 8,408 | ||
| Short-term FHLB advances | — | 650,000 | ||||
| GNMA repurchase liability | 43,355 | 55,485 | ||||
| Long-term FHLB advances (1) | 256,999 | 270,715 | ||||
| Total FHLB advances and other borrowings | $ | 309,801 | $ | 984,608 | ||
| Subordinated indebtedness, net | $ | 157,417 | $ | 157,181 |
____________________________
(1)Includes a FHLB advance of $250.0 million at December 31, 2021 and 2020, callable quarterly with a final maturity in 2033, carrying a rate of 1.65%.
Overnight repurchase agreements with depositors consist of obligations of ours to depositors and mature on a daily basis. These obligations to depositors carried a daily average interest rate of 0.08% and 0.22% for the years ended December 31, 2021 and 2020, respectively.
Our long-term debt consists of advances from the FHLB with original maturities greater than one year and the subordinated indebtedness captioned and described below. Interest rates for FHLB long-term advances outstanding at December 31, 2021, ranged from 1.65% to 4.57% and were subject to restrictions or penalties in the event of prepayment.
65
Table of Contents
At December 31, 2021, we held 43 unfunded letters of credit from the FHLB totaling $599.3 million with expiration dates ranging from January 20, 2022, to March 22, 2023. These letters of credit either support pledges for our public fund deposits or confirm letters of credit we have issued to support our customers' businesses. Security for all indebtedness and outstanding commitments to the FHLB consists of a blanket floating lien on all of our first mortgage loans, commercial real estate and other real estate loans, as well as our investment in capital stock of the FHLB and deposit accounts at the FHLB. The net amounts available under the blanket floating lien at December 31, 2021 and 2020, were $982.2 million and $456.9 million, respectively.
Additionally, at December 31, 2021, we had the ability to borrow $856.8 million from the discount window at the Federal Reserve Bank of Dallas ("FRB"), with $1.09 billion in commercial and industrial loans pledged as collateral. There were no borrowings against this line at December 31, 2021.
Subordinated Indebtedness
In February 2020, Origin Bank completed an offering of $70.0 million in aggregate principal amount of 4.25% fixed-to-floating rate subordinated notes due 2030 (the "Notes") to certain accredited investors in a transaction exempt from registration under Section 3(a)(2) of the Securities Act of 1933, as amended. The Notes initially bear interest at a fixed annual rate of 4.25%, payable semi-annually in arrears, to but excluding February 15, 2025. From and including February 15, 2025, to but excluding the maturity date or earlier redemption date, the interest rate will equal three-month LIBOR (provided, that in the event the three-month LIBOR is less than zero, the three-month LIBOR will be deemed to be zero) plus 282 basis points, payable quarterly in arrears, subject to customary fallback provision upon the discontinuation of LIBOR. Origin Bank is entitled to redeem the Notes, in whole or in part, on or after February 15, 2025, and to redeem the Notes at any time in whole upon certain other specified events. The Notes qualify as Tier 2 capital for regulatory capital purposes for Origin Bank.
In October 2020, we completed of an offering of $80.0 million in aggregate principal amount of 4.50% fixed-to-floating rate subordinated notes due 2030 (the “4.50% Notes”). The 4.50% Notes bear a fixed interest rate of 4.50% payable semi-annually in arrears, to but excluding November 1, 2025. From and including November 1, 2025, to but excluding the maturity date or earlier redemption date, the 4.50% Notes bear a floating interest rate expected to equal the three-month term SOFR plus 432 basis points, payable quarterly in arrears. We may redeem the 4.50% Notes at any time upon certain specified events or in whole or in part on or after November 1, 2025. The 4.50% Notes qualify as Tier 2 capital for regulatory capital purposes for the Company and $51.0 million was transferred to Origin Bank during the fourth quarter of 2020, which qualifies as Tier 1 capital for regulatory capital purposes for the Bank.
The Company has two wholly-owned, unconsolidated subsidiary grantor trusts that were established for the purpose of issuing trust preferred securities. For additional information regarding these trusts, please see Note 11 - Borrowings in the consolidated financial statements contained in Item 8 of this report.
Liquidity and Capital Resources
Management oversees our liquidity position to ensure adequate cash and liquid assets are available to support our operations and satisfy current and future financial obligations, including demand for loan funding and deposit withdrawals. Management continually monitors, forecasts and tests our liquidity and non-core dependency ratios to ensure compliance with targets established by our Asset-Liability Management Committee and approved by our board of directors.
Management measures our liquidity position by giving consideration to both on-balance sheet and off-balance sheet sources of and demands for funds on a daily and weekly basis. At December 31, 2021 and 2020, our cash and liquid securities totaled 23.2% and 13.6% of total assets, respectively, providing liquidity to support our existing operations.
The Company, which is a separate legal entity apart from the Bank, must provide for its own liquidity, including to fund payment of any dividends that may be declared for our common stockholders and interest and principal on any outstanding debt or trust preferred securities incurred by the Company. The Company had available cash balances of $28.9 million and $42.9 million at December 31, 2021 and 2020, respectively. This cash is available for the general corporate purposes described above, as well as providing capital support to the Bank and financing potential future acquisitions. In addition, the Company has a line of credit under the terms of which the loan amount shall not exceed an aggregate principal balance of $100 million, consisting of an initial $50 million extension of credit and any one or more potential incremental revolving loan amounts that the lender may make in its sole discretion, up to an aggregate principal of $50 million, upon the request of the Company. See Note 11 - Borrowings to our consolidated financial statements contained in Item 8 of this report for more information on the holding company line of credit.
66
Table of Contents
There are regulatory restrictions on the ability of the Bank to pay dividends under federal and state laws, regulations and policies. See "Item 1. Business - Regulation and Supervision" above for more information.
During 2020, we took a number of precautionary actions to enhance our financial flexibility by bolstering our liquidity to ensure we had adequate cash readily available to meet both expected and unexpected funding needs. Currently, we believe we have sufficient liquidity from our available on- and off-balance sheet liquidity sources, however, should market conditions change, we may take further actions to enhance our financial flexibility.
In addition to cash generated from operations, we utilize a number of funding sources to manage our liquidity, including core deposits, investment securities, cash and cash equivalents, loan repayments, federal funds lines of credit available from other financial institutions, as well as advances from the FHLB. We may also use the discount window at the FRB as a source of short-term funding.
Core deposits, which are total deposits excluding time deposits greater than $250,000 and brokered deposits, are a major source of funds used to meet cash flow needs. Maintaining the ability to acquire these funds as needed in a variety of markets is the key to assuring our liquidity.
The investment portfolio is another source for meeting our liquidity needs. Monthly payments on mortgage-backed securities are used for short-term liquidity, and our investments are generally traded in active markets that offer a readily available source of cash through sales, if needed. Securities in our investment portfolio are also used to secure certain deposit types, such as deposits from state and local municipalities, and can be pledged as collateral for other borrowing sources.
Other sources available for meeting liquidity needs include long- and short-term advances from the FHLB, and federal funds lines of credit. Long-term funds obtained from the FHLB are primarily used as an alternative source to fund long-term growth of the balance sheet by supporting growth in loans and other long-term interest-earning assets. We typically rely on such funding when the cost of such borrowings compares favorably to the rates that we would be required to pay for other funding sources, including certain deposits. See Note 11 - Borrowings to our consolidated financial statements contained in Item 8 of this report for additional borrowing capacity and outstanding advances at the FHLB.
We also had unsecured federal funds lines of credit available to us, with no amounts outstanding at either December 31, 2021 or 2020. These lines of credit primarily provide short-term liquidity and in order to ensure availability of these funds, we test these lines of credit at least annually. Interest is charged at the prevailing market rate on federal funds purchased and FHLB advances.
Additionally, we had the ability to borrow at the discount window of the FRB using our commercial and industrial loans as collateral. There were no borrowings against this line at December 31, 2021.
Origin Bank completed an offering in February 2020 of $70.0 million in aggregate principal amount of 4.25% fixed-to-floating rate subordinated notes due 2030, and the Company completed an offering in October 2020 of $80.0 million in aggregate principal amount of 4.50% fixed-to-floating rate subordinated notes due 2030. The notes provided us with $68.8 million and $78.6 million, respectively, in additional liquidity.
In the normal course of business as a financial services provider, we enter into various financial instruments, such as certain contractual obligations and commitments to extend credit and letters of credit, to meet the financing needs of our customers. These commitments are discussed in more detail in Note 18 - Commitments and Contingencies to our consolidated financial statements contained in Item 8 of this report.
67
Table of Contents
Stockholders' Equity
Stockholders' equity provides a source of permanent funding, allows for future growth and provides a degree of protection to withstand unforeseen adverse developments. Changes in stockholders' equity is reflected below:
| (Dollars in thousands) | Total Stockholders' Equity | |
|---|---|---|
| Balance at January 1, 2021 | $ | 647,150 |
| Net income | 108,546 | |
| Other comprehensive income, net of tax | (19,920) | |
| Dividends declared - common stock ($0.49 per share) | (11,539) | |
| Stock Issuance - Lincoln Agency and Pulley-White Acquisitions | 7,458 | |
| Other | (1,484) | |
| Balance at December 31, 2021 | $ | 730,211 |
Stock Repurchases
In July 2019, our board of directors authorized a stock buyback program pursuant to which we may, from time to time, purchase up to $40 million of our outstanding common stock. The shares may be repurchased in the open market or in privately negotiated transactions from time to time, depending upon market conditions and other factors, and in accordance with applicable regulations of the SEC. The stock buyback program was initially approved for a period of 36 months, but may be extended, terminated or amended by our board of directors. The stock buyback program does not obligate us to purchase any shares at any time.
During the first quarter of the year ended December 31, 2021, the Company repurchased an aggregate of 37,568 shares of its common stock pursuant to its stock buyback program at an average price per share of $33.42, for an aggregate purchase price of $1.3 million. There were no stock repurchases after March 2021. Prior to December 31, 2020, the Company had cumulatively repurchased an aggregate of 330,868 shares of its common stock shares pursuant to its stock buyback program for an aggregate purchase price of $10.8 million. As of December 31, 2021, there remained approximately $28.0 million of capacity under the program.
Regulatory Capital Requirements
Together with the Bank, we are subject to various regulatory capital requirements administered by federal banking agencies. These requirements are discussed in greater detail in "Item 1. Business - Regulation and Supervision". Failure to meet minimum capital requirements may result in certain actions by regulators that, if enforced, could have a direct material effect on our financial statements. At December 31, 2021, and December 31, 2020, we and the Bank were in compliance with all applicable regulatory capital requirements, and the Bank was classified as "well capitalized" for purposes of the prompt corrective action regulations of the Federal Reserve. As we deploy capital and continue to grow operations, regulatory capital levels may decrease depending on the level of earnings. However, we expect to monitor and control growth in order to remain "well capitalized" under applicable regulatory guidelines and in compliance with all applicable regulatory capital standards. While we are currently classified as well capitalized, an extended economic recession could adversely impact our reported and regulatory capital ratios.
68
Table of Contents
The following table presents our regulatory capital ratios, as well as those of the Bank, at the dates indicated:
| (Dollars in thousands) | December 31, 2021 | December 31, 2020 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Origin Bancorp, Inc. | Amount | Ratio | Amount | Ratio | |||||||||
| Common equity Tier 1 capital (to risk-weighted assets) | $ | 681,039 | 11.20 | % | $ | 604,306 | 9.95 | % | |||||
| Tier 1 capital (to risk-weighted assets) | 690,448 | 11.36 | 613,682 | 10.11 | |||||||||
| Total capital (to risk-weighted assets) | 897,503 | 14.77 | 837,058 | 13.79 | |||||||||
| Tier 1 capital (to average total consolidated assets) | 690,448 | 9.20 | 613,682 | 8.62 | |||||||||
| Origin Bank | |||||||||||||
| Common equity Tier 1 capital (to risk-weighted assets) | $ | 724,440 | 11.97 | % | $ | 637,863 | 10.53 | % | |||||
| Tier 1 capital (to risk-weighted assets) | 724,440 | 11.97 | 637,863 | 10.53 | |||||||||
| Total capital (to risk-weighted assets) | 852,825 | 14.09 | 782,503 | 12.92 | |||||||||
| Tier 1 capital (to average total consolidated assets) | 724,440 | 9.66 | 637,863 | 8.99 |
Non-GAAP Financial Measures
Our accounting and reporting policies conform to U.S.GAAP and the prevailing practices in the banking industry. However, we provided other financial measures, such as pre-tax, pre-provision earnings, in this report that are considered “non-GAAP financial measures.” Generally, a non-GAAP financial measure is a numerical measure of a company’s financial performance, financial position or cash flows that excludes (or includes) amounts that are included in (or excluded from) the most directly comparable measure calculated and presented in accordance with U.S. GAAP.
We consider pre-tax, pre-provision earnings as presented in this report as an important measure of financial performance as it provides supplemental information that we use to evaluate our business, to assess underlying operational performance and to allow a comparison to prior periods without the impact of increases in the allowance for credit losses, and related income tax effects.
We believe non-GAAP measures and ratios, when taken together with the corresponding U.S. GAAP measures and ratios, provide meaningful supplemental information regarding our performance and capital strength. We use, and believe that investors benefit from referring to, non-GAAP measures in assessing our operating results and related trends. However, non-GAAP measures should be considered in addition to, and not as a substitute for or preferable to, amounts prepared in accordance with U.S. GAAP. In the following table, we have provided a reconciliation of pre-tax, pre-provision earnings to net income and the detail of the calculation of tangible book value per common share.
| December 31, | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands, except per share amounts) | 2021 | 2020 | 2019 | |||||||||||||||
| Calculation of PTPP Earnings: | ||||||||||||||||||
| Net Income | $ | 108,546 | $ | 36,357 | $ | 53,882 | ||||||||||||
| Plus: provision for credit losses | (10,765) | 59,900 | 9,568 | |||||||||||||||
| Plus: income tax expense | 23,885 | 7,996 | 12,666 | |||||||||||||||
| PTPP Earnings | $ | 121,666 | $ | 104,253 | $ | 76,116 | ||||||||||||
| Calculation of Tangible Book Value per Common Share: | ||||||||||||||||||
| Total common stockholders' equity | $ | 730,211 | $ | 647,150 | $ | 599,262 | ||||||||||||
| Less: goodwill and other intangible assets, net | 51,330 | 30,480 | 31,540 | |||||||||||||||
| Tangible Common Equity | 678,881 | 616,670 | 567,722 | |||||||||||||||
| Divided by common shares outstanding at the end of the period | 23,746,502 | 23,506,312 | 23,480,945 | |||||||||||||||
| Tangible Book Value per Common Share | $ | 28.59 | $ | 26.23 | $ | 24.18 |
69
Table of Contents