Origin Bancorp Q3 earnings rise 11.6% to $37.8M
Origin's quarterly cash dividend is $0.28 per share, payable November 30, 2026, to stockholders of record November 13.
Sentiment and the balance of points
Rhea-AI Sentiment reads the wording of the document, how positive or negative its language is on a 1 to 5 scale. The balance of points shown with the takes weighs what the document actually discloses, so the two can disagree, for example when a trial that missed its main goal is described in upbeat language.
Origin Bancorp, Inc. reported third-quarter 2026 net income of $37.8 million, or diluted EPS of $1.22, versus $33.8 million and $1.09 in the quarter ended June 30, 2026. Net income increased 11.6%. Net interest income was $95.1 million, up 3.2%, and fully tax-equivalent net interest margin was 3.94%, up two basis points. Non-GAAP pre-tax, pre-provision earnings were $50.7 million, versus $43.2 million.
Loans held for investment were $8.09 billion at September 30, including $7.65 billion excluding mortgage warehouse lines of credit. Nonperforming assets declined to $75.1 million from $79.3 million in June, while past-due loans increased to $10.3 million from $5.2 million and net charge-offs rose to $2.7 million from $454,000. Provision for credit losses was $2.6 million, compared with $65,000 in the prior quarter.
The board increased the quarterly dividend from $0.25 to $0.28 per share; payment is scheduled for November 30, 2026, to holders of record November 13, 2026. Origin repurchased 272,927 shares at an average $54.21 during the quarter, with $106.8 million remaining under its program. Its 4Q26 outlook lists NIM of 4.00% +/- 5 basis points and PTPP ROAA above 1.85%; the NIM and NII outlook assumes one 25-basis-point increase in December 2026.
How this balance works
Rhea-AI gives every point it takes from this document a weight. Minor counts 1, Moderate 3 and Major 9, so one Major point outweighs several Minor ones. The bar adds up the weights on each side, and when neither side holds more than 65% of the total the balance reads Mixed.
It reads the document as published, with the same rules for every company, and it does not look at what the market expected or at how the stock traded, so a point can be objectively good on a day the stock falls.
Rhea-AI Sentiment measures something else, the tone of the wording.
Positive
- Moderate pointNet income increased 11.6% to $37.8 million in the third quarter.
- Minor pointQuarterly dividend increased 12% to $0.28 per share.
Negative
- Moderate pointNet charge-offs reached $2.7 million, versus $454,000 in the linked quarter.
Filing Explained
Beyond the reported quarter totals, the release says third-quarter results included a $2.2 million release of litigation reserve related to settlement of certain litigation involving previously disclosed questioned banker activity; an $883,000 charge in other expenses partly offset that release.
8-K Event Classification
Key Figures
Key Terms
Pre-tax, pre-provision (PTPP) earnings financial
Fully tax-equivalent net interest margin (NIM-FTE) financial
Allowance for loan credit losses (ALCL) financial
Net charge-offs financial
Earnings Snapshot
For 4Q26, the outlook lists loan growth excluding mortgage warehouse lines of credit in the high-single digits, deposit growth in the mid to high-single digits, NIM of 4.00% +/- 5 basis points, NII growth in the low-double digits, noninterest income growth flat to slightly down, noninterest expense growth in the mid-single digits, PTPP ROAA above 1.85%, and a tax rate of approximately 21.5%. The NIM and NII outlook assumes one 25-basis-point increase in December 2026.
FAQ
AI-generated questions and answers. How Rhea-AI works. Not financial advice.
How much did OBK earn in Q3 2026?
What dividend did OBK declare, and when will it be paid?
What is OBK's 4Q26 financial outlook?
AI-generated analysis. How Rhea-AI works. Not financial advice.
| (State or other jurisdiction of incorporation) | (Commission File No.) | (I.R.S. Employer Identification No.) | ||||||||||||
| (Address of principal executive offices including zip code) | ||
| (Registrant's telephone number, including area code) | ||
| (Former name or former address, if changed since last report) | ||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
| Texas Stock Exchange | ||||||||||||||
| Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). | |||||
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨ | |||||
| ITEM 2.02 | Results of Operations and Financial Condition | ||||
| ITEM 8.01 | Other Events | ||||
| ITEM 9.01 | Financial Statements and Exhibits | ||||
| (d) | Exhibits. | ||||
| Exhibit 99.1 | Press release, dated October 28, 2026, announcing third quarter 2026 earnings | ||||
| Exhibit 99.2 | Presentation materials | ||||
| Exhibit 99.3 | Press release, dated October 28, 2026, announcing quarterly dividend | ||||
| Exhibit 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) | ||||
Dated: October 28, 2026 | ORIGIN BANCORP, INC. | |||||||
By: /s/ William J. Wallace, IV | ||||||||
| William J. Wallace, IV | ||||||||
| Senior Executive Officer and Chief Financial Officer | ||||||||

| At and For the Three Months Ended | Change | % Change | |||||||||||||||||||||||||||||||||
| (Dollars in thousands, unaudited) | September 30, 2026 | June 30, 2026 | September 30, 2025 | Linked Quarter | Linked Quarter | ||||||||||||||||||||||||||||||
| Past due 30 to 89 days and still accruing | $ | 10,308 | $ | 5,203 | $ | 7,739 | $ | 5,105 | 98.1 | % | |||||||||||||||||||||||||
| Total nonperforming LHFI | 72,461 | 78,522 | 88,282 | (6,061) | (7.7) | ||||||||||||||||||||||||||||||
| Nonperforming Assets | 75,102 | 79,281 | 88,859 | (4,179) | (5.3) | ||||||||||||||||||||||||||||||
Allowance for loan credit losses (“ALCL”) | 98,378 | 98,188 | 96,259 | 190 | 0.2 | ||||||||||||||||||||||||||||||
| Provision for credit losses | 2,606 | 65 | 36,820 | 2,541 | N/M | ||||||||||||||||||||||||||||||
| Net charge-offs | 2,661 | 454 | 31,383 | 2,207 | N/M | ||||||||||||||||||||||||||||||
Credit quality ratios(1): | |||||||||||||||||||||||||||||||||||
| ALCL to nonperforming LHFI | 135.77 | % | 125.05 | % | 109.04 | % | 10.72 | % | N/A | ||||||||||||||||||||||||||
| ALCL to total LHFI | 1.22 | 1.22 | 1.28 | — | N/A | ||||||||||||||||||||||||||||||
ALCL to total LHFI, adjusted(2) | 1.27 | 1.30 | 1.35 | (0.03) | N/A | ||||||||||||||||||||||||||||||
| Nonperforming LHFI to LHFI | 0.90 | 0.97 | 1.17 | (0.07) | N/A | ||||||||||||||||||||||||||||||
| Total nonperforming assets to LHFI & OREO | 0.93 | 0.98 | 1.18 | (0.05) | N/A | ||||||||||||||||||||||||||||||
| Net charge-offs to total average LHFI (annualized) | 0.13 | 0.02 | 1.65 | 0.11 | N/A | ||||||||||||||||||||||||||||||
| At and For the Three Months Ended | $ Change | % Change | |||||||||||||||||||||||||||
| (Dollars in thousands, unaudited) | September 30, 2026 | June 30, 2026 | September 30, 2025 | Linked Quarter | Linked Quarter | ||||||||||||||||||||||||
| Argent investment income | $ | 1,840 | $ | 668 | $ | 1,227 | $ | 1,172 | 175.4 | % | |||||||||||||||||||
| Limited partnership investment loss | (781) | (1,280) | (677) | 499 | 39.0 | ||||||||||||||||||||||||
| Total equity method investment income (loss) | $ | 1,059 | $ | (612) | $ | 550 | $ | 1,671 | 273.0 | % | |||||||||||||||||||
| At and For the Three Months Ended | $ Change | % Change | |||||||||||||||||||||||||||
| (Dollars in thousands, unaudited) | September 30, 2026 | June 30, 2026 | September 30, 2025 | Linked Quarter | Linked Quarter | ||||||||||||||||||||||||
| Total LHFI | $ | 8,094,172 | $ | 8,073,577 | $ | 7,537,099 | $ | 20,595 | 0.3 | % | |||||||||||||||||||
| Average total LHFI | 8,059,674 | 7,954,669 | 7,523,624 | 105,005 | 1.3 | ||||||||||||||||||||||||
| Total securities | 1,145,994 | 1,158,652 | 1,121,551 | (12,658) | (1.1) | ||||||||||||||||||||||||
| Average total securities | 1,165,465 | 1,178,329 | 1,127,809 | (12,864) | (1.1) | ||||||||||||||||||||||||
| Total deposits | 8,673,174 | 8,703,251 | 8,331,830 | (30,077) | (0.3) | ||||||||||||||||||||||||
| Average total deposits | 8,684,836 | 8,463,422 | 8,232,260 | 221,414 | 2.6 | ||||||||||||||||||||||||
Total borrowings | 15,377 | 136,878 | 12,790 | (121,501) | (88.8) | ||||||||||||||||||||||||
| Average borrowings | 57,246 | 140,897 | 30,702 | (83,651) | (59.4) | ||||||||||||||||||||||||
| Total subordinated indebtedness | 16,619 | 16,594 | 89,715 | 25 | 0.2 | ||||||||||||||||||||||||
| Average total subordinated indebtedness | 16,608 | 16,582 | 89,692 | 26 | 0.2 | ||||||||||||||||||||||||
| Total shareholders’ equity | 1,263,687 | 1,281,057 | 1,214,756 | (17,370) | (1.4) | ||||||||||||||||||||||||
| Average total shareholders’ equity | 1,287,795 | 1,275,384 | 1,227,431 | 12,411 | 1.0 | ||||||||||||||||||||||||
| Three Months Ended | ||||||||||||||||||||||||||||||||
| September 30, 2026 | June 30, 2026 | March 31, 2026 | December 31, 2025 | September 30, 2025 | ||||||||||||||||||||||||||||
| Income statement and share amounts | (Dollars in thousands, except per share amounts) | |||||||||||||||||||||||||||||||
Net interest income | $ | 95,140 | $ | 92,200 | $ | 87,244 | $ | 86,694 | $ | 83,704 | ||||||||||||||||||||||
| Provision for credit losses | 2,606 | 65 | 4,965 | 3,158 | 36,820 | |||||||||||||||||||||||||||
| Noninterest income | 18,080 | 15,393 | 16,795 | 16,736 | 26,128 | |||||||||||||||||||||||||||
| Noninterest expense | 62,489 | 64,412 | 63,797 | 62,823 | 62,028 | |||||||||||||||||||||||||||
Income before income tax expense | 48,125 | 43,116 | 35,277 | 37,449 | 10,984 | |||||||||||||||||||||||||||
| Income tax expense | 10,347 | 9,270 | 7,584 | 7,933 | 2,361 | |||||||||||||||||||||||||||
Net income | $ | 37,778 | $ | 33,846 | $ | 27,693 | $ | 29,516 | $ | 8,623 | ||||||||||||||||||||||
PTPP earnings(1) | $ | 50,731 | $ | 43,181 | $ | 40,242 | $ | 40,607 | $ | 47,804 | ||||||||||||||||||||||
Basic earnings per common share | 1.23 | 1.10 | 0.89 | 0.95 | 0.28 | |||||||||||||||||||||||||||
| Diluted earnings per common share | 1.22 | 1.09 | 0.89 | 0.95 | 0.27 | |||||||||||||||||||||||||||
| Dividends declared per common share | 0.25 | 0.25 | 0.15 | 0.15 | 0.15 | |||||||||||||||||||||||||||
Weighted average common shares outstanding - basic | 30,769,835 | 30,848,905 | 30,942,565 | 30,964,128 | 31,183,092 | |||||||||||||||||||||||||||
Weighted average common shares outstanding - diluted | 31,081,681 | 31,157,927 | 31,203,348 | 31,168,548 | 31,363,571 | |||||||||||||||||||||||||||
Balance sheet data | ||||||||||||||||||||||||||||||||
Total LHFI | $ | 8,094,172 | $ | 8,073,577 | $ | 7,864,221 | $ | 7,670,917 | $ | 7,537,099 | ||||||||||||||||||||||
| Total LHFI excluding mortgage warehouse lines of credit | 7,654,495 | 7,483,871 | 7,341,931 | 7,142,136 | 7,064,131 | |||||||||||||||||||||||||||
Total assets | 10,105,114 | 10,276,930 | 10,188,144 | 9,724,722 | 9,791,306 | |||||||||||||||||||||||||||
| Total deposits | 8,673,174 | 8,703,251 | 8,756,268 | 8,307,247 | 8,331,830 | |||||||||||||||||||||||||||
| Total shareholders’ equity | 1,263,687 | 1,281,057 | 1,260,275 | 1,246,685 | 1,214,756 | |||||||||||||||||||||||||||
| Performance metrics and capital ratios | ||||||||||||||||||||||||||||||||
| Yield on LHFI | 6.17 | % | 6.14 | % | 6.06 | % | 6.22 | % | 6.33 | % | ||||||||||||||||||||||
| Yield on interest-earning assets | 5.76 | 5.74 | 5.56 | 5.76 | 5.89 | |||||||||||||||||||||||||||
| Cost of interest-bearing deposits | 2.68 | 2.64 | 2.66 | 2.90 | 3.20 | |||||||||||||||||||||||||||
| Cost of total deposits | 2.01 | 1.99 | 2.05 | 2.20 | 2.46 | |||||||||||||||||||||||||||
| NIM - fully tax equivalent ("FTE") | 3.94 | 3.92 | 3.71 | 3.73 | 3.65 | |||||||||||||||||||||||||||
| Return on average assets (annualized) ("ROAA") | 1.47 | 1.35 | 1.11 | 1.19 | 0.35 | |||||||||||||||||||||||||||
PTPP ROAA (annualized)(1) | 1.97 | 1.73 | 1.61 | 1.64 | 1.95 | |||||||||||||||||||||||||||
| Return on average shareholders’ equity (annualized) ("ROAE") | 11.64 | 10.64 | 8.86 | 9.50 | 2.79 | |||||||||||||||||||||||||||
Return on average tangible common equity (annualized) ("ROATCE")(1) | 13.27 | 12.17 | 10.15 | 10.95 | 3.22 | |||||||||||||||||||||||||||
| Book value per common share | $ | 41.29 | $ | 41.52 | $ | 40.81 | $ | 40.28 | $ | 39.23 | ||||||||||||||||||||||
Tangible book value per common share (1) | 36.14 | 36.37 | 35.61 | 35.04 | 33.95 | |||||||||||||||||||||||||||
Efficiency ratio(2) | 55.19 | % | 59.87 | % | 61.32 | % | 60.74 | % | 56.48 | % | ||||||||||||||||||||||
Common equity tier 1 to risk-weighted assets(3) | 13.74 | 13.41 | 13.60 | 13.54 | 13.59 | |||||||||||||||||||||||||||
Tier 1 capital to risk-weighted assets(3) | 13.85 | 13.59 | 13.79 | 13.73 | 13.79 | |||||||||||||||||||||||||||
Total capital to risk-weighted assets(3) | 15.07 | 14.74 | 14.99 | 14.91 | 15.90 | |||||||||||||||||||||||||||
Tier 1 leverage ratio(3) | 11.98 | 12.05 | 11.74 | 11.86 | 11.69 | |||||||||||||||||||||||||||
| Nine Months Ended September 30, | ||||||||||||||
| (Dollars in thousands, except per share amounts) | 2026 | 2025 | ||||||||||||
| Income statement and share amounts | ||||||||||||||
Net interest income | $ | 274,584 | $ | 244,299 | ||||||||||
| Provision for credit losses | 7,636 | 43,126 | ||||||||||||
Noninterest income | 50,268 | 43,098 | ||||||||||||
| Noninterest expense | 190,698 | 186,079 | ||||||||||||
Income before income tax expense | 126,518 | 58,192 | ||||||||||||
Income tax expense | 27,201 | 12,511 | ||||||||||||
Net income | $ | 99,317 | $ | 45,681 | ||||||||||
PTPP earnings(1) | $ | 134,154 | $ | 101,318 | ||||||||||
| Basic earnings per common share | 3.22 | 1.46 | ||||||||||||
| Diluted earnings per common share | 3.19 | 1.46 | ||||||||||||
| Dividends declared per common share | 0.65 | 0.45 | ||||||||||||
Weighted average common shares outstanding - basic | 30,853,135 | 31,193,739 | ||||||||||||
Weighted average common shares outstanding - diluted | 31,172,097 | 31,382,010 | ||||||||||||
| Performance metrics | ||||||||||||||
| Yield on LHFI | 6.13 | % | 6.33 | % | ||||||||||
| Yield on interest-earning assets | 5.69 | 5.85 | ||||||||||||
| Cost of interest-bearing deposits | 2.66 | 3.21 | ||||||||||||
| Cost of total deposits | 2.02 | 2.48 | ||||||||||||
| NIM-FTE | 3.86 | 3.57 | ||||||||||||
ROAA (annualized) | 1.31 | 0.63 | ||||||||||||
PTPP ROAA (annualized)(1) | 1.77 | 1.39 | ||||||||||||
ROAE (annualized) | 10.40 | 5.11 | ||||||||||||
ROATCE (annualized)(1) | 11.89 | 5.93 | ||||||||||||
Efficiency ratio(2) | 58.70 | 64.75 | ||||||||||||
| Three Months Ended | |||||||||||||||||||||||||||||
| September 30, 2026 | June 30, 2026 | March 31, 2026 | December 31, 2025 | September 30, 2025 | |||||||||||||||||||||||||
| Interest and dividend income | (Dollars in thousands, except per share amounts) | ||||||||||||||||||||||||||||
| Interest and fees on loans | $ | 125,458 | $ | 121,857 | $ | 114,161 | $ | 119,282 | $ | 120,096 | |||||||||||||||||||
| Investment securities-taxable | 8,844 | 9,039 | 8,776 | 8,991 | 8,767 | ||||||||||||||||||||||||
| Investment securities-nontaxable | 1,632 | 1,517 | 1,486 | 1,487 | 1,523 | ||||||||||||||||||||||||
| Interest and dividend income on assets held in other financial institutions | 4,101 | 3,310 | 6,873 | 4,884 | 5,753 | ||||||||||||||||||||||||
| Total interest and dividend income | 140,035 | 135,723 | 131,296 | 134,644 | 136,139 | ||||||||||||||||||||||||
| Interest expense | |||||||||||||||||||||||||||||
| Interest-bearing deposits | 44,108 | 42,001 | 43,702 | 46,510 | 51,026 | ||||||||||||||||||||||||
| FHLB advances and other borrowings | 543 | 1,283 | 111 | 102 | 273 | ||||||||||||||||||||||||
| Subordinated indebtedness | 244 | 239 | 239 | 1,338 | 1,136 | ||||||||||||||||||||||||
| Total interest expense | 44,895 | 43,523 | 44,052 | 47,950 | 52,435 | ||||||||||||||||||||||||
Net interest income | 95,140 | 92,200 | 87,244 | 86,694 | 83,704 | ||||||||||||||||||||||||
| Provision for credit losses | 2,606 | 65 | 4,965 | 3,158 | 36,820 | ||||||||||||||||||||||||
| Net interest income after provision for credit losses | 92,534 | 92,135 | 82,279 | 83,536 | 46,884 | ||||||||||||||||||||||||
| Noninterest income | |||||||||||||||||||||||||||||
| Insurance commission and fee income | 7,335 | 6,883 | 9,597 | 5,931 | 6,598 | ||||||||||||||||||||||||
| Service charges and fees | 5,324 | 5,334 | 4,951 | 5,043 | 4,965 | ||||||||||||||||||||||||
| Other fee income | 2,639 | 2,321 | 2,295 | 2,128 | 2,262 | ||||||||||||||||||||||||
| Mortgage banking revenue | 591 | 848 | 563 | 680 | 726 | ||||||||||||||||||||||||
| Swap fee income | 402 | 32 | 54 | 58 | 1,387 | ||||||||||||||||||||||||
| Change in fair value of equity investments | — | — | — | — | 6,972 | ||||||||||||||||||||||||
| (Loss) gain on sales of securities, net | (30) | 1 | — | — | — | ||||||||||||||||||||||||
| Equity method investment income (loss) | 1,059 | (612) | (1,517) | 1,859 | 550 | ||||||||||||||||||||||||
| Other income | 760 | 586 | 852 | 1,037 | 2,668 | ||||||||||||||||||||||||
| Total noninterest income | 18,080 | 15,393 | 16,795 | 16,736 | 26,128 | ||||||||||||||||||||||||
| Noninterest expense | |||||||||||||||||||||||||||||
| Salaries and employee benefits | 40,521 | 40,374 | 38,397 | 37,015 | 37,863 | ||||||||||||||||||||||||
| Occupancy and equipment, net | 7,322 | 7,201 | 6,984 | 6,961 | 7,079 | ||||||||||||||||||||||||
| Data processing | 3,854 | 3,738 | 4,050 | 3,672 | 3,526 | ||||||||||||||||||||||||
| Office and operations | 3,040 | 3,174 | 2,937 | 3,243 | 3,184 | ||||||||||||||||||||||||
| Professional services | 1,266 | 1,809 | 2,649 | 2,703 | 1,395 | ||||||||||||||||||||||||
| Intangible asset amortization | 1,333 | 1,484 | 1,485 | 1,499 | 1,583 | ||||||||||||||||||||||||
| Electronic banking | 944 | 935 | 1,442 | 1,545 | 1,470 | ||||||||||||||||||||||||
| Advertising and marketing | 1,516 | 1,650 | 1,360 | 1,746 | 1,524 | ||||||||||||||||||||||||
| Regulatory assessments | 1,184 | 1,364 | 1,335 | 1,528 | 1,269 | ||||||||||||||||||||||||
| Loan-related expenses | 740 | 1,045 | 895 | 787 | 979 | ||||||||||||||||||||||||
| Other expenses | 769 | 1,638 | 2,263 | 2,124 | 2,156 | ||||||||||||||||||||||||
| Total noninterest expense | 62,489 | 64,412 | 63,797 | 62,823 | 62,028 | ||||||||||||||||||||||||
| Income before income tax expense | 48,125 | 43,116 | 35,277 | 37,449 | 10,984 | ||||||||||||||||||||||||
| Income tax expense | 10,347 | 9,270 | 7,584 | 7,933 | 2,361 | ||||||||||||||||||||||||
| Net income | $ | 37,778 | $ | 33,846 | $ | 27,693 | $ | 29,516 | $ | 8,623 | |||||||||||||||||||
| (Dollars in thousands) | September 30, 2026 | June 30, 2026 | March 31, 2026 | December 31, 2025 | September 30, 2025 | |||||||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||||||||
| Cash and due from banks | $ | 84,416 | $ | 87,315 | $ | 90,641 | $ | 73,122 | $ | 94,062 | ||||||||||||||||||||||
| Interest-bearing deposits in banks | 262,666 | 459,216 | 575,562 | 351,095 | 532,847 | |||||||||||||||||||||||||||
| Total cash and cash equivalents | 347,082 | 546,531 | 666,203 | 424,217 | 626,909 | |||||||||||||||||||||||||||
| Securities: | ||||||||||||||||||||||||||||||||
| AFS | 1,117,665 | 1,142,223 | 1,151,402 | 1,117,176 | 1,104,789 | |||||||||||||||||||||||||||
| Held to maturity, net of allowance for credit losses | 22,493 | 10,557 | 10,557 | 10,559 | 10,559 | |||||||||||||||||||||||||||
| Securities carried at fair value through income | 5,836 | 5,872 | 6,197 | 6,215 | 6,203 | |||||||||||||||||||||||||||
| Total securities | 1,145,994 | 1,158,652 | 1,168,156 | 1,133,950 | 1,121,551 | |||||||||||||||||||||||||||
| Non-marketable equity securities held in other financial institutions | 33,136 | 37,662 | 31,193 | 31,069 | 31,041 | |||||||||||||||||||||||||||
| Equity method investments | 64,168 | 63,141 | 66,091 | 67,502 | 65,643 | |||||||||||||||||||||||||||
| Loans held for sale | 628 | 1,146 | 2,935 | 1,032 | 312 | |||||||||||||||||||||||||||
| LHFI | 8,094,172 | 8,073,577 | 7,864,221 | 7,670,917 | 7,537,099 | |||||||||||||||||||||||||||
| Less: ALCL | 98,378 | 98,188 | 99,015 | 96,782 | 96,259 | |||||||||||||||||||||||||||
| LHFI, net of ALCL | 7,995,794 | 7,975,389 | 7,765,206 | 7,574,135 | 7,440,840 | |||||||||||||||||||||||||||
| Premises and equipment, net | 134,673 | 133,783 | 126,916 | 124,249 | 122,899 | |||||||||||||||||||||||||||
| Cash surrender value of bank-owned life insurance | 42,466 | 42,215 | 41,968 | 41,726 | 41,478 | |||||||||||||||||||||||||||
| Goodwill | 128,679 | 128,679 | 128,679 | 128,679 | 128,679 | |||||||||||||||||||||||||||
| Other intangible assets, net | 29,059 | 30,393 | 31,877 | 33,362 | 34,861 | |||||||||||||||||||||||||||
| Accrued interest receivable and other assets | 183,435 | 159,339 | 158,920 | 164,801 | 177,093 | |||||||||||||||||||||||||||
| Total assets | $ | 10,105,114 | $ | 10,276,930 | $ | 10,188,144 | $ | 9,724,722 | $ | 9,791,306 | ||||||||||||||||||||||
| Liabilities and Shareholders’ Equity | ||||||||||||||||||||||||||||||||
| Noninterest-bearing deposits | $ | 2,176,440 | $ | 2,260,015 | $ | 2,062,982 | $ | 1,979,875 | $ | 2,000,324 | ||||||||||||||||||||||
| Interest-bearing deposits | 5,727,032 | 5,684,879 | 5,895,932 | 5,497,920 | 5,516,821 | |||||||||||||||||||||||||||
| Time deposits | 769,702 | 758,357 | 797,354 | 829,452 | 814,685 | |||||||||||||||||||||||||||
| Total deposits | 8,673,174 | 8,703,251 | 8,756,268 | 8,307,247 | 8,331,830 | |||||||||||||||||||||||||||
| FHLB advances and other borrowings | 15,377 | 136,878 | 12,609 | 19,050 | 12,790 | |||||||||||||||||||||||||||
| Subordinated indebtedness | 16,619 | 16,594 | 16,569 | 16,544 | 89,715 | |||||||||||||||||||||||||||
| Accrued expenses and other liabilities | 136,257 | 139,150 | 142,423 | 135,196 | 142,215 | |||||||||||||||||||||||||||
| Total liabilities | 8,841,427 | 8,995,873 | 8,927,869 | 8,478,037 | 8,576,550 | |||||||||||||||||||||||||||
| Shareholders’ equity: | ||||||||||||||||||||||||||||||||
Common stock | 153,014 | 154,252 | 154,397 | 154,762 | 154,839 | |||||||||||||||||||||||||||
| Additional paid-in capital | 526,652 | 530,959 | 532,773 | 533,541 | 532,975 | |||||||||||||||||||||||||||
| Retained earnings | 680,431 | 656,674 | 633,949 | 612,523 | 588,106 | |||||||||||||||||||||||||||
| Accumulated other comprehensive loss | (96,410) | (60,828) | (60,844) | (54,141) | (61,164) | |||||||||||||||||||||||||||
| Total shareholders’ equity | 1,263,687 | 1,281,057 | 1,260,275 | 1,246,685 | 1,214,756 | |||||||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 10,105,114 | $ | 10,276,930 | $ | 10,188,144 | $ | 9,724,722 | $ | 9,791,306 | ||||||||||||||||||||||
| At and For the Three Months Ended | ||||||||||||||||||||||||||||||||||||||
| September 30, 2026 | June 30, 2026 | March 31, 2026 | December 31, 2025 | September 30, 2025 | ||||||||||||||||||||||||||||||||||
| LHFI | (Dollars in thousands) | |||||||||||||||||||||||||||||||||||||
| Owner-occupied commercial real estate | $ | 1,115,338 | $ | 1,048,534 | $ | 999,440 | $ | 1,004,801 | $ | 986,859 | ||||||||||||||||||||||||||||
| Non-owner-occupied commercial real estate | 1,607,135 | 1,583,170 | 1,511,138 | 1,519,104 | 1,520,020 | |||||||||||||||||||||||||||||||||
| Construction/land/land development | 776,682 | 698,610 | 641,273 | 611,220 | 615,778 | |||||||||||||||||||||||||||||||||
| Single-family residential real estate | 1,437,148 | 1,425,285 | 1,442,792 | 1,444,611 | 1,460,696 | |||||||||||||||||||||||||||||||||
| Multifamily residential real estate | 577,102 | 568,445 | 555,527 | 553,149 | 540,601 | |||||||||||||||||||||||||||||||||
| Total real estate loans | 5,513,405 | 5,324,044 | 5,150,170 | 5,132,885 | 5,123,954 | |||||||||||||||||||||||||||||||||
| Commercial and industrial | 2,122,572 | 2,141,623 | 2,173,126 | 1,989,218 | 1,919,782 | |||||||||||||||||||||||||||||||||
| Mortgage warehouse lines of credit | 439,677 | 589,706 | 522,290 | 528,781 | 472,968 | |||||||||||||||||||||||||||||||||
| Consumer | 18,518 | 18,204 | 18,635 | 20,033 | 20,395 | |||||||||||||||||||||||||||||||||
| Total LHFI | 8,094,172 | 8,073,577 | 7,864,221 | 7,670,917 | 7,537,099 | |||||||||||||||||||||||||||||||||
| Less: ALCL | 98,378 | 98,188 | 99,015 | 96,782 | 96,259 | |||||||||||||||||||||||||||||||||
| LHFI, net | $ | 7,995,794 | $ | 7,975,389 | $ | 7,765,206 | $ | 7,574,135 | $ | 7,440,840 | ||||||||||||||||||||||||||||
Nonperforming assets(1) | ||||||||||||||||||||||||||||||||||||||
| Nonperforming LHFI | ||||||||||||||||||||||||||||||||||||||
| Commercial real estate | $ | 9,773 | $ | 15,479 | $ | 19,891 | $ | 13,212 | $ | 11,736 | ||||||||||||||||||||||||||||
| Construction/land/land development | 15,319 | 16,365 | 19,427 | 16,388 | 17,047 | |||||||||||||||||||||||||||||||||
| Single-family residential real estate | 37,100 | 35,595 | 37,809 | 39,480 | 41,964 | |||||||||||||||||||||||||||||||||
| Multifamily residential real estate | — | — | — | — | 2,404 | |||||||||||||||||||||||||||||||||
| Commercial and industrial | 10,213 | 11,015 | 10,074 | 11,919 | 15,043 | |||||||||||||||||||||||||||||||||
| Consumer | 56 | 68 | 65 | 185 | 88 | |||||||||||||||||||||||||||||||||
| Total nonperforming LHFI | 72,461 | 78,522 | 87,266 | 81,184 | 88,282 | |||||||||||||||||||||||||||||||||
| Other real estate owned/repossessed assets | 2,641 | 759 | 1,007 | 694 | 577 | |||||||||||||||||||||||||||||||||
| Total nonperforming assets | $ | 75,102 | $ | 79,281 | $ | 88,273 | $ | 81,878 | $ | 88,859 | ||||||||||||||||||||||||||||
| Classified assets | $ | 148,679 | $ | 144,410 | $ | 154,599 | $ | 148,322 | $ | 138,910 | ||||||||||||||||||||||||||||
| Past due 30 to 89 days and still accruing | $ | 10,308 | 5,203 | 17,624 | 14,764 | 7,739 | ||||||||||||||||||||||||||||||||
| Allowance for loan credit losses | ||||||||||||||||||||||||||||||||||||||
| Balance at beginning of period | $ | 98,188 | $ | 99,015 | $ | 96,782 | $ | 96,259 | $ | 92,426 | ||||||||||||||||||||||||||||
| Provision for loan credit losses | 2,851 | (373) | 5,010 | 3,693 | 35,216 | |||||||||||||||||||||||||||||||||
| Loans charged off | 3,224 | 2,496 | 3,963 | 4,328 | 32,206 | |||||||||||||||||||||||||||||||||
| Loan recoveries | 563 | 2,042 | 1,186 | 1,158 | 823 | |||||||||||||||||||||||||||||||||
| Net charge-offs | 2,661 | 454 | 2,777 | 3,170 | 31,383 | |||||||||||||||||||||||||||||||||
| Balance at end of period | $ | 98,378 | $ | 98,188 | $ | 99,015 | $ | 96,782 | $ | 96,259 | ||||||||||||||||||||||||||||
| At and For the Three Months Ended | ||||||||||||||||||||||||||||||||||||||
| September 30, 2026 | June 30, 2026 | March 31, 2026 | December 31, 2025 | September 30, 2025 | ||||||||||||||||||||||||||||||||||
| Credit quality ratios | ||||||||||||||||||||||||||||||||||||||
| Total nonperforming assets to total assets | 0.74 | % | 0.77 | % | 0.87 | % | 0.84 | % | 0.91 | % | ||||||||||||||||||||||||||||
| Total nonperforming assets to loans & OREO | 0.93 | 0.98 | 1.12 | 1.07 | 1.18 | |||||||||||||||||||||||||||||||||
| Nonperforming LHFI to LHFI | 0.90 | 0.97 | 1.11 | 1.06 | 1.17 | |||||||||||||||||||||||||||||||||
| Past due 30 to 89 days and still accruing to LHFI | 0.13 | 0.06 | 0.22 | 0.19 | 0.10 | |||||||||||||||||||||||||||||||||
| ALCL to nonperforming LHFI | 135.77 | 125.05 | 113.46 | 119.21 | 109.04 | |||||||||||||||||||||||||||||||||
| ALCL to total LHFI | 1.22 | 1.22 | 1.26 | 1.26 | 1.28 | |||||||||||||||||||||||||||||||||
ALCL to total LHFI excl. mortgage warehouse lines of credit (2) | 1.27 | 1.30 | 1.34 | 1.34 | 1.35 | |||||||||||||||||||||||||||||||||
| Net charge-offs to total average LHFI (annualized) | 0.13 | 0.02 | 0.15 | 0.17 | 1.65 | |||||||||||||||||||||||||||||||||
| Three Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| September 30, 2026 | June 30, 2026 | September 30, 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Average Balance | Income/Expense | Yield/Rate(1) | Average Balance | Income/Expense | Yield/Rate(1) | Average Balance | Income/Expense | Yield/Rate(1) | |||||||||||||||||||||||||||||||||||||||||||||
| Assets | (Dollars in thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Commercial real estate | $ | 2,643,416 | $ | 39,273 | 5.89 | % | $ | 2,563,643 | $ | 37,196 | 5.82 | % | $ | 2,450,148 | $ | 36,101 | 5.85 | % | |||||||||||||||||||||||||||||||||||
| Construction/land/land development | 742,095 | 12,654 | 6.77 | 675,151 | 11,603 | 6.89 | 644,455 | 11,454 | 7.05 | ||||||||||||||||||||||||||||||||||||||||||||
| Single-family residential real estate | 1,432,824 | 19,917 | 5.51 | 1,428,511 | 19,627 | 5.51 | 1,460,412 | 20,004 | 5.43 | ||||||||||||||||||||||||||||||||||||||||||||
| Multifamily residential real estate | 578,468 | 9,086 | 6.23 | 572,052 | 8,688 | 6.09 | 532,354 | 8,428 | 6.28 | ||||||||||||||||||||||||||||||||||||||||||||
| Commercial and industrial ("C&I") | 2,164,704 | 36,393 | 6.67 | 2,212,814 | 36,675 | 6.65 | 1,994,755 | 36,283 | 7.22 | ||||||||||||||||||||||||||||||||||||||||||||
| Mortgage warehouse lines of credit | 479,308 | 7,776 | 6.44 | 483,340 | 7,685 | 6.38 | 420,848 | 7,393 | 6.97 | ||||||||||||||||||||||||||||||||||||||||||||
| Consumer | 18,859 | 336 | 7.07 | 19,158 | 351 | 7.35 | 20,652 | 385 | 7.40 | ||||||||||||||||||||||||||||||||||||||||||||
| LHFI | 8,059,674 | 125,435 | 6.17 | 7,954,669 | 121,825 | 6.14 | 7,523,624 | 120,048 | 6.33 | ||||||||||||||||||||||||||||||||||||||||||||
| Loans held for sale | 1,201 | 23 | 7.60 | 2,161 | 32 | 5.94 | 2,918 | 48 | 6.53 | ||||||||||||||||||||||||||||||||||||||||||||
| Loans receivable | 8,060,875 | 125,458 | 6.17 | 7,956,830 | 121,857 | 6.14 | 7,526,542 | 120,096 | 6.33 | ||||||||||||||||||||||||||||||||||||||||||||
| Investment securities-taxable | 969,386 | 8,844 | 3.62 | 992,478 | 9,039 | 3.65 | 951,758 | 8,767 | 3.65 | ||||||||||||||||||||||||||||||||||||||||||||
| Investment securities-nontaxable | 196,079 | 1,632 | 3.30 | 185,851 | 1,517 | 3.27 | 176,051 | 1,523 | 3.43 | ||||||||||||||||||||||||||||||||||||||||||||
| Non-marketable equity securities held in other financial institutions | 37,256 | 574 | 6.11 | 39,526 | 392 | 3.98 | 34,652 | 542 | 6.21 | ||||||||||||||||||||||||||||||||||||||||||||
| Interest-earning balances due from banks | 375,478 | 3,527 | 3.73 | 309,510 | 2,918 | 3.78 | 473,352 | 5,211 | 4.37 | ||||||||||||||||||||||||||||||||||||||||||||
| Total interest-earning assets | 9,639,074 | 140,035 | 5.76 | 9,484,195 | 135,723 | 5.74 | 9,162,355 | 136,139 | 5.89 | ||||||||||||||||||||||||||||||||||||||||||||
| Noninterest-earning assets | 554,817 | 555,512 | 565,059 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Total assets | $ | 10,193,891 | $ | 10,039,707 | $ | 9,727,414 | |||||||||||||||||||||||||||||||||||||||||||||||
| Liabilities and Shareholders’ Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest-bearing liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest-bearing demand deposits | $ | 1,812,819 | $ | 10,883 | 2.38 | % | $ | 1,892,759 | $ | 11,051 | 2.34 | % | $ | 1,827,758 | $ | 13,170 | 2.86 | % | |||||||||||||||||||||||||||||||||||
| Money market deposits | 3,637,422 | 26,427 | 2.88 | 3,420,399 | 24,491 | 2.87 | 3,369,582 | 29,695 | 3.50 | ||||||||||||||||||||||||||||||||||||||||||||
| Savings deposits | 309,898 | 918 | 1.18 | 304,088 | 866 | 1.14 | 314,112 | 1,194 | 1.51 | ||||||||||||||||||||||||||||||||||||||||||||
| Savings and interest-bearing transaction accounts | 5,760,139 | 38,228 | 2.63 | 5,617,246 | 36,408 | 2.60 | 5,511,452 | 44,059 | 3.17 | ||||||||||||||||||||||||||||||||||||||||||||
| Time deposits | 764,344 | 5,880 | 3.05 | 765,794 | 5,593 | 2.93 | 819,692 | 6,967 | 3.37 | ||||||||||||||||||||||||||||||||||||||||||||
| Total interest-bearing deposits | 6,524,483 | 44,108 | 2.68 | 6,383,040 | 42,001 | 2.64 | 6,331,144 | 51,026 | 3.20 | ||||||||||||||||||||||||||||||||||||||||||||
| FHLB advances and other borrowings | 57,246 | 543 | 3.76 | 140,897 | 1,283 | 3.65 | 30,702 | 273 | 3.53 | ||||||||||||||||||||||||||||||||||||||||||||
| Subordinated indebtedness | 16,608 | 244 | 5.83 | 16,582 | 239 | 5.78 | 89,692 | 1,136 | 5.02 | ||||||||||||||||||||||||||||||||||||||||||||
| Total interest-bearing liabilities | 6,598,337 | 44,895 | 2.70 | 6,540,519 | 43,523 | 2.67 | 6,451,538 | 52,435 | 3.22 | ||||||||||||||||||||||||||||||||||||||||||||
| Noninterest-bearing liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Noninterest-bearing deposits | 2,160,353 | 2,080,382 | 1,901,116 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Other liabilities | 147,406 | 143,422 | 147,329 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Total liabilities | 8,906,096 | 8,764,323 | 8,499,983 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Shareholders’ Equity | 1,287,795 | 1,275,384 | 1,227,431 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 10,193,891 | $ | 10,039,707 | $ | 9,727,414 | |||||||||||||||||||||||||||||||||||||||||||||||
| Net interest spread | 3.06 | % | 3.07 | % | 2.67 | % | |||||||||||||||||||||||||||||||||||||||||||||||
| NIM | $ | 95,140 | 3.92 | $ | 92,200 | 3.90 | $ | 83,704 | 3.62 | ||||||||||||||||||||||||||||||||||||||||||||
NIM-FTE(2) | $ | 95,628 | 3.94 | $ | 92,668 | 3.92 | $ | 84,230 | 3.65 | ||||||||||||||||||||||||||||||||||||||||||||
| At and For the Three Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| September 30, 2026 | June 30, 2026 | March 31, 2026 | December 31, 2025 | September 30, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| $ Impact | EPS Impact(1) | $ Impact | EPS Impact(1) | $ Impact | EPS Impact(1) | $ Impact | EPS Impact(1) | $ Impact | EPS Impact(1) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (Dollars in thousands, except per share amounts) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Notable interest income items: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest income reversal related to borrower fraud | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | (206) | $ | (0.01) | ||||||||||||||||||||||||||||||||||||||||||||||||
| Interest income on relationships impacted by questioned banker activity | 131 | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Notable interest expense items: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| OID amortization - subordinated debenture redemption | — | — | — | — | — | — | (783) | (0.02) | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Notable provision expense items: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Provision release (expense) on relationships related to or impacted by questioned banker activity | 992 | 0.03 | 18 | — | — | — | (10) | — | (1,670) | (0.04) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Provision expense related to borrower fraud | — | — | — | — | — | — | (13) | — | (29,545) | (0.74) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Notable noninterest income items: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (Loss) gain on sales of securities, net | (30) | — | 1 | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Positive valuation adjustment on non-marketable equity securities | — | — | — | — | — | — | — | — | 6,972 | 0.18 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Insurance recovery income related to questioned banker activity | 157 | — | — | — | 438 | 0.01 | 483 | 0.01 | 2,077 | 0.05 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Notable noninterest expense items: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Operating benefit (expense) related to questioned banker activity(2) | 1,204 | 0.03 | 325 | 0.01 | (542) | (0.01) | (698) | (0.02) | (112) | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Operating expense related to strategic Optimize Origin initiatives(3) | — | — | — | — | — | — | (51) | — | (577) | (0.01) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating expense related to borrower fraud | (347) | (0.01) | (458) | (0.01) | (473) | (0.01) | (587) | (0.01) | (285) | (0.01) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total notable items | $ | 2,107 | 0.05 | $ | (114) | — | $ | (577) | (0.01) | $ | (1,659) | (0.04) | $ | (23,346) | (0.59) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Nine Months Ended September 30, | ||||||||||||||||||||||||||
| 2026 | 2025 | |||||||||||||||||||||||||
| $ Impact | EPS Impact(1) | $ Impact | EPS Impact(1) | |||||||||||||||||||||||
| (Dollars in thousands, except per share amounts) | ||||||||||||||||||||||||||
| Notable interest income items: | ||||||||||||||||||||||||||
| Interest income reversal related to borrower fraud | $ | — | $ | — | $ | (206) | $ | (0.01) | ||||||||||||||||||
| Interest income on relationships impacted by questioned banker activity | 131 | — | — | — | ||||||||||||||||||||||
| Notable interest expense items: | ||||||||||||||||||||||||||
| OID amortization - subordinated debenture redemption | — | — | (681) | (0.02) | ||||||||||||||||||||||
| Notable provision expense items: | ||||||||||||||||||||||||||
| Provision release on relationships related to or impacted by questioned banker activity | 1,010 | 0.03 | (1,295) | (0.03) | ||||||||||||||||||||||
| Provision expense related to borrower fraud | — | — | (29,545) | (0.74) | ||||||||||||||||||||||
| Notable noninterest income items: | ||||||||||||||||||||||||||
| Loss on sales of securities, net | (29) | — | (14,448) | (0.36) | ||||||||||||||||||||||
| Positive valuation adjustment on non-marketable equity securities | — | — | 6,972 | 0.18 | ||||||||||||||||||||||
Net loss on OREO properties(2) | — | — | (370) | (0.01) | ||||||||||||||||||||||
| BOLI payout | — | — | 208 | 0.01 | ||||||||||||||||||||||
| Insurance recovery income related to questioned banker activity | 595 | 0.02 | 2,077 | 0.05 | ||||||||||||||||||||||
| Notable noninterest expense items: | ||||||||||||||||||||||||||
Operating benefit (expense) related to questioned banker activity(3) | 987 | 0.03 | (1,185) | (0.03) | ||||||||||||||||||||||
Operating expense related to strategic Optimize Origin initiatives(4) | — | — | (2,620) | (0.07) | ||||||||||||||||||||||
| Operating expense related to borrower fraud | (1,278) | (0.03) | (285) | (0.01) | ||||||||||||||||||||||
| Employee Retention Credit | — | — | 213 | 0.01 | ||||||||||||||||||||||
| Total notable items | $ | 1,416 | 0.04 | $ | (41,165) | (1.04) | ||||||||||||||||||||
| At and For the Three Months Ended | |||||||||||||||||||||||||||||||||||
| September 30, 2026 | June 30, 2026 | March 31, 2026 | December 31, 2025 | September 30, 2025 | |||||||||||||||||||||||||||||||
| (Dollars in thousands, except per share amounts) | |||||||||||||||||||||||||||||||||||
| Calculation of PTPP earnings: | |||||||||||||||||||||||||||||||||||
| Net income | $ | 37,778 | $ | 33,846 | $ | 27,693 | $ | 29,516 | $ | 8,623 | |||||||||||||||||||||||||
| Provision for credit losses | 2,606 | 65 | 4,965 | 3,158 | 36,820 | ||||||||||||||||||||||||||||||
| Income tax expense | 10,347 | 9,270 | 7,584 | 7,933 | 2,361 | ||||||||||||||||||||||||||||||
| PTPP earnings (non-GAAP) | $ | 50,731 | $ | 43,181 | $ | 40,242 | $ | 40,607 | $ | 47,804 | |||||||||||||||||||||||||
| Calculation of PTPP ROAA: | |||||||||||||||||||||||||||||||||||
| PTPP earnings | $ | 50,731 | $ | 43,181 | $ | 40,242 | $ | 40,607 | $ | 47,804 | |||||||||||||||||||||||||
| Divided by number of days in the quarter | 92 | 91 | 90 | 92 | 92 | ||||||||||||||||||||||||||||||
| Multiplied by the number of days in the year | 365 | 365 | 365 | 365 | 365 | ||||||||||||||||||||||||||||||
| PTPP earnings, annualized | $ | 201,270 | $ | 173,199 | $ | 163,204 | $ | 161,104 | $ | 189,657 | |||||||||||||||||||||||||
| Divided by total average assets | 10,193,891 | 10,039,707 | 10,126,491 | 9,829,752 | 9,727,414 | ||||||||||||||||||||||||||||||
| ROAA (annualized) (GAAP) | 1.47 | % | 1.35 | % | 1.11 | % | 1.19 | % | 0.35 | % | |||||||||||||||||||||||||
| PTPP ROAA (annualized) (non-GAAP) | 1.97 | 1.73 | 1.61 | 1.64 | 1.95 | ||||||||||||||||||||||||||||||
| Calculation of tangible book value per common share: | |||||||||||||||||||||||||||||||||||
| Total common shareholders’ equity | $ | 1,263,687 | $ | 1,281,057 | $ | 1,260,275 | $ | 1,246,685 | $ | 1,214,756 | |||||||||||||||||||||||||
| Goodwill | (128,679) | (128,679) | (128,679) | (128,679) | (128,679) | ||||||||||||||||||||||||||||||
| Other intangible assets, net | (29,059) | (30,393) | (31,877) | (33,362) | (34,861) | ||||||||||||||||||||||||||||||
| Tangible common equity | 1,105,949 | 1,121,985 | 1,099,719 | 1,084,644 | 1,051,216 | ||||||||||||||||||||||||||||||
| Divided by common shares outstanding at the end of the period | 30,602,833 | 30,850,397 | 30,879,462 | 30,952,428 | 30,967,768 | ||||||||||||||||||||||||||||||
| Book value per common share (GAAP) | $ | 41.29 | $ | 41.52 | $ | 40.81 | $ | 40.28 | $ | 39.23 | |||||||||||||||||||||||||
| Tangible book value per common share (non-GAAP) | 36.14 | 36.37 | 35.61 | 35.04 | 33.95 | ||||||||||||||||||||||||||||||
| Calculation of ROATCE: | |||||||||||||||||||||||||||||||||||
| Net income | $ | 37,778 | $ | 33,846 | $ | 27,693 | $ | 29,516 | $ | 8,623 | |||||||||||||||||||||||||
| Divided by number of days in the quarter | 92 | 91 | 90 | 92 | 92 | ||||||||||||||||||||||||||||||
| Multiplied by number of days in the year | 365 | 365 | 365 | 365 | 365 | ||||||||||||||||||||||||||||||
| Annualized net income | $ | 149,880 | $ | 135,756 | $ | 112,311 | $ | 117,102 | $ | 34,211 | |||||||||||||||||||||||||
| Total average common shareholders’ equity | $ | 1,287,795 | $ | 1,275,384 | $ | 1,267,888 | $ | 1,232,878 | $ | 1,227,431 | |||||||||||||||||||||||||
| Average goodwill | (128,679) | (128,679) | (128,679) | (128,679) | (128,679) | ||||||||||||||||||||||||||||||
| Average other intangible assets, net | (29,772) | (31,142) | (32,679) | (34,293) | (35,741) | ||||||||||||||||||||||||||||||
| Average tangible common equity | 1,129,344 | 1,115,563 | 1,106,530 | 1,069,906 | 1,063,011 | ||||||||||||||||||||||||||||||
| ROAE (annualized) (GAAP) | 11.64 | % | 10.64 | % | 8.86 | % | 9.50 | % | 2.79 | % | |||||||||||||||||||||||||
| ROATCE (annualized) (non-GAAP) | 13.27 | 12.17 | 10.15 | 10.95 | 3.22 | ||||||||||||||||||||||||||||||
| Nine Months Ended September 30, | |||||||||||||||||||||||
| 2026 | 2025 | ||||||||||||||||||||||
| (Dollars in thousands, except per share amounts) | |||||||||||||||||||||||
| Calculation of PTPP earnings: | |||||||||||||||||||||||
| Net income | $ | 99,317 | $ | 45,681 | |||||||||||||||||||
| Provision for credit losses | 7,636 | 43,126 | |||||||||||||||||||||
| Income tax expense | 27,201 | 12,511 | |||||||||||||||||||||
| PTPP earnings (non-GAAP) | $ | 134,154 | $ | 101,318 | |||||||||||||||||||
| Calculation of PTPP ROAA: | |||||||||||||||||||||||
| PTPP Earnings | $ | 134,154 | $ | 101,318 | |||||||||||||||||||
| Divided by the year-to-date number of days | 273 | 273 | |||||||||||||||||||||
| Multiplied by number of days in the year | 365 | 365 | |||||||||||||||||||||
| Annualized PTPP Earnings | $ | 179,363 | $ | 135,462 | |||||||||||||||||||
| Total average assets | $ | 10,120,276 | $ | 9,750,221 | |||||||||||||||||||
ROAA(annualized)(GAAP) | 1.31 | % | 0.63 | % | |||||||||||||||||||
PTPP ROAA(annualized)(non-GAAP) | 1.77 | 1.39 | |||||||||||||||||||||
| Calculation of ROATCE: | |||||||||||||||||||||||
| Net income | $ | 99,317 | $ | 45,681 | |||||||||||||||||||
| Divided by the year-to-date number of days | 273 | 273 | |||||||||||||||||||||
| Multiplied by number of days in the year | 365 | 365 | |||||||||||||||||||||
| Annualized net income | $ | 132,786 | $ | 61,075 | |||||||||||||||||||
| Total average common shareholders’ equity | $ | 1,277,095 | $ | 1,195,059 | |||||||||||||||||||
| Average goodwill | (128,679) | (128,679) | |||||||||||||||||||||
| Average other intangible assets, net | (31,187) | (37,142) | |||||||||||||||||||||
| Average tangible common equity | 1,117,229 | 1,029,238 | |||||||||||||||||||||
ROAE(annualized)(GAAP) | 10.40 | % | 5.11 | % | |||||||||||||||||||
ROATCE(annualized)(non-GAAP) | 11.89 | 5.93 | |||||||||||||||||||||
