Annual Income Statements for Origin Bancorp
This table shows Origin Bancorp's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Origin Bancorp
This table shows Origin Bancorp's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
16 |
29 |
24 |
22 |
24 |
13 |
23 |
21 |
19 |
14 |
22 |
Consolidated Net Income / (Loss) |
|
16 |
29 |
24 |
22 |
24 |
13 |
23 |
21 |
19 |
14 |
22 |
Net Income / (Loss) Continuing Operations |
|
16 |
29 |
24 |
22 |
24 |
13 |
23 |
21 |
19 |
14 |
22 |
Total Pre-Tax Income |
|
19 |
36 |
31 |
28 |
30 |
18 |
29 |
27 |
24 |
18 |
29 |
Total Revenue |
|
92 |
98 |
94 |
91 |
92 |
81 |
91 |
96 |
91 |
78 |
94 |
Net Interest Income / (Expense) |
|
79 |
85 |
77 |
75 |
74 |
73 |
73 |
74 |
75 |
78 |
78 |
Total Interest Income |
|
91 |
111 |
120 |
132 |
135 |
135 |
139 |
142 |
144 |
140 |
133 |
Loans and Leases Interest Income |
|
80 |
99 |
106 |
115 |
121 |
124 |
127 |
130 |
133 |
127 |
117 |
Investment Securities Interest Income |
|
11 |
12 |
14 |
17 |
14 |
12 |
12 |
12 |
11 |
13 |
15 |
Total Interest Expense |
|
13 |
27 |
43 |
57 |
61 |
62 |
65 |
68 |
69 |
61 |
54 |
Deposits Interest Expense |
|
7.73 |
20 |
35 |
47 |
56 |
60 |
63 |
65 |
67 |
60 |
52 |
Long-Term Debt Interest Expense |
|
4.98 |
6.73 |
8.44 |
10 |
5.72 |
2.73 |
2.54 |
2.44 |
2.40 |
1.97 |
2.31 |
Total Non-Interest Income |
|
14 |
13 |
16 |
16 |
18 |
8.20 |
17 |
22 |
16 |
-0.33 |
16 |
Other Service Charges |
|
2.41 |
2.33 |
2.88 |
3.33 |
3.24 |
3.19 |
2.71 |
3.87 |
3.02 |
2.89 |
3.74 |
Net Realized & Unrealized Capital Gains on Investments |
|
1.85 |
0.18 |
0.14 |
0.00 |
2.92 |
-4.61 |
-0.27 |
5.19 |
0.22 |
-15 |
-1.69 |
Other Non-Interest Income |
|
9.47 |
11 |
13 |
12 |
12 |
9.62 |
15 |
13 |
13 |
11 |
14 |
Provision for Credit Losses |
|
17 |
4.62 |
6.20 |
4.31 |
3.52 |
2.74 |
3.01 |
5.23 |
4.60 |
-5.40 |
3.44 |
Total Non-Interest Expense |
|
56 |
57 |
57 |
59 |
59 |
61 |
59 |
64 |
63 |
65 |
62 |
Salaries and Employee Benefits |
|
32 |
33 |
34 |
35 |
35 |
36 |
36 |
38 |
38 |
36 |
38 |
Net Occupancy & Equipment Expense |
|
10 |
11 |
12 |
12 |
12 |
13 |
12 |
14 |
13 |
14 |
14 |
Marketing Expense |
|
1.20 |
1.51 |
1.46 |
1.47 |
1.37 |
1.69 |
1.44 |
1.33 |
1.45 |
1.93 |
1.13 |
Property & Liability Insurance Claims |
|
0.88 |
1.24 |
0.95 |
1.73 |
1.91 |
1.86 |
1.73 |
1.84 |
1.79 |
1.54 |
1.39 |
Other Operating Expenses |
|
6.64 |
6.43 |
6.35 |
6.47 |
6.06 |
6.25 |
5.28 |
7.42 |
6.13 |
9.54 |
5.58 |
Amortization Expense |
|
1.87 |
2.55 |
2.55 |
2.55 |
2.26 |
2.26 |
2.14 |
2.14 |
1.91 |
1.80 |
1.76 |
Income Tax Expense |
|
2.82 |
6.82 |
6.27 |
5.97 |
5.76 |
4.12 |
6.23 |
5.75 |
5.07 |
3.73 |
6.14 |
Basic Earnings per Share |
|
$0.57 |
$0.95 |
$0.79 |
$0.71 |
$0.79 |
$0.43 |
$0.73 |
$0.68 |
$0.60 |
$0.45 |
$0.72 |
Weighted Average Basic Shares Outstanding |
|
30.67M |
30.77M |
30.78M |
30.87M |
30.91M |
30.99M |
31.01M |
31.14M |
31.17M |
31.21M |
31.16M |
Diluted Earnings per Share |
|
$0.57 |
$0.94 |
$0.79 |
$0.70 |
$0.79 |
$0.43 |
$0.73 |
$0.67 |
$0.60 |
$0.45 |
$0.71 |
Weighted Average Diluted Shares Outstanding |
|
30.67M |
30.77M |
30.78M |
30.87M |
30.91M |
30.99M |
31.01M |
31.14M |
31.17M |
31.21M |
31.16M |
Weighted Average Basic & Diluted Shares Outstanding |
|
30.67M |
30.77M |
30.78M |
30.87M |
30.91M |
30.99M |
31.01M |
31.14M |
31.17M |
31.21M |
31.16M |
Cash Dividends to Common per Share |
|
$0.15 |
- |
$0.15 |
$0.15 |
$0.15 |
- |
$0.15 |
$0.15 |
$0.15 |
- |
$0.15 |
Annual Cash Flow Statements for Origin Bancorp
This table details how cash moves in and out of Origin Bancorp's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-16 |
-73 |
-71 |
175 |
86 |
328 |
-347 |
-79 |
190 |
Net Cash From Operating Activities |
|
55 |
62 |
78 |
62 |
0.89 |
171 |
146 |
130 |
108 |
Net Cash From Continuing Operating Activities |
|
55 |
62 |
78 |
62 |
0.89 |
171 |
146 |
130 |
108 |
Net Income / (Loss) Continuing Operations |
|
13 |
15 |
52 |
54 |
36 |
109 |
88 |
84 |
76 |
Consolidated Net Income / (Loss) |
|
13 |
15 |
52 |
54 |
36 |
109 |
88 |
84 |
76 |
Provision For Loan Losses |
|
30 |
8.34 |
- |
9.57 |
60 |
-11 |
25 |
17 |
7.45 |
Depreciation Expense |
|
7.85 |
5.85 |
5.87 |
6.71 |
6.88 |
6.83 |
12 |
18 |
17 |
Amortization Expense |
|
3.60 |
4.05 |
3.04 |
2.58 |
6.02 |
9.58 |
10 |
8.73 |
6.56 |
Non-Cash Adjustments to Reconcile Net Income |
|
-0.57 |
23 |
3.58 |
-19 |
-105 |
51 |
14 |
2.35 |
-2.73 |
Changes in Operating Assets and Liabilities, net |
|
0.77 |
6.49 |
14 |
8.04 |
-3.14 |
6.31 |
-3.20 |
0.66 |
3.91 |
Net Cash From Investing Activities |
|
-155 |
-198 |
-765 |
-291 |
-2,116 |
13 |
-456 |
-130 |
232 |
Net Cash From Continuing Investing Activities |
|
-155 |
-198 |
-765 |
-291 |
-2,116 |
13 |
-440 |
-154 |
232 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-7.93 |
-3.03 |
-5.48 |
-11 |
-7.20 |
-5.02 |
-8.47 |
-27 |
-22 |
Purchase of Investment Securities |
|
-4,317 |
-4,971 |
-5,598 |
-4,704 |
-15,165 |
-16,847 |
-9,699 |
-6,485 |
-9,976 |
Sale of Property, Leasehold Improvements and Equipment |
|
0.04 |
4.41 |
0.11 |
0.03 |
0.00 |
0.02 |
0.00 |
0.05 |
5.57 |
Divestitures |
|
- |
- |
- |
- |
- |
- |
70 |
0.00 |
0.00 |
Sale and/or Maturity of Investments |
|
4,170 |
4,772 |
4,845 |
4,424 |
13,056 |
16,865 |
9,197 |
6,357 |
10,225 |
Net Cash From Financing Activities |
|
84 |
63 |
617 |
404 |
2,201 |
144 |
-36 |
-78 |
-151 |
Net Cash From Continuing Financing Activities |
|
84 |
63 |
617 |
404 |
2,201 |
144 |
-36 |
-78 |
-151 |
Net Change in Deposits |
|
55 |
69 |
271 |
445 |
1,523 |
819 |
-361 |
475 |
-28 |
Issuance of Debt |
|
2.98 |
0.00 |
918 |
2,915 |
2,254 |
5,726 |
10,055 |
6,065 |
1,685 |
Repayment of Debt |
|
-7.74 |
-1.29 |
-618 |
-2,917 |
-1,878 |
-6,390 |
-9,725 |
-6,583 |
-1,790 |
Payment of Dividends |
|
-5.76 |
-7.00 |
-5.94 |
-5.86 |
-8.85 |
-12 |
-16 |
-19 |
-19 |
Other Financing Activities, Net |
|
-4.94 |
2.51 |
4.67 |
-23 |
311 |
1.19 |
11 |
-18 |
1.01 |
Cash Interest Paid |
|
19 |
23 |
34 |
53 |
36 |
26 |
50 |
215 |
268 |
Cash Income Taxes Paid |
|
7.09 |
5.27 |
0.68 |
10 |
25 |
21 |
-6.26 |
0.38 |
24 |
Quarterly Cash Flow Statements for Origin Bancorp
This table details how cash moves in and out of Origin Bancorp's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-23 |
59 |
466 |
-359 |
-161 |
-25 |
11 |
-3.46 |
33 |
149 |
16 |
Net Cash From Operating Activities |
|
39 |
52 |
28 |
48 |
25 |
29 |
27 |
12 |
40 |
30 |
36 |
Net Cash From Continuing Operating Activities |
|
39 |
52 |
28 |
48 |
25 |
29 |
27 |
12 |
40 |
30 |
36 |
Net Income / (Loss) Continuing Operations |
|
16 |
29 |
24 |
22 |
24 |
13 |
23 |
21 |
19 |
14 |
22 |
Consolidated Net Income / (Loss) |
|
16 |
29 |
24 |
22 |
24 |
13 |
23 |
21 |
19 |
14 |
22 |
Provision For Loan Losses |
|
17 |
4.62 |
6.20 |
4.31 |
3.52 |
2.74 |
3.01 |
5.23 |
4.60 |
-5.40 |
3.44 |
Depreciation Expense |
|
3.67 |
4.50 |
4.53 |
4.57 |
4.24 |
4.30 |
4.08 |
4.15 |
4.04 |
4.53 |
5.25 |
Amortization Expense |
|
2.25 |
2.36 |
2.20 |
2.25 |
2.23 |
2.05 |
1.63 |
1.64 |
1.69 |
1.59 |
0.99 |
Non-Cash Adjustments to Reconcile Net Income |
|
-0.90 |
13 |
-1.53 |
-4.71 |
-5.79 |
14 |
-11 |
-11 |
9.41 |
9.22 |
4.26 |
Changes in Operating Assets and Liabilities, net |
|
0.93 |
-2.39 |
-8.12 |
19 |
-3.18 |
-7.44 |
6.39 |
-9.36 |
1.23 |
5.66 |
-0.79 |
Net Cash From Investing Activities |
|
483 |
-179 |
-217 |
-181 |
265 |
2.74 |
-162 |
-43 |
32 |
405 |
-58 |
Net Cash From Continuing Investing Activities |
|
483 |
-164 |
-217 |
-190 |
259 |
-6.21 |
-162 |
-43 |
32 |
405 |
-58 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-1.32 |
-2.83 |
-5.79 |
-3.47 |
-8.26 |
-9.32 |
-3.91 |
-5.36 |
-7.33 |
-5.45 |
-0.75 |
Purchase of Investment Securities |
|
-2,751 |
-887 |
-1,209 |
-2,353 |
-1,940 |
-983 |
-1,854 |
-2,415 |
-3,000 |
-2,547 |
-2,009 |
Sale of Property, Leasehold Improvements and Equipment |
|
- |
- |
0.00 |
- |
0.05 |
- |
0.02 |
3.54 |
0.02 |
2.00 |
0.11 |
Sale and/or Maturity of Investments |
|
3,166 |
726 |
998 |
2,166 |
2,207 |
986 |
1,696 |
2,374 |
3,039 |
2,955 |
1,951 |
Net Cash From Financing Activities |
|
-546 |
186 |
655 |
-226 |
-451 |
-57 |
146 |
27 |
-38 |
-285 |
38 |
Net Cash From Continuing Financing Activities |
|
-546 |
186 |
655 |
-226 |
-451 |
-57 |
146 |
27 |
-38 |
-285 |
38 |
Net Change in Deposits |
|
-92 |
-1.63 |
399 |
316 |
-116 |
-123 |
254 |
5.38 |
-24 |
-263 |
115 |
Issuance of Debt |
|
4,135 |
4,095 |
3,562 |
2,178 |
150 |
175 |
670 |
755 |
260 |
- |
117 |
Repayment of Debt |
|
-4,585 |
-3,915 |
-3,280 |
-2,715 |
-480 |
-108 |
-774 |
-726 |
-270 |
-20 |
-189 |
Payment of Dividends |
|
-4.61 |
-4.62 |
-4.62 |
-4.63 |
-4.66 |
-4.66 |
-4.67 |
-4.68 |
-4.72 |
-4.68 |
-4.75 |
Other Financing Activities, Net |
|
1.21 |
12 |
-21 |
-0.35 |
-0.36 |
3.69 |
-0.30 |
-2.27 |
0.84 |
2.74 |
0.55 |
Cash Interest Paid |
|
8.82 |
29 |
40 |
53 |
58 |
64 |
62 |
67 |
70 |
69 |
55 |
Cash Income Taxes Paid |
|
0.25 |
-7.47 |
0.00 |
0.47 |
0.01 |
-0.10 |
-2.07 |
20 |
5.86 |
0.00 |
1.35 |
Annual Balance Sheets for Origin Bancorp
This table presents Origin Bancorp's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2017 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
4,154 |
5,325 |
7,628 |
7,861 |
9,686 |
9,723 |
9,679 |
Cash and Due from Banks |
|
78 |
62 |
61 |
839 |
150 |
127 |
133 |
Interest Bearing Deposits at Other Banks |
|
109 |
229 |
317 |
572 |
209 |
153 |
337 |
Trading Account Securities |
|
460 |
552 |
1,117 |
- |
1,727 |
1,327 |
1,192 |
Loans and Leases, Net of Allowance |
|
0.00 |
4,134 |
0.00 |
0.00 |
7,003 |
7,564 |
7,483 |
Loans Held for Sale |
|
3,269 |
65 |
192 |
- |
50 |
17 |
10 |
Premises and Equipment, Net |
|
77 |
80 |
82 |
81 |
100 |
119 |
127 |
Goodwill |
|
- |
- |
- |
34 |
129 |
129 |
129 |
Intangible Assets |
|
24 |
32 |
30 |
17 |
50 |
45 |
37 |
Other Assets |
|
136 |
170 |
192 |
180 |
269 |
241 |
231 |
Total Liabilities & Shareholders' Equity |
|
4,154 |
5,325 |
7,628 |
7,861 |
9,686 |
9,723 |
9,679 |
Total Liabilities |
|
3,699 |
4,725 |
6,981 |
2,164 |
8,736 |
8,660 |
8,533 |
Non-Interest Bearing Deposits |
|
833 |
1,078 |
1,608 |
2,164 |
2,482 |
1,920 |
1,901 |
Interest Bearing Deposits |
|
2,679 |
3,151 |
4,144 |
- |
5,293 |
6,331 |
6,322 |
Long-Term Debt |
|
154 |
427 |
1,142 |
- |
841 |
278 |
172 |
Other Long-Term Liabilities |
|
33 |
70 |
88 |
- |
119 |
131 |
138 |
Commitments & Contingencies |
|
35 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
420 |
599 |
647 |
730 |
950 |
1,063 |
1,145 |
Total Preferred & Common Equity |
|
420 |
599 |
647 |
730 |
950 |
1,063 |
1,145 |
Total Common Equity |
|
355 |
599 |
647 |
730 |
950 |
1,063 |
1,145 |
Common Stock |
|
244 |
353 |
355 |
361 |
674 |
684 |
693 |
Retained Earnings |
|
145 |
240 |
267 |
364 |
435 |
500 |
558 |
Accumulated Other Comprehensive Income / (Loss) |
|
1.31 |
6.33 |
26 |
5.73 |
-160 |
-121 |
-106 |
Quarterly Balance Sheets for Origin Bancorp
This table presents Origin Bancorp's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q2 2022 |
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
8,112 |
9,463 |
10,359 |
10,165 |
9,733 |
9,892 |
9,947 |
9,966 |
9,750 |
Cash and Due from Banks |
|
123 |
119 |
942 |
128 |
142 |
98 |
138 |
159 |
113 |
Interest Bearing Deposits at Other Banks |
|
200 |
182 |
708 |
338 |
164 |
193 |
150 |
162 |
373 |
Trading Account Securities |
|
1,892 |
1,744 |
1,603 |
1,611 |
1,372 |
1,263 |
1,242 |
1,246 |
1,251 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
7,284 |
7,528 |
7,473 |
7,802 |
7,858 |
7,861 |
7,494 |
Loans Held for Sale |
|
62 |
60 |
29 |
15 |
15 |
15 |
18 |
7.63 |
10 |
Premises and Equipment, Net |
|
82 |
99 |
104 |
106 |
112 |
121 |
122 |
127 |
124 |
Goodwill |
|
- |
137 |
129 |
129 |
129 |
129 |
129 |
129 |
129 |
Intangible Assets |
|
50 |
52 |
47 |
45 |
42 |
43 |
41 |
39 |
38 |
Other Assets |
|
236 |
271 |
254 |
265 |
285 |
228 |
249 |
236 |
219 |
Total Liabilities & Shareholders' Equity |
|
8,112 |
9,463 |
10,359 |
10,165 |
9,733 |
9,892 |
9,947 |
9,966 |
9,750 |
Total Liabilities |
|
7,465 |
8,556 |
10,738 |
9,167 |
8,734 |
8,814 |
8,851 |
8,820 |
8,570 |
Non-Interest Bearing Deposits |
|
2,215 |
2,667 |
10,422 |
2,124 |
2,009 |
1,887 |
1,867 |
1,894 |
1,889 |
Interest Bearing Deposits |
|
4,088 |
5,110 |
- |
6,366 |
6,366 |
6,618 |
6,644 |
6,593 |
6,450 |
Long-Term Debt |
|
1,052 |
652 |
202 |
540 |
209 |
174 |
201 |
190 |
102 |
Other Long-Term Liabilities |
|
110 |
126 |
114 |
138 |
151 |
134 |
140 |
143 |
130 |
Commitments & Contingencies |
|
0.00 |
0.00 |
- |
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
646 |
907 |
993 |
998 |
999 |
1,079 |
1,096 |
1,146 |
1,180 |
Total Preferred & Common Equity |
|
646 |
907 |
993 |
998 |
999 |
1,079 |
1,096 |
1,146 |
1,180 |
Total Common Equity |
|
646 |
907 |
993 |
998 |
999 |
1,079 |
1,096 |
1,146 |
1,180 |
Common Stock |
|
363 |
672 |
676 |
679 |
680 |
685 |
688 |
691 |
695 |
Retained Earnings |
|
399 |
411 |
455 |
472 |
492 |
518 |
535 |
548 |
576 |
Accumulated Other Comprehensive Income / (Loss) |
|
-116 |
-175 |
-138 |
-153 |
-173 |
-125 |
-127 |
-94 |
-90 |
Annual Metrics And Ratios for Origin Bancorp
This table displays calculated financial ratios and metrics derived from Origin Bancorp's official financial filings.
Metric |
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-1.88% |
22.07% |
13.10% |
16.35% |
8.69% |
19.43% |
7.62% |
-0.60% |
EBITDA Growth |
|
0.00% |
11.64% |
134.86% |
6.29% |
-24.50% |
159.96% |
-12.57% |
1.65% |
-8.82% |
EBIT Growth |
|
0.00% |
29.91% |
204.86% |
6.58% |
-33.35% |
198.58% |
-18.87% |
-1.41% |
-8.18% |
NOPAT Growth |
|
0.00% |
14.16% |
251.80% |
4.41% |
-32.52% |
198.56% |
-19.19% |
-4.46% |
-8.72% |
Net Income Growth |
|
0.00% |
14.16% |
251.80% |
4.41% |
-32.52% |
198.56% |
-19.19% |
-4.46% |
-8.72% |
EPS Growth |
|
0.00% |
8.70% |
340.00% |
3.64% |
-32.02% |
196.77% |
-28.70% |
-17.38% |
-9.59% |
Operating Cash Flow Growth |
|
0.00% |
13.58% |
25.55% |
-20.91% |
-98.56% |
19,233.26% |
-15.07% |
-10.80% |
-16.50% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
211.15% |
-247.10% |
25.28% |
-423.13% |
205.11% |
-86.63% |
-81.34% |
Invested Capital Growth |
|
0.00% |
0.00% |
-100.00% |
0.00% |
74.34% |
218.50% |
-68.57% |
-25.14% |
-1.73% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
5.25% |
0.00% |
0.00% |
1.34% |
8.94% |
-4.53% |
-0.88% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
6.21% |
772.79% |
382.20% |
8.80% |
4.34% |
-12.71% |
0.19% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
8.72% |
0.00% |
0.00% |
9.24% |
2.99% |
-15.04% |
0.47% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
16.76% |
0.00% |
0.00% |
11.02% |
1.34% |
-16.08% |
1.12% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
16.76% |
0.00% |
0.00% |
11.02% |
1.34% |
-16.08% |
1.12% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
16.40% |
0.00% |
0.00% |
11.11% |
-7.61% |
-15.84% |
0.82% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
8.33% |
16.77% |
-97.11% |
24.74% |
20.75% |
-14.70% |
0.40% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-726.60% |
-1,387.12% |
-48,360.76% |
1,429.60% |
18.38% |
290.31% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-100.00% |
0.83% |
67.73% |
386.09% |
14.87% |
10.99% |
-1.37% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
16.74% |
19.05% |
36.65% |
34.44% |
22.35% |
53.46% |
39.13% |
36.96% |
33.90% |
EBIT Margin |
|
9.70% |
12.84% |
32.07% |
30.22% |
17.31% |
47.56% |
32.31% |
29.60% |
27.34% |
Profit (Net Income) Margin |
|
7.91% |
9.20% |
26.51% |
24.47% |
14.19% |
38.98% |
26.38% |
23.41% |
21.50% |
Tax Burden Percent |
|
81.50% |
71.62% |
82.64% |
80.97% |
81.97% |
81.96% |
81.64% |
79.11% |
78.65% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
18.50% |
28.38% |
17.36% |
19.03% |
18.03% |
18.04% |
18.36% |
20.89% |
21.35% |
Return on Invested Capital (ROIC) |
|
0.00% |
4.81% |
16.94% |
10.50% |
2.58% |
2.90% |
2.34% |
5.35% |
5.75% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
4.81% |
16.94% |
10.50% |
2.58% |
2.90% |
2.34% |
5.35% |
5.75% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
2.16% |
7.61% |
7.48% |
3.25% |
12.86% |
8.10% |
2.97% |
1.17% |
Return on Equity (ROE) |
|
0.00% |
6.98% |
24.55% |
17.98% |
5.83% |
15.76% |
10.44% |
8.33% |
6.93% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-195.19% |
216.94% |
-189.50% |
-51.61% |
-101.52% |
106.68% |
34.10% |
7.50% |
Operating Return on Assets (OROA) |
|
0.00% |
0.49% |
3.01% |
2.50% |
0.68% |
1.71% |
1.22% |
1.09% |
1.00% |
Return on Assets (ROA) |
|
0.00% |
0.35% |
2.48% |
2.02% |
0.56% |
1.40% |
1.00% |
0.86% |
0.79% |
Return on Common Equity (ROCE) |
|
0.00% |
5.90% |
20.74% |
17.98% |
5.83% |
15.76% |
10.44% |
8.33% |
6.93% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
3.49% |
0.00% |
8.99% |
5.62% |
14.87% |
9.23% |
7.88% |
6.68% |
Net Operating Profit after Tax (NOPAT) |
|
13 |
15 |
52 |
54 |
36 |
109 |
88 |
84 |
76 |
NOPAT Margin |
|
7.91% |
9.20% |
26.51% |
24.47% |
14.19% |
38.98% |
26.38% |
23.41% |
21.50% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
58.09% |
62.95% |
57.67% |
55.94% |
49.10% |
46.45% |
48.77% |
54.21% |
58.41% |
Operating Expenses to Revenue |
|
71.80% |
81.93% |
67.41% |
65.43% |
59.31% |
56.31% |
60.27% |
65.72% |
70.57% |
Earnings before Interest and Taxes (EBIT) |
|
16 |
20 |
62 |
67 |
44 |
132 |
107 |
106 |
97 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
27 |
30 |
71 |
76 |
57 |
149 |
130 |
132 |
121 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.35 |
0.00 |
1.38 |
0.95 |
1.31 |
1.14 |
1.01 |
0.90 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.37 |
0.00 |
1.45 |
1.00 |
1.41 |
1.40 |
1.21 |
1.06 |
Price to Revenue (P/Rev) |
|
0.76 |
0.78 |
3.81 |
3.74 |
2.40 |
3.43 |
3.25 |
3.00 |
2.91 |
Price to Earnings (P/E) |
|
15.20 |
12.58 |
15.24 |
15.30 |
16.92 |
8.79 |
12.31 |
12.82 |
13.52 |
Dividend Yield |
|
0.00% |
0.00% |
0.31% |
0.80% |
1.44% |
1.21% |
1.65% |
1.73% |
1.81% |
Earnings Yield |
|
6.58% |
7.95% |
6.56% |
6.54% |
5.91% |
11.38% |
8.12% |
7.80% |
7.40% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.26 |
0.00 |
0.94 |
0.77 |
0.00 |
0.87 |
0.80 |
0.56 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.98 |
3.81 |
4.36 |
5.39 |
0.00 |
4.70 |
3.00 |
2.07 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
5.12 |
10.39 |
12.65 |
24.09 |
0.00 |
12.00 |
8.11 |
6.10 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
7.60 |
11.87 |
14.42 |
31.10 |
0.00 |
14.54 |
10.12 |
7.57 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
10.61 |
14.36 |
17.81 |
37.95 |
0.00 |
17.81 |
12.79 |
9.62 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
2.51 |
9.52 |
15.59 |
1,555.32 |
0.00 |
10.72 |
8.25 |
6.78 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
1.12 |
0.00 |
0.00 |
0.00 |
0.39 |
2.01 |
7.39 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.37 |
0.00 |
0.71 |
1.76 |
0.00 |
0.89 |
0.26 |
0.15 |
Long-Term Debt to Equity |
|
0.00 |
0.37 |
0.00 |
0.71 |
1.76 |
0.00 |
0.89 |
0.26 |
0.15 |
Financial Leverage |
|
0.00 |
0.45 |
0.45 |
0.71 |
1.26 |
4.44 |
3.46 |
0.56 |
0.20 |
Leverage Ratio |
|
0.00 |
9.88 |
9.88 |
8.89 |
10.39 |
11.25 |
10.44 |
9.64 |
8.79 |
Compound Leverage Factor |
|
0.00 |
9.88 |
9.88 |
8.89 |
10.39 |
11.25 |
10.44 |
9.64 |
8.79 |
Debt to Total Capital |
|
0.00% |
26.81% |
0.00% |
41.60% |
63.82% |
0.00% |
46.96% |
20.73% |
13.08% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
26.81% |
0.00% |
41.60% |
63.82% |
0.00% |
46.96% |
20.73% |
13.08% |
Preferred Equity to Total Capital |
|
0.00% |
11.36% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
61.83% |
0.00% |
58.40% |
36.18% |
100.00% |
53.04% |
79.28% |
86.92% |
Debt to EBITDA |
|
0.00 |
5.07 |
0.00 |
5.63 |
19.94 |
0.00 |
6.46 |
2.10 |
1.43 |
Net Debt to EBITDA |
|
0.00 |
-1.09 |
0.00 |
1.78 |
13.35 |
0.00 |
3.70 |
-0.02 |
-2.47 |
Long-Term Debt to EBITDA |
|
0.00 |
5.07 |
0.00 |
5.63 |
19.94 |
0.00 |
6.46 |
2.10 |
1.43 |
Debt to NOPAT |
|
0.00 |
10.50 |
0.00 |
7.92 |
31.40 |
0.00 |
9.59 |
3.32 |
2.25 |
Net Debt to NOPAT |
|
0.00 |
-2.26 |
0.00 |
2.51 |
21.03 |
0.00 |
5.50 |
-0.03 |
-3.89 |
Long-Term Debt to NOPAT |
|
0.00 |
10.50 |
0.00 |
7.92 |
31.40 |
0.00 |
9.59 |
3.32 |
2.25 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
15.52% |
15.52% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-595 |
661 |
-972 |
-726 |
-3,800 |
3,995 |
534 |
100 |
Operating Cash Flow to CapEx |
|
692.53% |
0.00% |
1,449.00% |
553.29% |
12.32% |
3,431.78% |
1,720.40% |
485.12% |
658.30% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-26.68 |
19.08 |
-18.22 |
-19.55 |
-149.59 |
77.83 |
2.39 |
0.38 |
Operating Cash Flow to Interest Expense |
|
2.96 |
2.78 |
2.25 |
1.15 |
0.02 |
6.75 |
2.84 |
0.58 |
0.41 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.53 |
2.84 |
2.09 |
0.94 |
-0.17 |
6.55 |
2.67 |
0.46 |
0.35 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.04 |
0.09 |
0.08 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
Fixed Asset Turnover |
|
0.00 |
2.06 |
0.00 |
0.00 |
3.16 |
3.43 |
3.68 |
3.27 |
2.90 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
609 |
0.00 |
1,026 |
1,789 |
5,698 |
1,791 |
1,341 |
1,318 |
Invested Capital Turnover |
|
0.00 |
0.52 |
0.64 |
0.43 |
0.18 |
0.07 |
0.09 |
0.23 |
0.27 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
609 |
-609 |
1,026 |
763 |
3,909 |
-3,907 |
-450 |
-23 |
Enterprise Value (EV) |
|
0.00 |
156 |
741 |
960 |
1,380 |
-457 |
1,562 |
1,072 |
736 |
Market Capitalization |
|
124 |
124 |
741 |
824 |
615 |
954 |
1,080 |
1,075 |
1,034 |
Book Value per Share |
|
$0.00 |
$97.66 |
$0.00 |
$25.52 |
$27.53 |
$31.08 |
$30.97 |
$34.39 |
$36.74 |
Tangible Book Value per Share |
|
$0.00 |
$90.96 |
$0.00 |
$24.18 |
$26.23 |
$28.89 |
$25.15 |
$28.76 |
$31.41 |
Total Capital |
|
0.00 |
574 |
0.00 |
1,026 |
1,789 |
730 |
1,791 |
1,341 |
1,318 |
Total Debt |
|
0.00 |
154 |
0.00 |
427 |
1,142 |
0.00 |
841 |
278 |
172 |
Total Long-Term Debt |
|
0.00 |
154 |
0.00 |
427 |
1,142 |
0.00 |
841 |
278 |
172 |
Net Debt |
|
0.00 |
-33 |
0.00 |
135 |
765 |
-1,411 |
482 |
-2.56 |
-298 |
Capital Expenditures (CapEx) |
|
7.88 |
-1.38 |
5.37 |
11 |
7.20 |
5.00 |
8.47 |
27 |
16 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
189 |
0.00 |
427 |
1,142 |
4,968 |
841 |
278 |
172 |
Total Depreciation and Amortization (D&A) |
|
11 |
9.90 |
8.91 |
9.29 |
13 |
16 |
23 |
26 |
23 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.46 |
$0.51 |
$2.21 |
$0.00 |
$1.56 |
$4.63 |
$3.29 |
$0.00 |
$2.46 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
23.75M |
0.00 |
23.51M |
23.75M |
30.77M |
0.00 |
31.21M |
Adjusted Diluted Earnings per Share |
|
$0.46 |
$0.50 |
$2.20 |
$0.00 |
$1.55 |
$4.60 |
$3.28 |
$0.00 |
$2.45 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
23.75M |
0.00 |
23.51M |
23.75M |
30.77M |
0.00 |
31.21M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
23.75M |
0.00 |
23.51M |
23.75M |
30.77M |
0.00 |
31.21M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
13 |
15 |
52 |
54 |
36 |
109 |
93 |
84 |
76 |
Normalized NOPAT Margin |
|
7.91% |
9.20% |
26.51% |
24.47% |
14.19% |
38.98% |
27.89% |
23.41% |
21.50% |
Pre Tax Income Margin |
|
9.70% |
12.84% |
32.07% |
30.22% |
17.31% |
47.56% |
32.31% |
29.60% |
27.34% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.85 |
0.92 |
1.80 |
1.25 |
1.19 |
5.21 |
2.09 |
0.47 |
0.37 |
NOPAT to Interest Expense |
|
0.70 |
0.66 |
1.49 |
1.01 |
0.98 |
4.27 |
1.71 |
0.37 |
0.29 |
EBIT Less CapEx to Interest Expense |
|
0.43 |
0.98 |
1.65 |
1.04 |
1.00 |
5.02 |
1.93 |
0.35 |
0.31 |
NOPAT Less CapEx to Interest Expense |
|
0.27 |
0.72 |
1.33 |
0.80 |
0.78 |
4.08 |
1.54 |
0.25 |
0.23 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
44.86% |
47.69% |
11.51% |
10.88% |
24.35% |
10.62% |
18.11% |
22.16% |
24.51% |
Augmented Payout Ratio |
|
44.86% |
47.69% |
11.51% |
29.55% |
26.34% |
11.77% |
18.11% |
22.16% |
24.51% |
Quarterly Metrics And Ratios for Origin Bancorp
This table displays calculated financial ratios and metrics derived from Origin Bancorp's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
34.74% |
38.51% |
36.73% |
23.34% |
0.00% |
-17.31% |
-3.16% |
5.97% |
-1.58% |
-3.90% |
3.85% |
EBITDA Growth |
|
-33.03% |
14.33% |
20.57% |
11.22% |
46.27% |
-44.64% |
-7.33% |
-5.86% |
-19.53% |
0.96% |
0.67% |
EBIT Growth |
|
-42.62% |
9.40% |
17.77% |
6.19% |
57.75% |
-51.67% |
-5.61% |
-3.60% |
-21.29% |
2.57% |
-1.07% |
NOPAT Growth |
|
-39.79% |
4.08% |
17.50% |
2.11% |
49.68% |
-54.46% |
-6.87% |
-3.54% |
-23.49% |
6.29% |
-0.98% |
Net Income Growth |
|
-39.79% |
4.08% |
17.50% |
2.11% |
49.68% |
-54.46% |
-6.87% |
-3.54% |
-23.49% |
6.29% |
-0.98% |
EPS Growth |
|
-50.00% |
-22.31% |
-9.20% |
-22.22% |
38.60% |
-54.26% |
-7.59% |
-4.29% |
-24.05% |
4.65% |
-2.74% |
Operating Cash Flow Growth |
|
6.51% |
93.33% |
82.22% |
20.27% |
-35.27% |
-43.20% |
-1.62% |
-74.99% |
56.28% |
1.46% |
31.07% |
Free Cash Flow Firm Growth |
|
-371.45% |
201.44% |
6,568.59% |
135.32% |
201.28% |
-88.22% |
-204.91% |
43.36% |
-129.13% |
-91.93% |
99.49% |
Invested Capital Growth |
|
33.01% |
-68.57% |
-115.60% |
-9.48% |
-22.52% |
-25.14% |
804.36% |
-15.68% |
10.60% |
-1.73% |
2.36% |
Revenue Q/Q Growth |
|
25.13% |
6.43% |
-4.73% |
-2.78% |
1.45% |
-11.99% |
11.57% |
6.38% |
-5.77% |
-14.07% |
20.56% |
EBITDA Q/Q Growth |
|
-19.59% |
72.78% |
-13.58% |
-7.37% |
5.75% |
-34.61% |
44.67% |
-5.91% |
-9.60% |
-17.96% |
44.24% |
EBIT Q/Q Growth |
|
-27.01% |
90.42% |
-15.77% |
-9.29% |
8.43% |
-41.66% |
64.50% |
-7.36% |
-11.47% |
-23.97% |
58.65% |
NOPAT Q/Q Growth |
|
-23.78% |
81.48% |
-17.56% |
-10.46% |
11.73% |
-44.78% |
68.58% |
-7.26% |
-11.38% |
-23.28% |
57.05% |
Net Income Q/Q Growth |
|
-23.78% |
81.48% |
-17.56% |
-10.46% |
11.73% |
-44.78% |
68.58% |
-7.26% |
-11.38% |
-23.28% |
57.05% |
EPS Q/Q Growth |
|
-36.67% |
64.91% |
-15.96% |
-11.39% |
12.86% |
-45.57% |
69.77% |
-8.22% |
-10.45% |
-25.00% |
57.78% |
Operating Cash Flow Q/Q Growth |
|
-1.08% |
32.50% |
-46.80% |
72.49% |
-46.76% |
16.27% |
-7.86% |
-56.16% |
232.69% |
-24.51% |
19.04% |
Free Cash Flow Firm Q/Q Growth |
|
28.36% |
1,161.72% |
-65.91% |
-86.38% |
105.43% |
23.46% |
-403.70% |
118.61% |
-141.75% |
134.19% |
-119.14% |
Invested Capital Q/Q Growth |
|
-8.20% |
14.87% |
-109.93% |
964.48% |
-21.43% |
10.99% |
-6.57% |
3.49% |
3.05% |
-1.37% |
-2.69% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
27.08% |
43.96% |
39.88% |
38.00% |
39.61% |
29.43% |
38.16% |
33.76% |
32.38% |
30.92% |
36.99% |
EBIT Margin |
|
20.67% |
36.97% |
32.69% |
30.50% |
32.60% |
21.61% |
31.86% |
27.75% |
26.07% |
23.06% |
30.35% |
Profit (Net Income) Margin |
|
17.61% |
30.03% |
25.98% |
23.93% |
26.36% |
16.54% |
24.99% |
21.78% |
20.49% |
18.29% |
23.83% |
Tax Burden Percent |
|
85.21% |
81.21% |
79.49% |
78.46% |
80.85% |
76.52% |
78.42% |
78.50% |
78.59% |
79.30% |
78.50% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
14.79% |
18.79% |
20.51% |
21.54% |
19.15% |
23.48% |
21.58% |
21.50% |
21.41% |
20.70% |
21.50% |
Return on Invested Capital (ROIC) |
|
3.94% |
2.67% |
19.32% |
5.54% |
7.14% |
3.78% |
16.50% |
5.54% |
5.78% |
4.90% |
6.75% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.94% |
2.67% |
19.32% |
5.54% |
7.14% |
3.78% |
16.50% |
5.54% |
5.78% |
4.90% |
6.75% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.73% |
9.22% |
-8.19% |
5.37% |
3.23% |
2.10% |
-7.94% |
1.96% |
1.08% |
1.00% |
0.82% |
Return on Equity (ROE) |
|
6.67% |
11.89% |
11.13% |
10.91% |
10.37% |
5.88% |
8.56% |
7.50% |
6.86% |
5.89% |
7.58% |
Cash Return on Invested Capital (CROIC) |
|
-22.00% |
106.68% |
0.00% |
15.63% |
32.60% |
34.10% |
-107.64% |
22.75% |
-4.12% |
7.50% |
3.68% |
Operating Return on Assets (OROA) |
|
0.75% |
1.40% |
1.27% |
1.25% |
1.27% |
0.80% |
1.12% |
0.99% |
0.95% |
0.85% |
1.11% |
Return on Assets (ROA) |
|
0.63% |
1.14% |
1.01% |
0.98% |
1.03% |
0.61% |
0.88% |
0.78% |
0.75% |
0.67% |
0.87% |
Return on Common Equity (ROCE) |
|
6.67% |
11.89% |
11.13% |
10.91% |
10.37% |
5.88% |
8.56% |
7.50% |
6.86% |
5.89% |
7.58% |
Return on Equity Simple (ROE_SIMPLE) |
|
9.54% |
0.00% |
9.20% |
9.20% |
10.00% |
0.00% |
7.61% |
7.42% |
6.60% |
0.00% |
6.46% |
Net Operating Profit after Tax (NOPAT) |
|
16 |
29 |
24 |
22 |
24 |
13 |
23 |
21 |
19 |
14 |
22 |
NOPAT Margin |
|
17.61% |
30.03% |
25.98% |
23.93% |
26.36% |
16.54% |
24.99% |
21.78% |
20.49% |
18.29% |
23.83% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
46.87% |
46.70% |
50.15% |
52.94% |
52.50% |
62.26% |
54.71% |
54.99% |
58.04% |
67.35% |
56.70% |
Operating Expenses to Revenue |
|
60.97% |
58.32% |
60.69% |
64.76% |
63.59% |
75.02% |
64.81% |
66.82% |
68.86% |
83.85% |
65.99% |
Earnings before Interest and Taxes (EBIT) |
|
19 |
36 |
31 |
28 |
30 |
18 |
29 |
27 |
24 |
18 |
29 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
25 |
43 |
37 |
35 |
37 |
24 |
35 |
33 |
29 |
24 |
35 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.97 |
1.14 |
0.97 |
0.88 |
0.87 |
1.01 |
0.89 |
0.89 |
0.87 |
0.90 |
0.92 |
Price to Tangible Book Value (P/TBV) |
|
1.23 |
1.40 |
1.18 |
1.07 |
1.06 |
1.21 |
1.05 |
1.06 |
1.02 |
1.06 |
1.07 |
Price to Revenue (P/Rev) |
|
2.89 |
3.25 |
2.68 |
2.35 |
2.33 |
3.00 |
2.69 |
2.72 |
2.79 |
2.91 |
3.01 |
Price to Earnings (P/E) |
|
10.19 |
12.31 |
10.51 |
9.59 |
8.75 |
12.82 |
11.64 |
12.03 |
13.24 |
13.52 |
14.19 |
Dividend Yield |
|
1.51% |
1.65% |
1.92% |
2.10% |
2.12% |
1.73% |
1.94% |
1.90% |
1.87% |
1.81% |
1.73% |
Earnings Yield |
|
9.81% |
8.12% |
9.51% |
10.43% |
11.43% |
7.80% |
8.59% |
8.31% |
7.55% |
7.40% |
7.05% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.79 |
0.87 |
0.00 |
0.62 |
0.64 |
0.80 |
0.67 |
0.69 |
0.65 |
0.56 |
0.54 |
Enterprise Value to Revenue (EV/Rev) |
|
4.04 |
4.70 |
0.00 |
2.54 |
2.07 |
3.00 |
2.36 |
2.47 |
2.43 |
2.07 |
1.94 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
9.89 |
12.00 |
0.00 |
6.81 |
5.13 |
8.11 |
6.47 |
6.99 |
7.23 |
6.10 |
5.78 |
Enterprise Value to EBIT (EV/EBIT) |
|
11.83 |
14.54 |
0.00 |
8.39 |
6.24 |
10.12 |
8.05 |
8.64 |
8.99 |
7.57 |
7.20 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
14.26 |
17.81 |
0.00 |
10.39 |
7.79 |
12.79 |
10.21 |
10.96 |
11.51 |
9.62 |
9.15 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.23 |
10.72 |
0.00 |
5.74 |
5.11 |
8.25 |
6.48 |
9.50 |
8.06 |
6.78 |
5.97 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.39 |
0.00 |
3.77 |
1.72 |
2.01 |
0.00 |
2.76 |
0.00 |
7.39 |
14.95 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.72 |
0.89 |
0.20 |
0.54 |
0.21 |
0.26 |
0.16 |
0.18 |
0.17 |
0.15 |
0.09 |
Long-Term Debt to Equity |
|
0.72 |
0.89 |
0.20 |
0.54 |
0.21 |
0.26 |
0.16 |
0.18 |
0.17 |
0.15 |
0.09 |
Financial Leverage |
|
0.69 |
3.46 |
-0.42 |
0.97 |
0.45 |
0.56 |
-0.48 |
0.35 |
0.19 |
0.20 |
0.12 |
Leverage Ratio |
|
10.50 |
10.44 |
11.06 |
11.12 |
10.07 |
9.64 |
9.78 |
9.61 |
9.19 |
8.79 |
8.70 |
Compound Leverage Factor |
|
10.50 |
10.44 |
11.06 |
11.12 |
10.07 |
9.64 |
9.78 |
9.61 |
9.19 |
8.79 |
8.70 |
Debt to Total Capital |
|
41.83% |
46.96% |
16.90% |
35.10% |
17.30% |
20.73% |
13.88% |
15.47% |
14.24% |
13.08% |
7.96% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
41.83% |
46.96% |
16.90% |
35.10% |
17.30% |
20.73% |
13.88% |
15.47% |
14.24% |
13.08% |
7.96% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
58.17% |
53.04% |
83.10% |
64.90% |
82.70% |
79.28% |
86.12% |
84.53% |
85.76% |
86.92% |
92.04% |
Debt to EBITDA |
|
5.23 |
6.46 |
1.48 |
3.85 |
1.38 |
2.10 |
1.34 |
1.57 |
1.58 |
1.43 |
0.84 |
Net Debt to EBITDA |
|
2.82 |
3.70 |
-10.61 |
0.53 |
-0.64 |
-0.02 |
-0.91 |
-0.69 |
-1.09 |
-2.47 |
-3.18 |
Long-Term Debt to EBITDA |
|
5.23 |
6.46 |
1.48 |
3.85 |
1.38 |
2.10 |
1.34 |
1.57 |
1.58 |
1.43 |
0.84 |
Debt to NOPAT |
|
7.53 |
9.59 |
2.21 |
5.88 |
2.09 |
3.32 |
2.12 |
2.46 |
2.52 |
2.25 |
1.34 |
Net Debt to NOPAT |
|
4.06 |
5.50 |
-15.86 |
0.80 |
-0.96 |
-0.03 |
-1.43 |
-1.08 |
-1.73 |
-3.89 |
-5.04 |
Long-Term Debt to NOPAT |
|
7.53 |
9.59 |
2.21 |
5.88 |
2.09 |
3.32 |
2.12 |
2.46 |
2.52 |
2.25 |
1.34 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-371 |
3,936 |
1,342 |
183 |
375 |
464 |
-1,408 |
262 |
-109 |
37 |
-7.16 |
Operating Cash Flow to CapEx |
|
2,975.21% |
1,831.73% |
476.32% |
1,372.11% |
308.54% |
316.08% |
697.87% |
651.48% |
540.97% |
866.19% |
5,539.41% |
Free Cash Flow to Firm to Interest Expense |
|
-29.16 |
148.28 |
31.21 |
3.21 |
6.12 |
7.42 |
-21.53 |
3.86 |
-1.58 |
0.61 |
-0.13 |
Operating Cash Flow to Interest Expense |
|
3.08 |
1.95 |
0.64 |
0.83 |
0.41 |
0.47 |
0.42 |
0.18 |
0.57 |
0.49 |
0.66 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.97 |
1.85 |
0.51 |
0.77 |
0.28 |
0.32 |
0.36 |
0.15 |
0.46 |
0.43 |
0.65 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
Fixed Asset Turnover |
|
3.39 |
3.68 |
3.88 |
4.00 |
3.55 |
3.27 |
3.16 |
3.17 |
3.01 |
2.90 |
2.94 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,559 |
1,791 |
-178 |
1,537 |
1,208 |
1,341 |
1,253 |
1,296 |
1,336 |
1,318 |
1,282 |
Invested Capital Turnover |
|
0.22 |
0.09 |
0.74 |
0.23 |
0.27 |
0.23 |
0.66 |
0.25 |
0.28 |
0.27 |
0.28 |
Increase / (Decrease) in Invested Capital |
|
387 |
-3,907 |
-1,318 |
-161 |
-351 |
-450 |
1,431 |
-241 |
128 |
-23 |
30 |
Enterprise Value (EV) |
|
1,234 |
1,562 |
-488 |
954 |
778 |
1,072 |
839 |
891 |
871 |
736 |
698 |
Market Capitalization |
|
882 |
1,080 |
960 |
880 |
874 |
1,075 |
956 |
979 |
1,001 |
1,034 |
1,082 |
Book Value per Share |
|
$38.10 |
$30.97 |
$32.26 |
$32.42 |
$32.36 |
$34.39 |
$34.78 |
$35.33 |
$36.79 |
$36.74 |
$37.81 |
Tangible Book Value per Share |
|
$30.15 |
$25.15 |
$26.54 |
$26.78 |
$26.82 |
$28.76 |
$29.24 |
$29.86 |
$31.40 |
$31.41 |
$32.46 |
Total Capital |
|
1,559 |
1,791 |
1,194 |
1,537 |
1,208 |
1,341 |
1,253 |
1,296 |
1,336 |
1,318 |
1,282 |
Total Debt |
|
652 |
841 |
202 |
540 |
209 |
278 |
174 |
201 |
190 |
172 |
102 |
Total Long-Term Debt |
|
652 |
841 |
202 |
540 |
209 |
278 |
174 |
201 |
190 |
172 |
102 |
Net Debt |
|
352 |
482 |
-1,448 |
74 |
-96 |
-2.56 |
-118 |
-88 |
-131 |
-298 |
-384 |
Capital Expenditures (CapEx) |
|
1.32 |
2.83 |
5.79 |
3.47 |
8.21 |
9.32 |
3.89 |
1.83 |
7.32 |
3.45 |
0.64 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
652 |
841 |
-1,170 |
540 |
209 |
278 |
174 |
201 |
190 |
172 |
102 |
Total Depreciation and Amortization (D&A) |
|
5.92 |
6.86 |
6.73 |
6.82 |
6.47 |
6.35 |
5.71 |
5.79 |
5.73 |
6.13 |
6.25 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.57 |
$0.95 |
$0.79 |
$0.71 |
$0.79 |
$0.43 |
$0.73 |
$0.68 |
$0.60 |
$0.45 |
$0.72 |
Adjusted Weighted Average Basic Shares Outstanding |
|
30.67M |
30.77M |
30.78M |
30.87M |
30.91M |
30.99M |
31.01M |
31.14M |
31.17M |
31.21M |
31.16M |
Adjusted Diluted Earnings per Share |
|
$0.57 |
$0.94 |
$0.79 |
$0.70 |
$0.79 |
$0.43 |
$0.73 |
$0.67 |
$0.60 |
$0.45 |
$0.71 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
30.67M |
30.77M |
30.78M |
30.87M |
30.91M |
30.99M |
31.01M |
31.14M |
31.17M |
31.21M |
31.16M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
30.67M |
30.77M |
30.78M |
30.87M |
30.91M |
30.99M |
31.01M |
31.14M |
31.17M |
31.21M |
31.16M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
19 |
30 |
24 |
22 |
24 |
13 |
23 |
21 |
19 |
14 |
22 |
Normalized NOPAT Margin |
|
20.95% |
31.00% |
25.98% |
23.93% |
26.36% |
16.54% |
24.99% |
21.78% |
20.49% |
18.29% |
23.83% |
Pre Tax Income Margin |
|
20.67% |
36.97% |
32.69% |
30.50% |
32.60% |
21.61% |
31.86% |
27.75% |
26.07% |
23.06% |
30.35% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.50 |
1.37 |
0.71 |
0.49 |
0.49 |
0.28 |
0.44 |
0.39 |
0.34 |
0.29 |
0.53 |
NOPAT to Interest Expense |
|
1.28 |
1.11 |
0.57 |
0.38 |
0.40 |
0.21 |
0.35 |
0.31 |
0.27 |
0.23 |
0.41 |
EBIT Less CapEx to Interest Expense |
|
1.40 |
1.26 |
0.58 |
0.43 |
0.36 |
0.13 |
0.38 |
0.37 |
0.24 |
0.24 |
0.52 |
NOPAT Less CapEx to Interest Expense |
|
1.17 |
1.00 |
0.43 |
0.32 |
0.26 |
0.07 |
0.29 |
0.28 |
0.16 |
0.18 |
0.40 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
16.56% |
18.11% |
19.08% |
20.14% |
18.56% |
22.16% |
22.66% |
22.94% |
24.75% |
24.51% |
24.68% |
Augmented Payout Ratio |
|
16.56% |
18.11% |
19.08% |
20.14% |
18.56% |
22.16% |
22.66% |
22.94% |
24.75% |
24.51% |
24.68% |
Key Financial Trends
Origin Bancorp (NASDAQ:OBK) has shown a steady financial performance over the last several years, with some notable trends emerging from its quarterly reports dating back to mid-2022 through Q1 2025.
Positive Highlights:
- Consistent Net Income Growth: Net income has generally shown upward momentum, reaching $22.4 million in Q1 2025 from $16.2 million in Q3 2022 and $29.5 million in Q4 2022, illustrating growing profitability.
- Strong Net Interest Income: The net interest income remained robust, with $78.5 million reported in Q1 2025, slightly higher than previous quarters, reflecting effective interest margin management.
- Stable Earnings per Share: Basic earnings per share (EPS) increased from $0.57 in Q3 2022 to $0.72 in Q1 2025, indicating shareholder value growth.
- Reasonable Dividend Payout: The company maintained a steady quarterly dividend of $0.15 per share, signaling a commitment to returning cash to shareholders.
- Operating Cash Flow Strength: Operating cash flows have been generally positive, with $35.6 million generated in Q1 2025, supporting operational activities without relying heavily on financing.
- Growth in Deposits: Deposits increased significantly by $115.3 million in Q1 2025, supporting liquidity and lending capacity.
- Controlled Non-Interest Expenses: While expenses are substantial, operating expenses such as salaries and occupancy remain in line with revenue growth, enabling sustainable operations.
- Equity Base Expansion: Total common equity rose to approximately $1.18 billion by Q1 2025, up from $907 million in Q3 2022, showing strengthening capital adequacy.
- Loan Portfolio Size: Loans and leases net of allowance remain large and steady, around $7.5 billion in Q1 2025, indicating strong core business scale.
Neutral Observations:
- Provision for Credit Losses Variability: Credit loss provisions fluctuate by quarter but remained positive in Q1 2025 at around $3.4 million, reflecting ongoing credit risk management.
- Investment Securities Interest Income: This income segment fluctuated but provides a meaningful contribution, about $15.5 million in Q1 2025.
- Amortization and Depreciation Expenses: These non-cash expenses are steady and reflective of the company's asset base and acquisitions.
- Sales and Purchases of Investment Securities: Significant volumes in investing activities show active portfolio management, which can impact interest income volatility.
Negative Factors:
- Reduction in Total Revenue in Recent Quarter: Total revenue in Q1 2025 is $94.1 million, which is down slightly from $139.8 million in Q4 2024, mostly due to reduced interest income.
- Net Realized & Unrealized Losses: Periodic capital losses, such as a $1.7 million loss in Q1 2025, affect total non-interest income.
- Fluctuations in Interest Expense: Interest expense rose significantly from $26.5 million in Q4 2022 to over $54 million by Q1 2025, which may pressure margins if not managed.
- Investing Cash Flow Negative: Consistent net cash outflows in investing activities, including large purchases of securities (over $2 billion in several recent quarters), could constrain liquidity if not balanced by financing.
- Debt Levels and Obligations: Long-term debt remains sizable at around $102 million in Q1 2025, requiring ongoing interest payments and principal management.
- Accumulated Other Comprehensive Losses: A persistent negative accumulation in AOCI (around -$90 million in Q1 2025) may affect equity valuation and reserves.
In summary, Origin Bancorp exhibits solid foundational business metrics with growth in net income, deposits, and equity, alongside controlled operating costs. However, investors should monitor the pressures from rising interest expenses, realized investment losses, and investing cash outflows. The company's management of credit risk provisions and its balance of deposits and debt will be important for sustaining performance going forward.
08/29/25 01:08 PM ETAI Generated. May Contain Errors.