Home BancShares, Inc. Announces Record Quarterly Earnings of $31.1 Million


CONWAY, Ark., April 16, 2015 (GLOBE NEWSWIRE) -- Home BancShares, Inc. (Nasdaq:HOMB), parent company of Centennial Bank, today announced a record quarterly profit of $31.1 million, or $0.46 diluted earnings per share for the first quarter of 2015 compared to $27.3 million or $0.42 diluted earnings per share for the same quarter in 2014. The Company increased its first quarter earnings by $3.8 million or 13.8% for the three months ended March 31, 2015 compared to the same period of the previous year. Excluding the $1.4 million of merger expenses offset by $1.6 million of one-time gain on acquisition associated with the recently completed acquisition of Doral Bank's Florida Panhandle operations ("Doral Florida"), diluted earnings per share for the first quarter of 2015 remained $0.46 per share. Excluding the $918,000 of net provision for loan loss on covered loans, the diluted earnings per share for the first quarter of 2015 was $0.47 per share.

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 first quarter of 2015 was $0.47 compared to $0.43 diluted earnings per share excluding intangible amortization for the same period in 2014.

"With the recent acquisition of $289.1 million of national commercial real estate loans and the creation of the Centennial Commercial Finance Group, we are in a potentially prime position to ramp-up our momentum for generating organic loan growth, resulting in increased income for the Company," said John Allison, Chairman. "It's exciting to be well-positioned to take advantage of opportunities to enter new markets or expand our reach in our existing footprints as a result of our strong capital position."

"We are pleased to report the first quarter of 2015 as the sixteenth consecutive quarter reporting the most profitable quarter in the Company's history," said Randy Sims, Home BancShares, Inc. Chief Executive Officer. "The $1.2 million or 4.0% increase from our previously reported record earnings is truly another outstanding achievement. The Company also reported outstanding results for diluted earnings per share excluding merger expenses and one-time acquisition gain of $0.46 per share and core efficiency ratio of 40.84%."

Operating Highlights

Each quarter we perform credit impairment tests on the loans acquired in our FDIC loss-sharing and non-loss-sharing acquisitions. The first quarter 2015 impairment testing noted a slight decline in asset quality in a couple of covered loan pools which resulted in a net covered provision for loan loss of $918,000. Conversely, during 2014 and 2013, the quarterly impairment testing projected material credit improvements. As a result of these credit improvements, $78.3 million of adjustments to yield were determined to be recognized over the weighted average life of the loans. The recognition of these additional credit improvements has begun to slow down. Plus, the accretion income on the Liberty portfolio has begun to slow down. As result, there was a $4.7 million decline of recognized accretion yield from the fourth quarter of 2014 to the first quarter of 2015. Consequently, yields on loans and net interest margin for the quarter just ended are reduced when compared to the fourth quarter of 2014.

Net interest income for the first quarter of 2015 increased 2.7% to $79.1 million from $77.0 million during the first quarter of 2014. For the first quarter of 2015, the effective yield on non-covered loans and covered loans was 5.65% and 14.65%, respectively. Net interest margin, on a fully taxable equivalent basis, was 4.94% for the quarter just ended.

The Company experienced a $4.1 million decrease in the provision for loan losses for non-covered loans during the first quarter of 2015 versus 2014. This expected decrease is primarily a reflection of a slowdown in the migration of the acquired Liberty loans from purchased-loan accounting treatment to originated-loan accounting treatment combined with a lower level of non-performing loans. Based upon current accounting guidance, the allowance for loan losses is not carried over in an acquisition. As a result, none of the acquired loans had any allocation of the allowance for loan losses at merger date. This is the result of all loans acquired being recorded at fair value in accordance with the fair value methodology prescribed in ASC Topic 820. However, as the acquired loans payoff or renew and the acquired 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. Traditionally, there is a large migration of these loans during the first year after acquisition, which can create an elevated provision for loan losses as was the case during 2014 with respect to the Liberty acquisition.

The Company reported $14.7 million of non-interest income for the first quarter of 2015, compared to $12.2 million for the first quarter of 2014. The most important components of the first quarter non-interest income were $6.2 million from other service charges and fees, $5.4 million from service charges on deposits accounts, $1.9 million from mortgage lending income, $1.6 million one-time gain on acquisition, $1.2 million from other income, $567,000 from insurance commissions, $493,000 from gain on sale of OREO and $432,000 from trust fees offset by the $4.0 million of net amortization on the FDIC indemnification asset.

As a result of the previously mentioned 2013 and 2014 credit improvements, there was a $54.7 million decrease in the base of the indemnification asset to be recognized as FDIC amortization over the weighted average life of the loss-share agreements. The recognition of this amortization has begun to slow down as the five-year loss-share is beginning to expire. Consequently, there was a $3.5 million decline of FDIC indemnification amortization from the fourth quarter of 2014 to the first quarter of 2015.

Non-interest expense for the first quarter of 2015 was $40.7 million compared to $39.4 million for the first quarter of 2014. Non-interest expense excluding merger expenses was $39.3 million for the first quarter of 2015 compared to $38.5 million for the same quarter in 2014. The change in non-interest expense excluding merger expenses this quarter was relatively flat when compared to a year ago even though we completed the acquisitions of Florida Traditions Bank and Broward Financial Holdings, Inc. during the second half of 2014 and Doral Florida during the first quarter of 2015. As a result, for the first quarter of 2015, our core efficiency ratio was 40.84% which is improved from the 41.39% reported for first quarter of 2014.

Financial Condition

Total non-covered loans were $4.93 billion at March 31, 2015 compared to $4.82 billion at December 31, 2014. Total covered loans were $169.5 million at March 31, 2015 compared to $240.2 million at December 31, 2014. Total deposits were $5.90 billion at March 31, 2015 compared to $5.42 billion at December 31, 2014. Total assets were $7.51 billion at March 31, 2015 compared to $7.40 billion at December 31, 2014.

On February 27, 2015, the Company acquired all the deposits and substantially all the assets of Doral Florida through an alliance agreement with Banco Popular of Puerto Rico ("Popular") who was the successful lead bidder with the Federal Deposit Insurance Corporation ("FDIC") on the failed Doral Bank of San Juan, Puerto Rico. The Doral Florida acquisition provided approximately $37.9 million in total loans after $4.3 million of loan discounts and approximately $466.3 million in deposits.

During the first quarter of 2015, the five-year loss share agreements on the commercial real estate and commercial and industrial loans acquired through the FDIC-assisted acquisitions of Old Southern and Key West concluded. As a result, $56.3 million of these loans including their associated discounts previously classified as covered loans have migrated to non-covered loans status.

From December 31, 2014 to March 31, 2015, the Company had $112.7 million growth in non-covered loans. Excluding the loans acquired from Doral Florida and the migration of loans from covered to non-covered status, the Company produced approximately $18.5 million of organic non-covered loan growth since December 31, 2014.

Non-performing non-covered loans were $37.5 million as of March 31, 2015, of which $15.2 million were located in Florida. Non-performing non-covered loans as a percent of total non-covered loans were 0.76% as of March 31, 2015 compared to 0.82% as of December 31, 2014. Non-performing non-covered assets were $54.9 million as of March 31, 2015, of which $18.1 million were located in Florida. Non-performing non-covered assets as a percent of total non-covered assets were 0.75% as of March 31, 2015 compared to 0.79% as of December 31, 2014.

The Company's allowance for loan losses for non-covered loans was $52.7 million at March 31, 2015, or 1.07% of total non-covered loans, compared to $52.5 million, or 1.09% of total non-covered loans, at December 31, 2014. As of March 31, 2015 and December 31, 2014, 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 3.70% and 3.88%, respectively. This decrease is the result of projected credit improvement on the acquired impaired loans. As of March 31, 2015 and December 31, 2014, the Company's allowance for loan losses for non-covered loans was 141% and 133% of its total non-performing non-covered loans, respectively.

Stockholders' equity was $1.04 billion at March 31, 2015 compared to $1.02 billion at December 31, 2014, an increase of $24.3 million. Book value per common share was $15.38 at March 31, 2015 compared to $15.03 at December 31, 2014. Tangible book value per common share was $10.30 at March 31, 2015 compared to $9.90 December 31, 2014 for an increase of 4.0%.

Branches

In an effort to achieve efficiencies primarily from the acquisitions prior to 2015, the Company closed one Florida location during the first quarter of 2015 and has plans to close one Arkansas and one Florida location during the second quarter of 2015. The Company currently has 82 branches in Arkansas, 60 branches in Florida, 7 branches in Alabama and has plans to open a loan production office in New York City.

Conference Call

Management will conduct a conference call to review this information at 1:00 p.m. CT (2:00 ET) on Thursday, April 16, 2015. 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: 10062460, which will be available until April 23, 2015 at 10:59 p.m. CT (11:59 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, 2014 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, South Alabama and has plans to open a loan production office in New York City. 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)
 
   Mar. 31,   Dec. 31,   Sep. 30,   Jun. 30,   Mar. 31, 
(In thousands)   2015   2014   2014   2014   2014 
           
ASSETS          
           
Cash and due from banks   $ 115,448  $ 105,438  $ 109,067  $ 122,167  $ 124,662
Interest-bearing deposits with other banks   82,123  7,090  28,416  21,385  89,897
Cash and cash equivalents   197,571  112,528  137,483  143,552  214,559
Federal funds sold   6,100  250  44,275  850  22,925
Investment securities - available-for-sale   1,069,745  1,067,287  1,067,617  1,122,803  1,175,827
Investment securities - held-to-maturity   344,518  356,790  296,036  205,566  132,363
Loans receivable not covered by loss share   4,929,989  4,817,314  4,583,015  4,133,109  4,126,564
Loans receivable covered by FDIC loss share   169,460  240,188  250,970  263,157  270,641
Allowance for loan losses   (56,526)  (55,011)  (52,844)  (51,173)  (48,991)
Loans receivable, net   5,042,923  5,002,491  4,781,141  4,345,093  4,348,214
Bank premises and equipment, net   209,326  206,912  211,726  196,194  196,392
Foreclosed assets held for sale not covered by loss share   17,402  16,951  19,367  20,960  23,484
Foreclosed assets held for sale covered by FDIC loss share   6,309  7,871  13,513  17,196  20,201
FDIC indemnification asset   19,435  28,409  42,104  56,626  73,348
Cash value of life insurance   74,722  74,444  70,913  64,066  63,787
Accrued interest receivable   23,542  24,075  23,366  20,847  21,865
Deferred tax asset, net   59,594  65,227  68,070  73,151  82,886
Goodwill   322,728  325,423  313,320  301,736  301,736
Core deposit and other intangibles   20,916  20,925  21,004  19,984  21,131
Other assets   99,143  93,689  86,436  77,516  82,058
Total assets   $ 7,513,974  $ 7,403,272  $ 7,196,371  $ 6,666,140  $ 6,780,776
           
LIABILITIES AND STOCKHOLDERS' EQUITY          
           
Liabilities          
Deposits:           
Demand and non-interest-bearing   $ 1,328,689  $ 1,203,306  $ 1,170,441  $ 1,129,073  $ 1,057,148
Savings and interest-bearing transaction accounts   3,120,803  2,974,850  2,830,829  2,756,060  2,827,787
Time deposits   1,452,733  1,245,815  1,276,001  1,306,876  1,453,575
Total deposits   5,902,225  5,423,971  5,277,271  5,192,009  5,338,510
Federal funds purchased   --   --   --   --   -- 
Securities sold under agreements to repurchase   178,615  176,465  160,895  144,602  137,524
FHLB borrowed funds   277,477  697,957  713,553  349,110  354,935
Accrued interest payable and other liabilities   55,268  28,761  25,145  22,358  20,113
Subordinated debentures   60,826  60,826  60,826  60,826  60,826
Total liabilities   6,474,411  6,387,980  6,237,690  5,768,905  5,911,908
           
Stockholders' equity           
Common stock   676  676  665  651  651
Capital surplus   779,856  781,328  749,573  709,516  708,868
Retained earnings   248,951  226,279  203,107  182,382  158,838
Accumulated other comprehensive income (loss)   10,080  7,009  5,336  4,686  511
Total stockholders' equity   1,039,563  1,015,292  958,681  897,235  868,868
Total liabilities and stockholders' equity   $ 7,513,974  $ 7,403,272  $ 7,196,371  $ 6,666,140  $ 6,780,776
 
Home BancShares, Inc. 
Consolidated Statements of Income 
(Unaudited) 
 
   Quarter Ended   Three Months Ended 
   Mar. 31,   Dec. 31,   Sep. 30,   Jun. 30,   Mar. 31,   Mar. 31,   Mar. 31, 
(In thousands)   2015   2014   2014   2014   2014   2015   2014 
               
               
Interest income               
Loans   $ 75,487  $ 80,011  $ 75,917  $ 75,404  $ 75,013  $ 75,487  $ 75,013
Investment securities               
Taxable   5,543  5,168  4,905  4,762  4,470  5,543  4,470
Tax-exempt   2,752  2,843  2,552  2,379  2,317  2,752  2,317
Deposits - other banks   91  24  20  29  24  91  24
Federal funds sold   8  15  7  12  16  8  16
               
Total interest income   83,881  88,061  83,401  82,586  81,840  83,881  81,840
               
Interest expense               
Interest on deposits   3,258  3,074  3,243  3,095  3,384  3,258  3,384
Federal funds purchased   1  1  2  --   --   1  -- 
FHLB borrowed funds   1,050  1,108  1,035  952  946  1,050  946
Securities sold under agreements to repurchase   172  181  186  168  182  172  182
Subordinated debentures   329  327  330  328  328  329  328
               
Total interest expense   4,810  4,691  4,796  4,543  4,840  4,810  4,840
               
Net interest income   79,071  83,370  78,605  78,043  77,000  79,071  77,000
Provision for loan losses   3,787  5,370  4,241  6,115  6,938  3,787  6,938
Net interest income after provision for loan losses   75,284  78,000  74,364  71,928  70,062  75,284  70,062
               
Non-interest income               
Service charges on deposit accounts   5,418  6,143  6,275  6,193  5,911  5,418  5,911
Other service charges and fees   6,216  6,273  5,977  5,978  5,686  6,216  5,686
Trust fees   432  313  306  323  436  432  436
Mortgage lending income   1,932  2,341  1,901  1,801  1,513  1,932  1,513
Insurance commissions   567  977  984  934  1,416  567  1,416
Income from title services   34  60  59  53  50  34  50
Increase in cash value of life insurance   308  319  322  281  288  308  288
Dividends from FHLB, FRB, Bankers' bank & other   415  405  389  501  316  415  316
Gain on acquisitions   1,635  --   --   --   --   1,635  -- 
Gain on sale of SBA loans   --   --   183  --   --   --   -- 
Gain (loss) on sale of premises & equipment, net   8  (97)  (35)  445  9  8  9
Gain (loss) on OREO, net   493  264  529  859  539  493  539
Gain (loss) on securities, net   4  --   --   --   --   4  -- 
FDIC indemnification accretion/(amortization), net   (3,956)  (7,439)  (6,947)  (6,622)  (4,744)  (3,956)  (4,744)
Other income   1,164  652  888  793  761  1,164  761
               
Total non-interest income   14,670  10,211  10,831  11,539  12,181  14,670  12,181
               
Non-interest expense               
Salaries and employee benefits   19,390  19,911  19,368  18,813  18,933  19,390  18,933
Occupancy and equipment   6,049  6,320  6,234  6,251  6,226  6,049  6,226
Data processing expense   2,419  1,842  1,801  1,793  1,793  2,419  1,793
Other operating expenses   12,855  13,076  15,414  11,763  12,405  12,855  12,405
               
Total non-interest expense   40,713  41,149  42,817  38,620  39,357  40,713  39,357
               
Income before income taxes   49,241  47,062  42,378  44,847  42,886  49,241  42,886
Income tax expense   18,122  17,136  15,007  16,418  15,549  18,122  15,549
Net income   $ 31,119  $ 29,926  $ 27,371  $ 28,429  $ 27,337  $ 31,119  $ 27,337
 
Home BancShares, Inc. 
Selected Financial Information 
(Unaudited) 
 
   Quarter Ended   Three Months Ended 
(Dollars and shares in thousands,   Mar. 31,   Dec. 31,   Sep. 30,   Jun. 30,   Mar. 31,   Mar. 31,   Mar. 31, 
except per share data)   2015   2014   2014   2014   2014   2015   2014 
               
               
PER SHARE DATA              
               
Diluted earnings per common share   $ 0.46  $ 0.44  $ 0.41  $ 0.43  $ 0.42  $ 0.46  $ 0.42
Diluted earnings per common share excluding intangible amortization   0.47  0.46  0.42  0.44  0.43  0.47  0.43
Basic earnings per common share   0.46  0.44  0.41  0.44  0.42  0.46  0.42
Dividends per share - common   0.125  0.100  0.100  0.075  0.075  0.125  0.075
Book value per common share   15.38  15.03  14.42  13.77  13.34  15.38  13.34
Tangible book value per common share   10.30  9.90  9.39  8.83  8.38  10.30  8.38
               
STOCK INFORMATION              
               
Average common shares outstanding   67,589  67,291  66,223  65,140  65,123  67,589  65,123
Average diluted shares outstanding   67,923  67,653  66,616  65,545  65,511  67,923  65,511
End of period common shares outstanding   67,577  67,571  66,483  65,142  65,135  67,577  65,135
               
ANNUALIZED PERFORMANCE METRICS              
               
Return on average assets  1.67% 1.62% 1.56% 1.70% 1.64% 1.67% 1.64%
Return on average assets excluding intangible amortization  1.79% 1.74% 1.68% 1.83% 1.77% 1.79% 1.77%
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)  3.04% 3.13% 3.08% 3.27% 3.26% 3.04% 3.26%
Return on average common equity  12.33% 11.96% 11.58% 12.96% 13.00% 12.33% 13.00%
Return on average tangible common equity excluding intangible amortization  18.99% 18.72% 18.46% 20.94% 21.48% 18.99% 21.48%
Efficiency ratio  41.41% 41.87% 45.70% 41.09% 42.07% 41.41% 42.07%
Core efficiency ratio  40.84% 40.15% 41.88% 41.56% 41.39% 40.84% 41.39%
Net interest margin - FTE  4.94% 5.26% 5.26% 5.50% 5.48% 4.94% 5.48%
Fully taxable equivalent adjustment   $ 1,855  $ 1,911  $ 1,728  $ 1,624  $ 1,591  $ 1,855  $ 1,591
Total revenue   98,551  98,272  94,232  94,125  94,021  98,551  94,021
               
EARNINGS EXCLUDING              
INTANGIBLE AMORTIZATION              
               
GAAP net income available to common shareholders   $ 31,119  $ 29,926  $ 27,371  $ 28,429  $ 27,337  $ 31,119  $ 27,337
Intangible amortization after-tax   686  707  701  697  709  686  709
Earnings excluding intangible amortization   $ 31,805  $ 30,633  $ 28,072  $ 29,126  $ 28,046  $ 31,805  $ 28,046
               
GAAP diluted earnings per share   $ 0.46  $ 0.44  $ 0.41  $ 0.43  $ 0.42  $ 0.46  $ 0.42
Intangible amortization after-tax   0.01  0.02  0.01  0.01  0.01  0.01  0.01
Diluted earnings per share excluding intangible amortization   $ 0.47  $ 0.46  $ 0.42  $ 0.44  $ 0.43  $ 0.47  $ 0.43
               
OTHER OPERATING EXPENSES              
               
Advertising   $ 779  $ 792  $ 673  $ 581  $ 522  $ 779  $ 522
Merger and acquisition expenses   1,417  1,711  3,772  106  849  1,417  849
Amortization of intangibles   1,129  1,163  1,153  1,147  1,167  1,129  1,167
Electronic banking expense   1,232  1,351  1,307  1,312  1,338  1,232  1,338
Directors' fees   295  243  236  206  227  295  227
Due from bank service charges   215  199  200  205  199  215  199
FDIC and state assessment   1,396  1,144  972  1,058  1,114  1,396  1,114
Insurance   666  685  657  582  614  666  614
Legal and accounting   447  666  510  419  417  447  417
Other professional fees   488  394  716  583  507  488  507
Operating supplies   434  473  468  515  472  434  472
Postage   309  329  323  327  352  309  352
Telephone   504  503  548  463  454  504  454
Other expense   3,544  3,423  3,879  4,259  4,173  3,544  4,173
               
Total other operating expenses   $ 12,855  $ 13,076  $ 15,414  $ 11,763  $ 12,405  $ 12,855  $ 12,405
 
Home BancShares, Inc. 
Selected Financial Information 
(Unaudited) 
 
   Mar. 31,   Dec. 31,   Sep. 30,   Jun. 30,   Mar. 31, 
(Dollars in thousands)   2015   2014   2014   2014   2014 
           
BALANCE SHEET RATIOS          
           
Total loans to total deposits  86.40% 93.24% 91.60% 84.67% 82.37%
Common equity to assets  13.8% 13.7% 13.3% 13.5% 12.8%
Tangible common equity to tangible assets  9.7% 9.5% 9.1% 9.1% 8.5%
           
ALLOWANCE FOR LOAN LOSSES          
           
Non-Covered           
Balance, beginning of period   $ 52,471  $ 50,695  $ 48,248  $ 44,024  $ 39,022
Loans charged off   3,150  3,811  2,544  2,526  2,424
Recoveries of loans previously charged off   541  1,121  750  635  488
Net loans (recovered)/charged off   2,609  2,690  1,794  1,891  1,936
Provision for loan losses   2,869  4,466  4,241  6,115  6,938
Balance, end of period   $ 52,731  $ 52,471  $ 50,695  $ 48,248  $ 44,024
           
Discount for credit losses on non-covered loans acquired   134,699  139,720  148,172  157,705  164,324
Net (recoveries) charge-offs on loans not covered by loss share to average non-covered loans  0.22% 0.23% 0.16% 0.18% 0.19%
Allowance for loan losses for non-covered loans to total non-covered loans  1.07% 1.09% 1.11% 1.17% 1.07%
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  3.70% 3.88% 4.20% 4.80% 4.86%
           
Covered          
Balance, beginning of period   $ 2,540  $ 2,149  $ 2,925  $ 4,967  $ 4,793
Loans charged off   772  858  863  1,051  -- 
Recoveries of loans previously charged off   265  345  87  128  174
Net loans charged off/(recovered)   507  513  776  923  (174)
Provision for loan losses forecasted outside of loss share   (295)  904  --   280  -- 
Provision for loan losses before benefit attributable to FDIC loss share agreements   2,057  --   --   (1,399)  -- 
Benefit attributable to FDIC loss share agreements   (844)  --   --   1,119  -- 
Net provision for loan losses   918  904  --   --   -- 
Increase (decrease) in FDIC indemnification asset   844  --   --   (1,119)  -- 
Balance, end of period   $ 3,795  $ 2,540  $ 2,149  $ 2,925  $ 4,967
           
Total allowance for loan losses   $ 56,526  $ 55,011  $ 52,844  $ 51,173  $ 48,991
           
NON-PERFORMING ASSETS          
NOT COVERED BY LOSS SHARE          
           
Non-performing non-covered loans           
Non-accrual non-covered loans   $ 25,354  $ 24,691  $ 22,381  $ 21,900  $ 20,697
Non-covered loans past due 90 days or more   12,160  14,871  18,644  23,081  21,981
Total non-performing non-covered loans   37,514  39,562  41,025  44,981  42,678
Other non-performing non-covered assets           
Non-covered foreclosed assets held for sale, net   17,402  16,951  19,367  20,960  23,484
Other non-performing non-covered assets   --   --   --   10  47
Total other non-performing non-covered assets   17,402  16,951  19,367  20,970  23,531
Total non-performing non-covered assets   $ 54,916  $ 56,513  $ 60,392  $ 65,951  $ 66,209
           
Allowance for loan losses for non-covered loans to non-performing non-covered loans  140.56% 132.63% 123.57% 107.26% 103.15%
Non-performing non-covered loans to total non-covered loans  0.76% 0.82% 0.90% 1.09% 1.03%
Non-performing non-covered assets to total non-covered assets  0.75% 0.79% 0.88% 1.04% 1.03%
 
 Home BancShares, Inc. 
 Loan Information 
 (Unaudited) 
 
   Mar. 31,   Dec. 31,   Sep. 30,   Jun. 30,   Mar. 31, 
 (Dollars in thousands)   2015   2014   2014   2014   2014 
           
           
LOANS NOT COVERED BY LOSS SHARE          
           
Real estate           
Commercial real estate loans           
Non-farm/non-residential   $ 2,042,781  $ 1,987,890  $ 1,918,827  $ 1,733,029  $ 1,722,910
Construction/land development   733,564  700,139  660,107  603,216  566,205
Agricultural   82,985  72,211  78,243  64,409  74,775
Residential real estate loans           
Residential 1-4 family   976,719  963,990  935,547  887,097  890,981
Multifamily residential   274,515  250,222  251,726  218,615  206,348
Total real estate   4,110,564  3,974,452  3,844,450  3,506,366  3,461,219
Consumer   51,852  56,720  57,821  56,197  60,735
Commercial and industrial   641,411  670,124  547,706  447,459  491,525
Agricultural   58,317  48,833  64,875  56,852  44,017
Other   67,845  67,185  68,163  66,235  69,068
Loans receivable not covered by loss share   $ 4,929,989  $ 4,817,314  $ 4,583,015  $ 4,133,109  $ 4,126,564
           
           
           
LOANS COVERED BY LOSS SHARE          
           
Real estate           
Commercial real estate loans           
Non-farm/non-residential   $ 58,251  $ 93,979  $ 99,518  $ 107,171  $ 113,593
Construction/land development   25,495  39,946  42,713  44,763  45,381
Agricultural   875  943  1,039  1,145  1,184
Residential real estate loans           
Residential 1-4 family   76,758  87,309  90,088  91,706  92,918
Multifamily residential   1,421  8,617  8,263  10,002  10,043
Total real estate   162,800  230,794  241,621  254,787  263,119
Consumer   17  16  22  20  16
Commercial and industrial   5,887  8,651  8,295  7,368  6,440
Agricultural   --   --   --   --   -- 
Other   756  727  1,032  982  1,066
Loans receivable covered by loss share   $ 169,460  $ 240,188  $ 250,970  $ 263,157  $ 270,641
 
 Home BancShares, Inc. 
 Consolidated Net Interest Margin 
 (Unaudited) 
 
   Three Months Ended 
   March 31, 2015   December 31, 2014 
   Average   Income/   Yield/   Average   Income/   Yield/ 
(Dollars in thousands)   Balance   Expense   Rate   Balance   Expense   Rate 
             
             
ASSETS            
Earning assets             
Interest-bearing balances due from banks   $ 151,693  $ 91 0.24%  $ 41,048  $ 24 0.23%
Federal funds sold   15,290  8 0.21%  27,792  15 0.21%
Investment securities - taxable   1,081,613  5,543 2.08%  1,076,415  5,168 1.90%
Investment securities - non-taxable - FTE   327,984  4,504 5.57%  326,873  4,650 5.64%
Loans receivable - FTE   5,068,580  75,590 6.05%  4,955,990  80,114 6.41%
Total interest-earning assets   6,645,160  85,736 5.23%  6,428,118  89,971 5.55%
Non-earning assets   896,648      917,892    
Total assets   $ 7,541,808      $ 7,346,010    
             
LIABILITIES AND SHAREHOLDERS' EQUITY            
Liabilities             
Interest-bearing liabilities             
Savings and interest-bearing transaction accounts   $ 3,040,876  $ 1,474 0.20%  $ 2,926,471  $ 1,396 0.19%
Time deposits   1,335,984  1,784 0.54%  1,272,433  1,678 0.52%
Total interest-bearing deposits   4,376,860  3,258 0.30%  4,198,904  3,074 0.29%
Federal funds purchased   1,125  1 0.36%  824  1 0.48%
Securities sold under agreement to repurchase   179,561  172 0.39%  170,192  181 0.42%
FHLB borrowed funds   639,251  1,050 0.67%  695,085  1,108 0.63%
Subordinated debentures   60,826  329 2.19%  60,826  327 2.13%
Total interest-bearing liabilities   5,257,623  4,810 0.37%  5,125,831  4,691 0.36%
Non-interest bearing liabilities             
Non-interest bearing deposits  1,227,323      1,200,726    
Other liabilities   33,381      26,892    
Total liabilities   6,518,327      6,353,449    
Shareholders' equity   1,023,481      992,561    
Total liabilities and shareholders' equity   $ 7,541,808      $ 7,346,010    
Net interest spread      4.86%     5.19%
Net interest income and margin - FTE     $ 80,926 4.94%    $ 85,280 5.26%
 
Home BancShares, Inc. 
Consolidated Net Interest Margin 
(Unaudited) 
 
   Three Months Ended 
   March 31, 2015   March 31, 2014 
   Average   Income/   Yield/   Average   Income/   Yield/ 
(Dollars in thousands)   Balance   Expense   Rate   Balance   Expense   Rate 
             
             
ASSETS            
Earning assets             
Interest-bearing balances due from banks   $ 151,693  $ 91 0.24%  $ 63,018  $ 24 0.15%
Federal funds sold   15,290  8 0.21%  31,482  16 0.21%
Investment securities - taxable   1,081,613  5,543 2.08%  1,005,313  4,470 1.80%
Investment securities - non-taxable - FTE   327,984  4,504 5.57%  286,328  3,789 5.37%
Loans receivable - FTE   5,068,580  75,590 6.05%  4,427,994  75,132 6.88%
Total interest-earning assets   6,645,160  85,736 5.23%  5,814,135  83,431 5.82%
Non-earning assets   896,648      952,470    
Total assets   $ 7,541,808      $ 6,766,605    
             
LIABILITIES AND SHAREHOLDERS' EQUITY            
Liabilities             
Interest-bearing liabilities             
Savings and interest-bearing transaction accounts   $ 3,040,876  $ 1,474 0.20%  $ 2,785,216  $ 1,279 0.19%
Time deposits   1,335,984  1,784 0.54%  1,528,079  2,105 0.56%
Total interest-bearing deposits   4,376,860  3,258 0.30%  4,313,295  3,384 0.32%
Federal funds purchased   1,125  1 0.36%  508  --  0.00%
Securities sold under agreement to repurchase   179,561  172 0.39%  149,352  182 0.49%
FHLB borrowed funds   639,251  1,050 0.67%  377,326  946 1.02%
Subordinated debentures   60,826  329 2.19%  60,826  328 2.19%
Total interest-bearing liabilities   5,257,623  4,810 0.37%  4,901,307  4,840 0.40%
Non-interest bearing liabilities             
Non-interest bearing deposits  1,227,323      1,003,495    
Other liabilities   33,381      8,825    
Total liabilities   6,518,327      5,913,627    
Shareholders' equity   1,023,481      852,978    
Total liabilities and shareholders' equity   $ 7,541,808      $ 6,766,605    
Net interest spread      4.86%     5.42%
Net interest income and margin - FTE     $ 80,926 4.94%    $ 78,591 5.48%


            

Contact Data