Home BancShares, Inc. Announces Record Quarterly Earnings of $33.9 Million Plus Record Quarterly Organic Loan Growth of $279.9 Million


CONWAY, Ark., July 16, 2015 (GLOBE NEWSWIRE) -- Home BancShares, Inc. (NASDAQ:HOMB), parent company of Centennial Bank, today announced a record quarterly profit of $33.9 million, or $0.50 diluted earnings per share for the second quarter of 2015 compared to $28.4 million or $0.43 diluted earnings per share for the same quarter in 2014. The Company increased its second quarter earnings by $5.5 million or 19.3% for the three months ended June 30, 2015 compared to the same period of the previous year. Additionally, the Company produced record quarterly organic non-covered loan growth of $279.9 million during the second quarter of 2015.

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 second quarter of 2015 was $0.51 compared to $0.44 diluted earnings per share excluding intangible amortization for the same period in 2014.

"I'm pleased to report the non-covered loan portfolio has increased $569.0 million since the first quarter. Excluding the acquisition of $289.1 million of national commercial real estate loans, our momentum for generating non-covered organic loan growth was great this quarter, growing non-covered loans organically by a record $279.9 million," said John Allison, Chairman. "As a result of our strong capital position, we are adequately prepared to continue entertaining strategic opportunities in areas within and surrounding our existing footprint and supporting loan growth in our legacy organization."

"For the seventeenth consecutive quarter, the second quarter of 2015 has become the most profitable quarter in the Company's history," said Randy Sims, Home BancShares, Inc. Chief Executive Officer. "Not only did the Company report an outstanding $2.8 million or 9.0% increase from our previously reported record earnings, but we also reported record results for diluted earnings per share of $0.50 per share and core efficiency ratio of 40.30%. Additionally, on July 11, 2015, we completed the systems conversion of Doral Florida and now can speed up the process of improving the financial metrics to maximize returns to our shareholders."

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 second quarter 2015 impairment testing, no pools were determined to have a material projected credit improvement. There have been no projected credit improvements since the third quarter of 2014 testing. As a result, there was only a $59,000 decline of recognized accretion yield from the first quarter of 2015 to the second quarter of 2015. Consequently, yields on loans and net interest margin for the quarter just ended are relatively comparable to the first quarter of 2015.

Net interest income for the second quarter of 2015 increased 9.5% to $85.4 million from $78.0 million during the second quarter of 2014. For the second quarter of 2015, the effective yield on non-covered loans and covered loans was 5.63% and 18.40%, respectively. Net interest margin, on a fully taxable equivalent basis, was 5.00% for the quarter just ended.

The Company experienced an $814,000 decrease in the provision for loan losses for non-covered loans during the second 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 offset by provisioning for second quarter 2015 organic loan growth. 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 $17.0 million of non-interest income for the second quarter of 2015, compared to $11.5 million for the second quarter of 2014. The most important components of the second quarter non-interest income were $6.5 million from other service charges and fees, $6.1 million from service charges on deposits accounts, $3.0 million from mortgage lending income, $1.4 million from other income, $1.2 million from trust fees (includes a $788,000 one-time receipt of trust fees), $640,000 from insurance commissions offset by the $2.2 million of net amortization on the FDIC indemnification asset.

As a result of the recognized credit improvements in prior years, the Company has been decreasing 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 $1.8 million decline of FDIC indemnification amortization from the first quarter of 2015 to the second quarter of 2015. 

Non-interest expense for the second quarter of 2015 was $43.3 million compared to $38.6 million for the second quarter of 2014. This increase is primarily associated with the establishment of the Centennial Commercial Finance Group (Centennial CFG) in New York City. For the second quarter of 2015, our core efficiency ratio was 40.30% which is improved from the 41.56% reported for second quarter of 2014.

Financial Condition

Total non-covered loans were $5.50 billion at June 30, 2015 compared to $4.82 billion at December 31, 2014. Total covered loans were $159.9 million at June 30, 2015 compared to $240.2 million at December 31, 2014.  Total deposits were $5.88 billion at June 30, 2015 compared to $5.42 billion at December 31, 2014.  Total assets were $8.07 billion at June 30, 2015 compared to $7.40 billion at December 31, 2014.

Since the first quarter of 2015, non-covered loans increased $569.0 million. On April 1, 2015, the Company acquired a pool of national commercial real estate loans from J.C. Flowers & Co. LLC totaling approximately $289.1 million. The Company produced approximately $279.9 million of organic non-covered loan growth since March 31, 2015, of which $223.7 million is associated with loan originations in the legacy footprint with the remaining $56.2 million being associated with Centennial CFG.

Non-performing non-covered loans were $39.9 million as of June 30, 2015, of which $25.6 million, $13.6 million and $686,000 were located in Arkansas, Florida and Alabama, respectively. Non-performing non-covered loans as a percent of total non-covered loans were 0.73% as of June 30, 2015 compared to 0.82% as of December 31, 2014.  Non-performing non-covered assets were $56.4 million as of June 30, 2015, of which $37.5 million, $18.2 million and $701,000 were located in Arkansas, Florida and Alabama, respectively. Non-performing non-covered assets as a percent of total non-covered assets were 0.71% as of June 30, 2015 compared to 0.79% as of December 31, 2014.

The Company's allowance for loan losses for non-covered loans was $55.9 million at June 30, 2015, or 1.02% of total non-covered loans, compared to $52.5 million, or 1.09% of total non-covered loans, at December 31, 2014.  As of June 30, 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 3.33% and 3.88%, respectively. This decrease is primarily the result of the increase in non-covered loans during 2015 plus projected credit improvement on the acquired impaired loans. As of June 30, 2015 and December 31, 2014, the Company's allowance for loan losses for non-covered loans was 140% and 133% of its total non-performing non-covered loans, respectively.

Stockholders' equity was $1.06 billion at June 30, 2015 compared to $1.02 billion at December 31, 2014, an increase of $46.4 million. Book value per common share was $15.67 at June 30, 2015 compared to $15.03 at December 31, 2014.  Tangible book value per common share was $10.61 at June 30, 2015 compared to $9.90 December 31, 2014 for an annualized increase of 14.5%.

Branches

In an effort to achieve efficiencies primarily from the acquisitions prior to 2015, the Company closed one Arkansas location during the second quarter of 2015 and has plans to close two Arkansas, one Alabama and two Florida locations during the third quarter of 2015. The Company currently has 82 branches in Arkansas, 59 branches in Florida, 7 branches in Alabama and has opened 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, July 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: 10067277, which will be available until July 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 (the "SEC") on February 27, 2015, and in its Registration Statement on Form S-4 filed with the SEC on July 2, 2015.

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 opened 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)
           
   Jun. 30,   Mar. 31,   Dec. 31,   Sep. 30,   Jun. 30, 
(In thousands)   2015  2015  2014  2014  2014
           
ASSETS          
           
Cash and due from banks   $ 116,682  $ 115,448  $ 105,438  $ 109,067  $ 122,167
Interest-bearing deposits with other banks   87,729  82,123  7,090  28,416  21,385
Cash and cash equivalents   204,411  197,571  112,528  137,483  143,552
Federal funds sold   --  6,100  250  44,275  850
Investment securities - available-for-sale   1,080,000  1,069,745  1,067,287  1,067,617  1,122,803
Investment securities - held-to-maturity   336,993  344,518  356,790  296,036  205,566
Loans receivable not covered by loss share   5,499,028  4,929,989  4,817,314  4,583,015  4,133,109
Loans receivable covered by FDIC loss share   159,891  169,460  240,188  250,970  263,157
Allowance for loan losses   (60,258)  (56,526)  (55,011)  (52,844)  (51,173)
Loans receivable, net   5,598,661  5,042,923  5,002,491  4,781,141  4,345,093
Bank premises and equipment, net   209,425  209,326  206,912  211,726  196,194
Foreclosed assets held for sale not covered by loss share   16,539  17,402  16,951  19,367  20,960
Foreclosed assets held for sale covered by FDIC loss share   4,472  6,309  7,871  13,513  17,196
FDIC indemnification asset   15,874  19,435  28,409  42,104  56,626
Cash value of life insurance   75,015  74,722  74,444  70,913  64,066
Accrued interest receivable   24,447  23,542  24,075  23,366  20,847
Deferred tax asset, net   62,088  59,594  65,227  68,070  73,151
Goodwill   322,728  322,728  325,423  313,320  301,736
Core deposit and other intangibles   19,816  20,916  20,925  21,004  19,984
Other assets   103,913  99,143  93,689  86,436  77,516
Total assets   $ 8,074,382  $ 7,513,974  $ 7,403,272  $ 7,196,371  $ 6,666,140
           
LIABILITIES AND STOCKHOLDERS' EQUITY          
           
Liabilities          
Deposits:           
Demand and non-interest-bearing   $ 1,406,051  $ 1,328,689  $ 1,203,306  $ 1,170,441  $ 1,129,073
Savings and interest-bearing transaction accounts   3,099,522  3,120,803  2,974,850  2,830,829  2,756,060
Time deposits     1,372,463  1,452,733  1,245,815  1,276,001  1,306,876
Total deposits   5,878,036  5,902,225  5,423,971  5,277,271  5,192,009
Federal funds purchased   --  --  --  --  --
Securities sold under agreements to repurchase   150,746  178,615  176,465  160,895  144,602
FHLB borrowed funds   866,907  277,477  697,957  713,553  349,110
Accrued interest payable and other liabilities   56,166  55,268  28,761  25,145  22,358
Subordinated debentures     60,826  60,826  60,826  60,826  60,826
Total liabilities   7,012,681  6,474,411  6,387,980  6,237,690  5,768,905
           
Stockholders' equity           
Common stock   677  676  676  665  651
Capital surplus   780,731  779,856  781,328  749,573  709,516
Retained earnings   274,409  248,951  226,279  203,107  182,382
Accumulated other comprehensive income   5,884  10,080  7,009  5,336  4,686
Total stockholders' equity   1,061,701  1,039,563  1,015,292  958,681  897,235
Total liabilities and stockholders' equity   $ 8,074,382  $ 7,513,974  $ 7,403,272  $ 7,196,371  $ 6,666,140
               
Home BancShares, Inc. 
Consolidated Statements of Income 
(Unaudited) 
               
   Quarter Ended   Six Months Ended 
   Jun. 30,   Mar. 31,   Dec. 31,   Sep. 30,   Jun. 30,   Jun. 30,   Jun. 30, 
(In thousands)   2015   2015   2014   2014   2014   2015   2014 
               
               
Interest income               
Loans   $ 82,360  $ 75,487  $ 80,011  $ 75,917  $ 75,404  $ 157,847  $ 150,417
Investment securities               
Taxable   5,130  5,543  5,168  4,905  4,762  10,673  9,232
Tax-exempt   2,774  2,752  2,843  2,552  2,379  5,526  4,696
Deposits - other banks   44  91  24  20  29  135  53
Federal funds sold   3  8  15  7  12  11  28
               
Total interest income   90,311  83,881  88,061  83,401  82,586  174,192  164,426
               
Interest expense               
Interest on deposits   3,311  3,258  3,074  3,243  3,095  6,569  6,479
Federal funds purchased   1  1  1  2  --  2  --
FHLB borrowed funds   1,053  1,050  1,108  1,035  952  2,103  1,898
Securities sold under agreements to repurchase   163  172  181  186  168  335  350
Subordinated debentures   334  329  327  330  328  663  656
               
Total interest expense   4,862  4,810  4,691  4,796  4,543  9,672  9,383
               
Net interest income   85,449  79,071  83,370  78,605  78,043  164,520  155,043
Provision for loan losses   5,381  3,787  5,370  4,241  6,115  9,168  13,053
Net interest income after provision for loan losses   80,068  75,284  78,000  74,364  71,928  155,352  141,990
               
Non-interest income               
Service charges on deposit accounts   6,056  5,418  6,143  6,275  6,193  11,474  12,104
Other service charges and fees   6,499  6,216  6,273  5,977  5,978  12,715  11,664
Trust fees   1,186  432  313  306  323  1,618  759
Mortgage lending income   2,955  1,932  2,341  1,901  1,801  4,887  3,314
Insurance commissions   640  567  977  984  934  1,207  2,350
Income from title services   36  34  60  59  53  70  103
Increase in cash value of life insurance   295  308  319  322  281  603  569
Dividends from FHLB, FRB, Bankers' bank & other   419  415  405  389  501  834  817
Gain on acquisitions   --  1,635  --  --  --  1,635  --
Gain on sale of SBA loans   --  --  --  183  --  --  --
Gain (loss) on sale of premises & equipment, net   21  8  (97)  (35)  445  29  454
Gain (loss) on OREO, net   (263)  493  264  529  859  230  1,398
Gain (loss) on securities, net   --  4  --  --  --  4  --
FDIC indemnification accretion/(amortization), net   (2,202)  (3,956)  (7,439)  (6,947)  (6,622)  (6,158)  (11,366)
Other income   1,385  1,164  652  888  793  2,549  1,554
               
Total non-interest income   17,027  14,670  10,211  10,831  11,539  31,697  23,720
               
Non-interest expense               
Salaries and employee benefits   22,056  19,390  19,911  19,368  18,813  41,446  37,746
Occupancy and equipment   6,678  6,049  6,320  6,234  6,251  12,727  12,477
Data processing expense   3,063  2,419  1,842  1,801  1,793  5,482  3,586
Other operating expenses   11,453  12,855  13,076  15,414  11,763  24,308  24,168
               
Total non-interest expense   43,250  40,713  41,149  42,817  38,620  83,963  77,977
               
Income before income taxes   53,845  49,241  47,062  42,378  44,847  103,086  87,733
Income tax expense   19,939  18,122  17,136  15,007  16,418  38,061  31,967
Net income   $ 33,906  $ 31,119  $ 29,926  $ 27,371  $ 28,429  $ 65,025  $ 55,766
               
Home BancShares, Inc.
Selected Financial Information
(Unaudited)
               
   Quarter Ended   Six Months Ended 
(Dollars and shares in thousands,   Jun. 30,   Mar. 31,   Dec. 31,   Sep. 30,   Jun. 30,   Jun. 30,   Jun. 30, 
except per share data)   2015   2015   2014   2014   2014   2015   2014 
               
               
PER SHARE DATA              
               
Diluted earnings per common share   $ 0.50  $ 0.46  $ 0.44  $ 0.41  $ 0.43  $ 0.96  $ 0.85
Diluted earnings per common share excluding intangible amortization   0.51  0.47  0.46  0.42  0.44  0.98  0.87
Basic earnings per common share   0.50  0.46  0.44  0.41  0.44  0.96  0.86
Dividends per share - common   0.125  0.125  0.100  0.100  0.075  0.250  0.150
Book value per common share   15.67  15.38  15.03  14.42  13.77  15.67  13.77
Tangible book value per common share   10.61  10.30  9.90  9.39  8.83  10.61  8.83
               
STOCK INFORMATION              
               
Average common shares outstanding   67,632  67,589  67,291  66,223  65,140  67,611  65,131
Average diluted shares outstanding   67,915  67,923  67,653  66,616  65,545  67,912  65,523
End of period common shares outstanding   67,774  67,577  67,571  66,483  65,142  67,774  65,142
               
ANNUALIZED PERFORMANCE METRICS              
               
Return on average assets  1.72% 1.67% 1.62% 1.56% 1.70% 1.70% 1.67%
Return on average assets excluding intangible amortization  1.83% 1.79% 1.74% 1.68% 1.83% 1.81% 1.80%
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)  3.20% 3.04% 3.13% 3.08% 3.27% 3.12% 3.27%
Return on average common equity  12.98% 12.33% 11.96% 11.58% 12.96% 12.66% 12.98%
Return on average tangible common equity excluding intangible amortization  19.68% 18.99% 18.72% 18.46% 20.94% 19.34% 21.20%
Efficiency ratio  40.39% 41.41% 41.87% 45.70% 41.09% 40.88% 41.58%
Core efficiency ratio  40.30% 40.84% 40.15% 41.88% 41.56% 40.55% 41.48%
Net interest margin - FTE  5.00% 4.94% 5.26% 5.26% 5.50% 4.97% 5.49%
Fully taxable equivalent adjustment   $ 1,879  $ 1,855  $ 1,911  $ 1,728  $ 1,624  $ 3,734  $ 3,215
Total revenue   107,338  98,551  98,272  94,232  94,125  205,889  188,146
               
EARNINGS EXCLUDING              
INTANGIBLE AMORTIZATION              
               
GAAP net income available to common shareholders   $ 33,906  $ 31,119  $ 29,926  $ 27,371  $ 28,429  $ 65,025  $ 55,766
Intangible amortization after-tax   669  686  707  701  697  1,355  1,406
Earnings excluding intangible amortization   $ 34,575  $ 31,805  $ 30,633  $ 28,072  $ 29,126  $ 66,380  $ 57,172
               
GAAP diluted earnings per share   $ 0.50  $ 0.46  $ 0.44  $ 0.41  $ 0.43  $ 0.96  $ 0.85
Intangible amortization after-tax   0.01  0.01  0.02  0.01  0.01  0.02  0.02
Diluted earnings per share excluding intangible amortization   $ 0.51  $ 0.47  $ 0.46  $ 0.42  $ 0.44  $ 0.98  $ 0.87
               
OTHER OPERATING EXPENSES              
               
Advertising   $ 657  $ 779  $ 792  $ 673  $ 581  $ 1,436  $ 1,103
Merger and acquisition expenses   --  1,417  1,711  3,772  106  1,417  955
Amortization of intangibles   1,100  1,129  1,163  1,153  1,147  2,229  2,314
Electronic banking expense   1,299  1,232  1,351  1,307  1,312  2,531  2,650
Directors' fees   281  295  243  236  206  576  433
Due from bank service charges   286  215  199  200  205  501  404
FDIC and state assessment   1,172  1,396  1,144  972  1,058  2,568  2,172
Insurance   617  666  685  657  582  1,283  1,196
Legal and accounting   706  447  666  510  419  1,153  836
Other professional fees   560  488  394  716  583  1,048  1,090
Operating supplies   509  434  473  468  515  943  987
Postage   295  309  329  323  327  604  679
Telephone   470  504  503  548  463  974  917
Other expense   3,501  3,544  3,423  3,879  4,259  7,045  8,432
               
Total other operating expenses   $ 11,453  $ 12,855  $ 13,076  $ 15,414  $ 11,763  $ 24,308  $ 24,168
           
Home BancShares, Inc.
Selected Financial Information
(Unaudited)
           
   Jun. 30,   Mar. 31,   Dec. 31,   Sep. 30,   Jun. 30, 
(Dollars in thousands)   2015   2015   2014   2014   2014 
           
BALANCE SHEET RATIOS          
           
Total loans to total deposits  96.27% 86.40% 93.24% 91.60% 84.67%
Common equity to assets  13.1% 13.8% 13.7% 13.3% 13.5%
Tangible common equity to tangible assets  9.3% 9.7% 9.5% 9.1% 9.1%
           
ALLOWANCE FOR LOAN LOSSES          
           
Non-Covered           
Balance, beginning of period   $ 52,731  $ 52,471  $ 50,695  $ 48,248  $ 44,024
Loans charged off   3,339  3,150  3,811  2,544  2,526
Recoveries of loans previously charged off   1,184  541  1,121  750  635
Net loans (recovered)/charged off   2,155  2,609  2,690  1,794  1,891
Provision for loan losses   5,301  2,869  4,466  4,241  6,115
Balance, end of period   $ 55,877  $ 52,731  $ 52,471  $ 50,695  $ 48,248
           
Discount for credit losses on non-covered loans acquired   131,746  134,699  139,720  148,172  157,705
Net (recoveries) charge-offs on loans not covered by loss share to average non-covered loans  0.16% 0.22% 0.23% 0.16% 0.18%
Allowance for loan losses for non-covered loans to total non-covered loans  1.02% 1.07% 1.09% 1.11% 1.17%
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  3.33% 3.70% 3.88% 4.20% 4.80%
           
Covered          
Balance, beginning of period   $ 3,795  $ 2,540  $ 2,149  $ 2,925  $ 4,967
Loans charged off   --  772  858  863  1,051
Recoveries of loans previously charged off   186  265  345  87  128
Net loans charged off/(recovered)   (186)  507  513  776  923
Provision for loan losses forecasted outside of loss share   1  (295)  904  --  280
Provision for loan losses before benefit attributable to FDIC loss share agreements   399  2,057  --  --  (1,399)
Benefit attributable to FDIC loss share agreements   (320)  (844)  --  --  1,119
Net provision for loan losses   80  918  904  --  --
Increase (decrease) in FDIC indemnificaton asset   320  844  --  --  (1,119)
Balance, end of period   $ 4,381  $ 3,795  $ 2,540  $ 2,149  $ 2,925
           
Total allowance for loan losses   $ 60,258  $ 56,526  $ 55,011  $ 52,844  $ 51,173
           
NON-PERFORMING ASSETS          
NOT COVERED BY LOSS SHARE          
           
Non-performing non-covered loans           
Non-accrual non-covered loans   $ 29,033  $ 25,354  $ 24,691  $ 22,381  $ 21,900
Non-covered loans past due 90 days or more   10,847  12,160  14,871  18,644  23,081
Total non-performing non-covered loans   39,880  37,514  39,562  41,025  44,981
Other non-performing non-covered assets           
Non-covered foreclosed assets held for sale, net   16,539  17,402  16,951  19,367  20,960
Other non-performing non-covered assets   12  --  --  --  10
Total other non-performing non-covered assets   16,551  17,402  16,951  19,367  20,970
Total non-performing non-covered assets   $ 56,431  $ 54,916  $ 56,513  $ 60,392  $ 65,951
           
Allowance for loan losses for non-covered loans to non-performing non-covered loans  140.11% 140.56% 132.63% 123.57% 107.26%
Non-performing non-covered loans to total non-covered loans  0.73% 0.76% 0.82% 0.90% 1.09%
Non-performing non-covered assets to total non-covered assets  0.71% 0.75% 0.79% 0.88% 1.04%
           
Home BancShares, Inc.
Loan Information
(Unaudited)
           
   Jun. 30,   Mar. 31,   Dec. 31,   Sep. 30,   Jun. 30, 
(Dollars in thousands)   2015   2015   2014   2014   2014 
           
LOANS NOT COVERED BY LOSS SHARE          
           
Real estate           
Commercial real estate loans           
Non-farm/non-residential   $ 2,477,688  $ 2,042,781  $ 1,987,890  $ 1,918,827  $ 1,733,029
Construction/land development   796,589  733,564  700,139  660,107  603,216
Agricultural   81,633  82,985  72,211  78,243  64,409
Residential real estate loans           
Residential 1-4 family   997,952  976,719  963,990  935,547  887,097
Multifamily residential   321,593  274,515  250,222  251,726  218,615
Total real estate   4,675,455  4,110,564  3,974,452  3,844,450  3,506,366
Consumer   48,320  51,852  56,720  57,821  56,197
Commercial and industrial   658,501  641,411  670,124  547,706  447,459
Agricultural   72,766  58,317  48,833  64,875  56,852
Other   43,986  67,845  67,185  68,163  66,235
Loans receivable not covered by loss share   $ 5,499,028  $ 4,929,989  $ 4,817,314  $ 4,583,015  $ 4,133,109
           
LOANS COVERED BY LOSS SHARE          
           
Real estate           
Commercial real estate loans           
Non-farm/non-residential   $ 54,777  $ 58,251  $ 93,979  $ 99,518  $ 107,171
Construction/land development   24,003  25,495  39,946  42,713  44,763
Agricultural   848  875  943  1,039  1,145
Residential real estate loans           
Residential 1-4 family   72,002  76,758  87,309  90,088  91,706
Multifamily residential   1,394  1,421  8,617  8,263  10,002
Total real estate   153,024  162,800  230,794  241,621  254,787
Consumer   17  17  16  22  20
Commercial and industrial   6,118  5,887  8,651  8,295  7,368
Agricultural   --  --  --  --  --
Other   732  756  727  1,032  982
Loans receivable covered by loss share   $ 159,891  $ 169,460  $ 240,188  $ 250,970  $ 263,157
             
 Home BancShares, Inc. 
 Consolidated Net Interest Margin 
 (Unaudited) 
             
   Three Months Ended 
   June 30, 2015   March 31, 2015 
   Average   Income/   Yield/   Average   Income/   Yield/ 
(Dollars in thousands)   Balance   Expense   Rate   Balance   Expense   Rate 
             
ASSETS            
Earning assets             
Interest-bearing balances due from banks   $ 84,443  $ 44 0.21%  $ 151,693  $ 91 0.24%
Federal funds sold   4,355  3 0.28%  15,290  8 0.21%
Investment securities - taxable   1,082,113  5,130 1.90%  1,081,613  5,543 2.08%
Investment securities - non-taxable - FTE   327,088  4,543 5.57%  327,984  4,504 5.57%
Loans receivable - FTE   5,507,405  82,470 6.01%  5,068,580  75,590 6.05%
Total interest-earning assets   7,005,404  92,190 5.28%  6,645,160  85,736 5.23%
Non-earning assets   895,317      896,648    
Total assets   $ 7,900,721      $ 7,541,808    
             
LIABILITIES AND SHAREHOLDERS' EQUITY            
Liabilities             
Interest-bearing liabilities             
Savings and interest-bearing transaction accounts   $ 3,149,490  $ 1,576 0.20%  $ 3,040,876  $ 1,474 0.20%
Time deposits   1,418,803  1,735 0.49%  1,335,984  1,784 0.54%
Total interest-bearing deposits   4,568,293  3,311 0.29%  4,376,860  3,258 0.30%
Federal funds purchased   213  1 1.88%  1,125  1 0.36%
Securities sold under agreement to repurchase   168,314  163 0.39%  179,561  172 0.39%
FHLB borrowed funds   677,108  1,053 0.62%  639,251  1,050 0.67%
Subordinated debentures   60,826  334 2.20%  60,826  329 2.19%
Total interest-bearing liabilities   5,474,754  4,862 0.36%  5,257,623  4,810 0.37%
Non-interest bearing liabilities             
Non-interest bearing deposits  1,344,580      1,227,323    
Other liabilities   33,622      33,381    
Total liabilities   6,852,956      6,518,327    
Shareholders' equity   1,047,765      1,023,481    
Total liabilities and shareholders' equity   $ 7,900,721      $ 7,541,808    
Net interest spread      4.92%     4.86%
Net interest income and margin - FTE     $ 87,328 5.00%    $ 80,926 4.94%
             
 Home BancShares, Inc. 
 Consolidated Net Interest Margin 
 (Unaudited) 
             
   Six Months Ended 
   June 30, 2015   June 30, 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   $ 117,883  $ 135 0.23%  $ 58,849  $ 53 0.18%
Federal funds sold   9,792  11 0.23%  27,393  28 0.21%
Investment securities - taxable   1,081,864  10,673 1.99%  1,021,752  9,232 1.82%
Investment securities - non-taxable - FTE   327,534  9,047 5.57%  287,007  7,678 5.39%
Loans receivable - FTE   5,289,205  158,060 6.03%  4,415,814  150,650 6.88%
Total interest-earning assets   6,826,278  177,926 5.26%  5,810,815  167,641 5.82%
Non-earning assets   895,978      933,324    
Total assets   $ 7,722,256      $ 6,744,139    
             
LIABILITIES AND SHAREHOLDERS' EQUITY            
Liabilities             
Interest-bearing liabilities             
Savings and interest-bearing transaction accounts   $ 3,095,483  $ 3,050 0.20%  $ 2,797,102  $ 2,506 0.18%
Time deposits   1,377,623  3,519 0.52%  1,453,755  3,973 0.55%
Total interest-bearing deposits   4,473,106  6,569 0.30%  4,250,857  6,479 0.31%
Federal funds purchased   666  2 0.61%  308  -- 0.00%
Securities sold under agreement to repurchase   173,906  335 0.39%  142,862  350 0.49%
FHLB borrowed funds   658,284  2,103 0.64%  376,823  1,898 1.02%
Subordinated debentures   60,826  663 2.20%  60,826  656 2.17%
Total interest-bearing liabilities   5,366,788  9,672 0.36%  4,831,676  9,383 0.39%
Non-interest bearing liabilities             
Non-interest bearing deposits  1,286,275      1,029,004    
Other liabilities   33,502      16,873    
Total liabilities   6,686,565      5,877,553    
Shareholders' equity   1,035,691      866,586    
Total liabilities and shareholders' equity   $ 7,722,256      $ 6,744,139    
Net interest spread      4.90%     5.43%
Net interest income and margin - FTE     $ 168,254 4.97%    $ 158,258 5.49%


            

Contact Data