Home BancShares, Inc. Announces Third Quarter Earnings of $27.4 Million and Third Quarter Organic Loan Growth of $208.3 Million


CONWAY, Ark., Oct. 16, 2014 (GLOBE NEWSWIRE) -- Home BancShares, Inc. (Nasdaq:HOMB), parent company of Centennial Bank, today announced a quarterly profit of $27.4 million, or $0.41 diluted earnings per share for the third quarter of 2014 compared to $18.4 million or $0.33 diluted earnings per share for the same quarter in 2013. The Company increased its third quarter earnings by $9.0 million or 49.1% for the three months ended September 30, 2014 compared to the same period of the previous year. Excluding the $3.8 million of merger expenses associated with the recently completed acquisition of Florida Traditions Bank (Traditions), diluted earnings per share for the third quarter of 2014 was $0.45 per share.

On July 17, 2014, the Company completed its acquisition of Traditions. As of acquisition date, Traditions had $297.6 million in total assets, $241.6 million in loans after $8.5 million of loan discounts, and $267.3 million in deposits. From June 30, 2014 to September 30, 2014, the Company had $449.9 million growth in non-covered loans. Excluding the loans acquired from Traditions, the Company produced $208.3 million of organic non-covered loan growth.

Because acquisitions are growth and capital management strategies, earnings excluding amortization of intangibles after-tax are useful in evaluating the Company. Diluted earnings per share excluding intangible amortization for the third quarter of 2014 was $0.42 compared to $0.33 diluted earnings per share excluding intangible amortization for the same period in 2013.

"I am eager to report the Company has achieved $208.3 million in organic non-covered loan growth since the second quarter 2014," said John Allison, Chairman. "At this point, we know there is still an ongoing need for organic loan growth and are diligently pursuing the opportunities set before us. Additionally, on September 26, 2014, we completed the systems conversion of Traditions and now can speed up the process of improving the financial metrics to maximize returns to our shareholders."

Randy Sims, Chief Executive Officer, added, "We are pleased to report our diluted earnings per share improved eight cents, during the quarter just ended when compared to the third quarter of 2013. Excluding merger expenses, we have again, for the fourteenth consecutive quarter, reported the most profitable quarter in the Company's history with a diluted earnings per share excluding merger expenses of $0.45 per share. We were also happy to be reporting a 41.88% core efficiency ratio and 1.69% return on average assets excluding merger expenses for the third quarter of 2014."

Operating Highlights

Each quarter we perform credit impairment tests on the loans acquired in our FDIC loss sharing and non-loss sharing acquisitions. During our third quarter 2014 impairment testing, there were non-loss sharing pools evaluated by the Company which were determined to have a material projected credit improvement. As a result of this improvement, the Company will recognize approximately $4.7 million as an adjustment to yield over the weighted average life of the loans ($1.1 million was recognized during the third quarter of 2014).

Net interest income for the third quarter of 2014 increased 69.6% to $78.6 million from $46.4 million during the third quarter of 2013. For the third quarter of 2014, the effective yield on non-covered loans and covered loans was 5.84% and 17.23%, respectively. Net interest margin, on a fully taxable equivalent basis, was 5.26% for the quarter just ended. The pools which have been determined to have material projected credit improvement as a result of the quarterly impairment testing and the acquisition of Liberty and Traditions have significantly changed the mix and metrics on the net interest margin since December 31, 2012. Although there have been many changes since 2012, the Company continues to remain focused on expanding its net interest margin through opportunities such as improved pricing on interest-bearing deposits.

The Company experienced a $4.2 million increase in the provision for loan losses for non-covered loans during the third quarter of 2014 versus 2013. This expected increase is not an indication of a decline in asset quality, but primarily a reflection of the migration of the Liberty loans (and to a lesser extent Traditions loans) from purchased-loan accounting treatment to originated-loan accounting treatment. Based upon current accounting guidance the allowance for loan losses is not carried over in an acquisition. As a result, virtually none of the Liberty footprint loans had any allocation of the allowance for loan losses at year end. This is the result of all loans acquired on October 24, 2013 from Liberty being recorded at fair value in accordance with the fair value methodology prescribed in ASC Topic 820. However, as the acquired Liberty loans payoff or renew and the Liberty footprint originates new loan production, it is necessary to establish an allowance which represents an amount that, in management's judgment, will be adequate to absorb credit losses.

The Company reported $10.8 million of non-interest income for the third quarter of 2014, compared to $9.3 million for the third quarter of 2013. The most important components of the third quarter non-interest income were $6.3 million from service charges on deposits accounts, $6.0 million from other service charges and fees, $1.9 million from mortgage lending income, $984,000 from insurance commissions, $888,000 from other income, $529,000 from gain on sale of OREO, $306,000 from trust fees, and $183,000 from gain on sale of SBA loans offset by the $6.9 million of net amortization on the FDIC indemnification asset and $35,000 loss on sale of premises and equipment.

The Company is currently in negotiations with the FDIC regarding the remaining loss share agreements associated with the Key West Bank loan portfolio acquired on March 26, 2010. At this point, the Company has not reached an agreement with the FDIC to buyout the Key West Bank loss share. As a result, during the third quarter, the Company began accreting the credit improvement ($186,000) and amortized the indemnification asset ($1.1 million) and recorded a true-up expense ($41,000) similar to the other impairment tests we have completed in the past. Therefore, it created a negative third quarter 2014 financial impact to earnings for the Company of approximately $1.0 million on a pre-tax basis.

Non-interest expense for the third quarter of 2014 was $42.8 million compared to $26.7 million for the third quarter of 2013. These increases are primarily associated with the acquisitions of Liberty during the fourth quarter of 2013 and Traditions during the third quarter of 2014. For the third quarter of 2014, our core efficiency ratio was 41.88% which is improved from the 44.76% reported for third quarter of 2013. 

Financial Condition

Total non-covered loans were $4.58 billion at September 30, 2014 compared to $4.19 billion at December 31, 2013. Total covered loans were $251.0 million at September 30, 2014 compared to $282.5 million at December 31, 2013.  Total deposits were $5.28 billion at September 30, 2014 compared to $5.39 billion at December 31, 2013.  Total assets were $7.20 billion at September 30, 2014 compared to $6.81 billion at December 31, 2013. 

Non-performing non-covered loans were $41.0 million as of September 30, 2014, of which $16.3 million were located in Florida. Non-performing non-covered loans as a percent of total non-covered loans were 0.90% as of September 30, 2014 compared to 0.91% as of December 31, 2013.  Non-performing non-covered assets were $60.4 million as of September 30, 2014, of which $20.7 million were located in Florida. Non-performing non-covered assets as a percent of total non-covered assets were 0.88% as of September 30, 2014 compared to 1.07% as of December 31, 2013. 

The Company's allowance for loan losses for non-covered loans was $50.7 million at September 30, 2014, or 1.11% of total non-covered loans, compared to $39.0 million, or 0.93% of total non-covered loans, at December 31, 2013. As of September 30, 2014 and December 31, 2013, the allowance for loan losses for non-covered loans plus discount for credit losses on non-covered loans acquired to total non-covered loans plus discount for credit losses on non-covered loans acquired was 4.20% and 4.89%, respectively. As of September 30, 2014 and December 31, 2013, the Company's allowance for loan losses for non-covered loans was 124% and 102% of its total non-performing non-covered loans, respectively.

Stockholders' equity was $958.7 million at September 30, 2014 compared to $841.0 million at December 31, 2013, an increase of $117.7 million. Book value per common share was $14.42 at September 30, 2014 compared to $12.92 at December 31, 2013.  Tangible book value per common share was $9.39 at September 30, 2014 compared to $7.94 December 31, 2013. 

Branches

During the third quarter of 2014, the Company opened one de novo branch in Naples, Florida and acquired eight branches through the acquisition of Traditions. In an effort to achieve efficiencies primarily from the recent acquisitions, the Company closed or merged two Arkansas locations during the third quarter of 2014. The Company has 82 branches in Arkansas, 59 branches in Florida and 7 branches in Alabama.

Conference Call

Management will conduct a conference call to review this information at 1:00 p.m. CT (2:00 ET) on Thursday, October 16, 2014. Interested parties can listen to this call by calling 1-877-508-9586 and asking for the Home BancShares conference call. A replay of the call will be available by calling 1-877-344-7529, Passcode: 10052237, which will be available until October 24, 2014 at 8:00 a.m. CT (9:00 ET).  Internet access to the call will be available live or in recorded version on the Company's website at www.homebancshares.com under "Investor Relations" for 12 months.

General

This release contains forward-looking statements regarding the Company's plans, expectations, goals and outlook for the future. Statements in this press release that are not historical facts should be considered forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements of this type speak only as of the date of this news release. By nature, forward-looking statements involve inherent risk and uncertainties. Various factors, including, but not limited to, economic conditions, credit quality, interest rates, loan demand, the ability to successfully integrate new acquisitions and changes in the assumptions used in making the forward-looking statements, could cause actual results to differ materially from those contemplated by the forward-looking statements. Additional information on factors that might affect Home BancShares, Inc.'s financial results is included in its Annual Report on Form 10-K for the year ended December 31, 2013 filed with the Securities and Exchange Commission.

Home BancShares, Inc. is a bank holding company, headquartered in Conway, Arkansas. Our wholly-owned subsidiary, Centennial Bank, provides a broad range of commercial and retail banking plus related financial services to businesses, real estate developers, investors, individuals and municipalities. Centennial Bank has locations in Arkansas, Florida and South Alabama. The Company's common stock is traded through the NASDAQ Global Select Market under the symbol "HOMB."

Home BancShares, Inc. 
Consolidated End of Period Balance Sheets 
(Unaudited) 
           
             
(In thousands)   Sep. 30, 
2014 
Jun. 30, 
2014 
Mar. 31, 
2014 
Dec. 31, 
2013 
Sep. 30, 
2013 
           
ASSETS          
           
Cash and due from banks   $ 109,067  $ 122,167  $ 124,662  $ 104,005  $ 77,261
Interest-bearing deposits with other banks   28,416  21,385  89,897  61,529  35,080
Cash and cash equivalents   137,483  143,552  214,559  165,534  112,341
Federal funds sold   44,275  850  22,925  4,275  10,700
Investment securities - available-for-sale   1,067,617  1,122,803  1,175,827  1,175,484  839,560
Investment securities - held-to-maturity   296,036  205,566  132,363  114,621  9,528
Loans receivable not covered by loss share   4,583,015  4,133,109  4,126,564  4,194,437  2,378,838
Loans receivable covered by FDIC loss share   250,970  263,157  270,641  282,516  308,072
Allowance for loan losses   (52,844)  (51,173)  (48,991)  (43,815)  (38,748)
Loans receivable, net   4,781,141  4,345,093  4,348,214  4,433,138  2,648,162
Bank premises and equipment, net   211,726  196,194  196,392  197,224  119,637
Foreclosed assets held for sale not covered by loss share   19,367  20,960  23,484  29,869  14,158
Foreclosed assets held for sale covered by FDIC loss share   13,513  17,196  20,201  20,999  24,320
FDIC indemnification asset   42,104  56,626  73,348  89,611  101,192
Cash value of life insurance   70,913  64,066  63,787  63,501  59,602
Accrued interest receivable   23,366  20,847  21,865  22,944  14,275
Deferred tax asset, net   68,070  73,151  82,886  89,412  46,045
Goodwill   313,320  301,736  301,736  301,736  85,681
Core deposit and other intangibles   21,004  19,984  21,131  22,298  9,655
Other assets   86,436  77,516  82,058  81,215  66,450
Total assets   $ 7,196,371  $ 6,666,140  $ 6,780,776  $ 6,811,861  $ 4,161,306
           
LIABILITIES AND STOCKHOLDERS' EQUITY          
           
Liabilities          
Deposits:           
Demand and non-interest-bearing   $ 1,170,441  $ 1,129,073  $ 1,057,148  $ 991,161  $ 757,328
Savings and interest-bearing transaction accounts   2,830,829  2,756,060  2,827,787  2,792,423  1,683,010
Time deposits   1,276,001  1,306,876  1,453,575  1,609,462  808,480
Total deposits   5,277,271  5,192,009  5,338,510  5,393,046  3,248,818
Federal funds purchased   --   --   --   --   -- 
Securities sold under agreements to repurchase   160,895  144,602  137,524  160,984  71,307
FHLB borrowed funds   713,553  349,110  354,935  350,661  270,232
Accrued interest payable and other liabilities   25,145  22,358  20,113  5,389  22,714
Subordinated debentures   60,826  60,826  60,826  60,826  3,093
Total liabilities   6,237,690  5,768,905  5,911,908  5,970,906  3,616,164
           
Stockholders' equity           
Common stock   665  651  651  651  563
Capital surplus   749,573  709,516  708,868  708,058  417,627
Retained earnings   203,107  182,382  158,838  136,386  128,316
Accumulated other comprehensive income (loss)   5,336  4,686  511  (4,140)  (1,364)
Total stockholders' equity   958,681  897,235  868,868  840,955  545,142
Total liabilities and stockholders' equity   $ 7,196,371  $ 6,666,140  $ 6,780,776  $ 6,811,861  $ 4,161,306
 
 Home BancShares, Inc. 
 Consolidated Statements of Income 
 (Unaudited) 
               
   Quarter Ended   Nine Months Ended 
 (In thousands)  Sep. 30, 
2014 
Jun. 30, 
2014 
Mar. 31, 
2014 
Dec. 31, 
2013 
Sep. 30, 
2013 
Sep. 30, 
2014 
Sep. 30, 
2013 
               
               
 Interest income               
 Loans   $ 75,917  $ 75,404  $ 75,013  $ 65,338  $ 45,003  $ 226,334  $ 133,198
 Investment securities               
 Taxable   4,905  4,762  4,470  4,760  2,645  14,137  7,538
 Tax-exempt   2,552  2,379  2,317  1,554  1,507  7,248  4,455
 Deposits - other banks   20  29  24  51  19  73  203
 Federal funds sold   7  12  16  14  2  35  15
               
 Total interest income   83,401  82,586  81,840  71,717  49,176  247,827  145,409
               
 Interest expense               
 Interest on deposits   3,243  3,095  3,384  3,320  1,810  9,722  6,424
 Federal funds purchased   2  --   --   1  3  2  3
 FHLB borrowed funds   1,035  952  946  915  910  2,933  2,926
 Securities sold under agreements to repurchase   186  168  182  171  87  536  253
 Subordinated debentures   330  328  328  255  16  986  263
               
 Total interest expense   4,796  4,543  4,840  4,662  2,826  14,179  9,869
               
 Net interest income   78,605  78,043  77,000  67,055  46,350  233,648  135,540
 Provision for loan losses   4,241  6,115  6,938  4,330  --   17,294  850
 Net interest income after provision for loan losses   74,364  71,928  70,062  62,725  46,350  216,354  134,690
               
 Non-interest income               
 Service charges on deposit accounts   6,275  6,193  5,911  6,001  4,072  18,379  11,869
 Other service charges and fees   5,977  5,978  5,686  5,146  3,671  17,641  10,587
 Trust fees   306  323  436  284  15  1,065  51
 Mortgage lending income   1,901  1,801  1,513  1,470  1,527  5,215  4,518
 Insurance commissions   984  934  1,416  778  519  3,334  1,642
 Income from title services   59  53  50  122  156  162  401
 Increase in cash value of life insurance   322  281  288  235  203  891  601
 Dividends from FHLB, FRB, Bankers' bank & other   389  501  316  273  179  1,206  755
 Gain on sale of SBA loans   183  --   --   --   79  183  135
 Gain (loss) on sale of premises & equipment, net   (35)  445  9  (315)  303  419  712
 Gain (loss) on OREO, net   529  859  539  347  777  1,927  1,304
 Gain (loss) on securities, net   --   --   --   --   --   --   111
 FDIC indemnification accretion/(amortization), net   (6,947)  (6,622)  (4,744)  (2,949)  (3,177)  (18,313)  (7,452)
 Other income   888  793  761  825  994  2,442  2,914
               
 Total non-interest income   10,831  11,539  12,181  12,217  9,318  34,551  28,148
               
 Non-interest expense               
 Salaries and employee benefits   19,368  18,813  18,933  19,504  12,981  57,114  38,890
 Occupancy and equipment   6,234  6,251  6,226  5,670  4,010  18,711  11,498
 Data processing expense   1,801  1,793  1,793  1,538  1,114  5,387  3,855
 Other operating expenses   15,414  11,763  12,405  28,162  8,610  39,582  24,190
               
 Total non-interest expense   42,817  38,620  39,357  54,874  26,715  120,794  78,433
               
 Income before income taxes   42,378  44,847  42,886  20,068  28,953  130,111  84,405
 Income tax expense   15,007  16,418  15,549  7,118  10,590  46,974  30,835
 Net income   $ 27,371  $ 28,429  $ 27,337  $ 12,950  $ 18,363  $ 83,137  $ 53,570
 
 Home BancShares, Inc. 
 Selected Financial Information 
 (Unaudited) 
               
   Quarter Ended   Nine Months Ended   
(Dollars and shares in thousands,  Sep. 30, Jun. 30,  Mar. 31, Dec. 31, Sep. 30,  Sep. 30, Sep. 30, 
except per share data)  2014  2014   2014   2013  2013    2014  2013 
               
               
PER SHARE DATA              
               
Diluted earnings per common share   $ 0.41  $ 0.43  $ 0.42  $ 0.19  $ 0.33  $ 1.26  $ 0.95
Diluted earnings per common share excluding intangible amortization   0.42  0.44  0.43  0.21  0.33  1.29  0.97
Basic earnings per common share   0.41  0.44  0.42  0.19  0.33  1.27  0.96
Dividends per share - common   0.100  0.075  0.075  0.075  0.075  0.250  0.215
Book value per common share   14.42  13.77  13.34  12.92  9.69  14.42  9.69
Tangible book value per common share   9.39  8.83  8.38  7.94  7.99  9.39  7.99
               
STOCK INFORMATION              
               
Average common shares outstanding   66,223  65,140  65,123  62,865  56,256  65,499  56,238
Average diluted shares outstanding   66,616  65,545  65,511  63,234  56,620  65,889  56,577
End of period common shares outstanding   66,483  65,142  65,135  65,082  56,278  66,483  56,278
               
ANNUALIZED PERFORMANCE METRICS              
               
Return on average assets  1.56% 1.70% 1.64% 0.83% 1.80% 1.63% 1.73%
Return on average assets excluding intangible amortization  1.68% 1.83% 1.77% 0.91% 1.89% 1.76% 1.82%
Return on average assets excluding intangible amortization, provision for loan losses, merger expenses, bargain purchase gain, gain on life insurance proceeds and income taxes (Core ROA)  3.08% 3.27% 3.26% 2.86% 3.09% 3.20% 2.93%
Return on average common equity  11.58% 12.96% 13.00% 6.68% 13.63% 12.48% 13.53%
Return on average tangible common equity excluding intangible amortization  18.46% 20.94% 21.48% 10.83% 17.04% 20.21% 16.99%
Efficiency ratio  45.70% 41.09% 42.07% 66.73% 45.67% 42.95% 45.56%
Core efficiency ratio  41.88% 41.56% 41.39% 45.22% 44.76% 41.61% 45.63%
Net interest margin - FTE  5.26% 5.50% 5.48% 5.09% 5.41% 5.41% 5.25%
Fully taxable equivalent adjustment   $ 1,728  $ 1,624  $ 1,591  $ 1,133  $ 1,073  $ 4,943  $ 3,199
Total revenue   94,232  94,125  94,021  83,934  58,494  282,378  173,557
               
EARNINGS EXCLUDING              
INTANGIBLE AMORTIZATION              
               
GAAP net income available to common shareholders   $ 27,371  $ 28,429  $ 27,337  $ 12,950  $ 18,363  $ 83,137  $ 53,570
Intangible amortization after-tax   701  697  709  740  487  2,107  1,462
Earnings excluding intangible amortization   $ 28,072  $ 29,126  $ 28,046  $ 13,690  $ 18,850  $ 85,244  $ 55,032
               
GAAP diluted earnings per share   $ 0.41  $ 0.43  $ 0.42  $ 0.19  $ 0.33  $ 1.26  $ 0.95
Intangible amortization after-tax   0.01  0.01  0.01  0.02  --   0.03  0.02
Diluted earnings per share excluding intangible amortization   $ 0.42  $ 0.44  $ 0.43  $ 0.21  $ 0.33  $ 1.29  $ 0.97
               
OTHER OPERATING EXPENSES              
               
Advertising   $ 673  $ 581  $ 522  $ 653  $ 363  $ 1,776  $ 1,176
Merger and acquisition expenses   3,772  106  849  17,315  1,034  4,727  1,063
Amortization of intangibles   1,153  1,147  1,167  1,218  802  3,467  2,406
Electronic banking expense   1,307  1,312  1,338  1,458  926  3,957  2,749
Directors' fees   236  206  227  179  188  669  588
Due from bank service charges   200  205  199  179  136  604  437
FDIC and state assessment   972  1,058  1,114  858  684  3,144  1,991
Insurance   657  582  614  756  572  1,853  1,693
Legal and accounting   510  419  417  450  227  1,346  943
Other professional fees   716  583  507  561  404  1,806  1,367
Operating supplies   468  515  472  455  309  1,455  984
Postage   323  327  352  295  212  1,002  650
Telephone   548  463  454  375  291  1,465  885
Other expense   3,879  4,259  4,173  3,410  2,462  12,311  7,258
               
Total other operating expenses   $ 15,414  $ 11,763  $ 12,405  $ 28,162  $ 8,610  $ 39,582  $ 24,190
 
Home BancShares, Inc. 
Selected Financial Information 
(Unaudited) 
           
(Dollars in thousands)  Sep. 30, 
2014 
 Jun. 30, 
2014 
Mar. 31, 
2014 
Dec. 31, 
2013 
Sep. 30, 
2013 
           
BALANCE SHEET RATIOS          
           
Total loans to total deposits  91.60% 84.67% 82.37% 83.01% 82.70%
Common equity to assets  13.3% 13.5% 12.8% 12.3% 13.1%
Tangible common equity to tangible assets  9.1% 9.1% 8.5% 8.0% 11.1%
           
ALLOWANCE FOR LOAN LOSSES          
           
Non-Covered           
Balance, beginning of period   $ 48,248  $ 44,024  $ 39,022  $ 37,642  $ 40,498
Loans charged off   2,544  2,526  2,424  2,417  5,101
Recoveries of loans previously charged off   750  635  488  358  2,245
Net loans (recovered)/charged off   1,794  1,891  1,936  2,059  2,856
Provision for loan losses   4,241  6,115  6,938  3,439  -- 
Balance, end of period   $ 50,695  $ 48,248  $ 44,024  $ 39,022  $ 37,642
           
Discount for credit losses on non-covered loans acquired   148,172  157,705  164,324  174,637  77,413
Net (recoveries) charge-offs on loans not covered by loss share to average non-covered loans  0.16% 0.18% 0.19% 0.22% 0.48%
Allowance for loan losses for non-covered loans to total non-covered loans  1.11% 1.17% 1.07% 0.93% 1.58%
Allowance for loan losses for non-covered loans plus discount for credit losses on non-covered loans acquired to total non-covered loans plus discount for credit losses on non-covered loans acquired  4.20% 4.80% 4.86% 4.89% 4.68%
           
Covered          
Balance, beginning of period   $ 2,925  $ 4,967  $ 4,793  $ 1,106  $ 952
Loans charged off   863  1,051  --   287  -- 
Recoveries of loans previously charged off   87  128  174  29  154
Net loans charged off/(recovered)   776  923  (174)  258  (154)
Provision for loan losses forecasted outside of loss share   --   280  --   --   -- 
Provision for loan losses before benefit attributable to FDIC loss share agreements   --   (1,399)  --   3,945  -- 
Benefit attributable to FDIC loss share agreements   --   1,119  --   (3,054)  -- 
Net provision for loan losses   --   --   --   891  -- 
Increase (decrease) in FDIC indemnificaton asset   --   (1,119)  --   3,054  -- 
Balance, end of period   $ 2,149  $ 2,925  $ 4,967  $ 4,793  $ 1,106
           
Total allowance for loan losses   $ 52,844  $ 51,173  $ 48,991  $ 43,815  $ 38,748
           
NON-PERFORMING ASSETS          
NOT COVERED BY LOSS SHARE          
           
Non-performing non-covered loans           
Non-accrual non-covered loans   $ 22,381  $ 21,900  $ 20,697  $ 15,133  $ 17,187
Non-covered loans past due 90 days or more   18,644  23,081  21,981  23,141  11,248
Total non-performing non-covered loans   41,025  44,981  42,678  38,274  28,435
Other non-performing non-covered assets           
Non-covered foreclosed assets held for sale, net   19,367  20,960  23,484  29,869  14,158
Other non-performing non-covered assets   --   10  47  281  185
Total other non-performing non-covered assets   19,367  20,970  23,531  30,150  14,343
Total non-performing non-covered assets   $ 60,392  $ 65,951  $ 66,209  $ 68,424  $ 42,778
           
Allowance for loan losses for non-covered loans to non-performing non-covered loans  123.57% 107.26% 103.15% 101.95% 132.38%
Non-performing non-covered loans to total non-covered loans  0.90% 1.09% 1.03% 0.91% 1.20%
Non-performing non-covered assets to total non-covered assets  0.88% 1.04% 1.03% 1.07% 1.15%
 
Home BancShares, Inc. 
Loan Information 
(Unaudited) 
            
(Dollars in thousands)  Sep. 30, 
2014 
Jun. 30,
2014 
Mar. 31,
2014 
Dec. 31, 
2013 
Sep. 30,
2013 
           
           
LOANS NOT COVERED BY LOSS SHARE          
           
Real estate           
Commercial real estate loans           
Non-farm/non-residential   $ 1,918,827  $ 1,733,029  $ 1,722,910  $ 1,739,668  $ 1,026,937
Construction/land development   660,107  603,216  566,205  562,667  314,232
Agricultural   78,243  64,409  74,775  81,618  31,906
Residential real estate loans           
Residential 1-4 family   935,547  887,097  890,981  913,332  529,732
Multifamily residential   251,726  218,615  206,348  213,232  117,639
Total real estate   3,844,450  3,506,366  3,461,219  3,510,517  2,020,446
Consumer   57,821  56,197  60,735  69,570  30,478
Commercial and industrial   547,706  447,459  491,525  511,421  268,900
Agricultural   64,875  56,852  44,017  37,129  30,612
Other   68,163  66,235  69,068  65,800  28,402
Loans receivable not covered by loss share   $ 4,583,015  $ 4,133,109  $ 4,126,564  $ 4,194,437  $ 2,378,838
           
LOANS COVERED BY LOSS SHARE          
           
Real estate           
Commercial real estate loans           
Non-farm/non-residential   $ 99,518  $ 107,171  $ 113,593  $ 117,164  $ 134,843
Construction/land development   42,713  44,763  45,381  48,388  51,492
Agricultural   1,039  1,145  1,184  1,232  1,253
Residential real estate loans           
Residential 1-4 family   90,088  91,706  92,918  98,403  102,673
Multifamily residential   8,263  10,002  10,043  10,378  10,525
Total real estate   241,621  254,787  263,119  275,565  300,786
Consumer   22  20  16  20  17
Commercial and industrial   8,295  7,368  6,440  5,852  6,291
Agricultural   --   --   --   --   -- 
Other   1,032  982  1,066  1,079  978
Loans receivable covered by loss share   $ 250,970  $ 263,157  $ 270,641  $ 282,516  $ 308,072
 
Home BancShares, Inc. 
Consolidated Net Interest Margin 
(Unaudited) 
               
  Three Months Ended 
  September 30, 2014     June 30, 2014 
(Dollars in thousands)  Average
Balance 
Income/
Expense 
Yield/
Rate 
  Average
Balance 
Income/
Expense 
Yield/ 
Rate 
               
ASSETS              
Earning assets               
Interest-bearing balances due from banks   $ 40,723  $ 20 0.19%    $ 54,726  $ 29 0.21%
Federal funds sold   13,604  7 0.20%    23,349  12 0.21%
Investment securities - taxable   1,044,732  4,905 1.86%    1,038,011  4,762 1.84%
Investment securities - non-taxable - FTE   302,859  4,174 5.47%    287,679  3,889 5.42%
Loans receivable - FTE   4,661,600  76,024 6.47%    4,403,767  75,518 6.88%
Total interest-earning assets   6,063,518  85,130 5.57%    5,807,532  84,210 5.82%
Non-earning assets   907,407        914,388    
Total assets   $ 6,970,925        $ 6,721,920    
               
LIABILITIES AND SHAREHOLDERS' EQUITY              
Liabilities               
Interest-bearing liabilities               
Savings and interest-bearing transaction accounts   $ 2,835,267  $ 1,376 0.19%    $ 2,808,856  $ 1,227 0.18%
Time deposits   1,315,772  1,867 0.56%    1,380,249  1,868 0.54%
Total interest-bearing deposits   4,151,039  3,243 0.31%    4,189,105  3,095 0.30%
Federal funds purchased   2,364  2 0.34%    110  --  0.00%
Securities sold under agreement to repurchase   150,239  186 0.49%    136,444  168 0.49%
FHLB borrowed funds   494,650  1,035 0.83%    376,326  952 1.01%
Subordinated debentures   60,826  330 2.15%    60,826  328 2.16%
Total interest-bearing liabilities   4,859,118  4,796 0.39%    4,762,811  4,543 0.38%
Non-interest bearing liabilities               
Non-interest bearing deposits  1,148,923        1,054,233    
Other liabilities   25,090        24,832    
Total liabilities   6,033,131        5,841,876    
Shareholders' equity   937,794        880,044    
Total liabilities and shareholders' equity   $ 6,970,925        $ 6,721,920    
Net interest spread      5.18%       5.44%
Net interest income and margin - FTE     $ 80,334 5.26%      $ 79,667 5.50%
 
Home BancShares, Inc. 
Consolidated Net Interest Margin 
(Unaudited) 
               
  Nine Months Ended 
  September 30, 2014    September 30, 2013 
(Dollars in thousands)  Average 
Balance 
Income/
Expense 
Yield/ 
Rate 
  Average
Balance 
Income/ 
Expense 
Yield/ 
Rate 
               
               
ASSETS              
Earning assets               
Interest-bearing balances due from banks   $ 52,741  $ 73 0.19%    $ 108,646  $ 203 0.25%
Federal funds sold   22,746  35 0.21%    10,060  15 0.20%
Investment securities - taxable   1,029,496  14,137 1.84%    571,375  7,538 1.76%
Investment securities - non-taxable - FTE   292,349  11,852 5.42%    173,796  7,275 5.60%
Loans receivable - FTE   4,498,643  226,674 6.74%    2,672,088  133,577 6.68%
Total interest-earning assets   5,895,975  252,771 5.73%    3,535,965  148,608 5.62%
Non-earning assets   923,800        592,438    
Total assets   $ 6,819,775        $ 4,128,403    
               
LIABILITIES AND SHAREHOLDERS' EQUITY              
Liabilities               
Interest-bearing liabilities               
Savings and interest-bearing transaction accounts   $ 2,809,963  $ 3,882 0.18%    $ 1,747,040  $ 2,191 0.17%
Time deposits   1,407,255  5,840 0.55%    906,015  4,233 0.62%
Total interest-bearing deposits   4,217,218  9,722 0.31%    2,653,055  6,424 0.32%
Federal funds purchased   1,001  2 0.27%    510  3 0.00%
Securities sold under agreement to repurchase   145,348  536 0.49%    72,078  253 0.47%
FHLB borrowed funds   416,531  2,933 0.94%    135,093  2,926 2.90%
Subordinated debentures   60,826  986 2.17%    11,023  263 3.19%
Total interest-bearing liabilities   4,840,924  14,179 0.39%    2,871,759  9,869 0.46%
Non-interest bearing liabilities               
Non-interest bearing deposits  1,068,626        704,123    
Other liabilities   19,642        22,967    
Total liabilities   5,929,192        3,598,849    
Shareholders' equity   890,583        529,554    
Total liabilities and shareholders' equity   $ 6,819,775        $ 4,128,403    
Net interest spread      5.34%       5.16%
Net interest income and margin - FTE     $ 238,592 5.41%      $ 138,739 5.25%


            

Contact Data