Home BancShares, Inc. Announces a 33.1% Increase in First Quarter Earnings


CONWAY, Ark., April 21, 2016 (GLOBE NEWSWIRE) -- Home BancShares, Inc. (NASDAQ:HOMB), parent company of Centennial Bank, today announced a record quarterly profit of $41.4 million, or $0.59 diluted earnings per share for the first quarter of 2016 compared to $31.1 million or $0.46 diluted earnings per share for the same quarter in 2015.  The Company increased its first quarter earnings by $10.3 million or 33.1% for the three months ended March 31, 2016 compared to the same period of the previous year.  The Company also announced $212.8 million in quarterly organic loan growth during the first quarter of 2016 and a core efficiency ratio of 37.52%. 

“As anticipated, the Company has started the year with another outstanding quarter,” said John Allison, Chairman. “During the first quarter of 2016, we have continued to achieve and, in some cases, exceed our internal goals.  We organically grew loans by $212.8 million while further improving the core efficiency ratio to 37.52%.  We are well-positioned and committed to making 2016 another remarkable year of maximizing the returns to our shareholders.” 

“We are happy to report the first quarter of 2016 as the twentieth consecutive quarter reporting the most profitable quarter in the Company's history,” said Randy Sims, Home BancShares, Inc. Chief Executive Officer. “The 10.7%, or $4.0 million increase in earnings over our previously reported record quarterly earnings is an impressive accomplishment.  For the quarter just ended, the Company also reported excellent results for diluted earnings per share of $0.59 per share and a 1.79% return on average assets.” 

“We are pleased with the first quarter’s strong financial results and organic loan growth," added Tracy French, Centennial Bank President and Chief Executive Officer.  “We will continue to use this momentum to seek opportunities to expand our existing footprint or enter new markets.  Our ability to generate and retain a significant amount of capital each quarter leaves us in a position to continue supporting organic growth, but also taking advantage of new opportunities as they are presented.” 

Operating Highlights 

Net interest margin, on a fully taxable equivalent basis, was 4.81% for the quarter just ended compared to 4.94% for the same quarter in 2015 and compared to 4.95% for the fourth quarter of 2015.  As was expected, accretion yield on purchased loans decreased $2.5 million from $13.2 million for the fourth quarter of 2015 to $10.7 million for first quarter of 2016.  This decline is a result of a slow-down in payoff accretion and the maturing of our acquired loan portfolios.  Our loan interest income per day for the first quarter 2016 was approximately $1,065,000 compared to $1,063,000 for the fourth quarter of 2015.  Although we had a decline in yield accretion on purchased loans there was approximately a $2,000 per day improvement in loan interest income due to our first quarter organic loan growth.   If there had been 92 days in the first quarter of 2016 versus 91 days our proforma loan interest income would have been approximately $98.0 million or a $200,000 increase from the $97.8 million in the fourth quarter of 2015.  As a result, the net interest margin, excluding accretion yield on purchased loans was relatively flat from fourth quarter 2015 to first quarter of 2016 at 4.23% and 4.22%, respectively. 

During the first quarter of 2016, the Company recorded a provision for loan loss of $5.7 million compared to $3.8 million in the first quarter of 2015.  This increase of $1.9 million is primarily a result of the $212.8 million organic loan growth generated during the first quarter of 2016 compared to $18.5 million generated in the first quarter of 2015. 

The Company reported $19.4 million of non-interest income for the first quarter of 2016, compared to $14.7 million for the first quarter of 2015.  The most important components of the first quarter non-interest income were $7.1 million from other service charges and fees, $5.9 million from service charges on deposits accounts, $2.9 million from mortgage lending income, $1.8 million from other income, and $657,000 from insurance commissions offset by the $362,000 of net amortization on the FDIC indemnification asset.  Other income includes loan recoveries on our FDIC covered transactions and other purchased loans of $594,000.  

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 has expired and only the ten-year loss-share remains.  Consequently, there was a $3.6 million decline of FDIC indemnification amortization from the first quarter of 2015 to the first quarter of 2016.

Non-interest expense, excluding merger expenses for the first quarter of 2016 was $45.6 million compared to $39.3 million for the first quarter of 2015.  This increase is primarily associated with the establishment of the Centennial Commercial Finance Group (“Centennial CFG”) in New York City during the second quarter of 2015, the acquisition of FBBI during the fourth quarter of 2015 and write-downs on vacant properties from closed branches.  For the first quarter of 2016, our core efficiency ratio was 37.52% which is improved from the 40.84% reported for first quarter of 2015.

Financial Condition 

Total non-covered loans were $6.79 billion at March 31, 2016 compared to $6.58 billion at December 31, 2015.  Total covered loans were $60.0 million at March 31, 2016 compared to $62.2 million at December 31, 2015.  Total deposits were $6.58 billion at March 31, 2016 compared to $6.44 billion at December 31, 2015.  Total assets were $9.40 billion at March 31, 2016 compared to $9.29 billion at December 31, 2015. 

From December 31, 2015 to March 31, 2016, the Company produced approximately $212.8 million of organic non-covered loan growth, of which $77.2 million is associated with loan originations in the legacy footprint with the remaining $135.6 million being associated with Centennial CFG.  Centennial CFG had loans of $851.4 million at March 31, 2016.

Non-performing non-covered loans were $55.4 million as of March 31, 2016, of which $27.4 million, $28.0 million and $25,000 were located in Arkansas, Florida and Alabama, respectively.  Non-performing non-covered loans as a percent of total non-covered loans were 0.82% as of March 31, 2016 compared to 0.92% as of December 31, 2015.  Non-performing non-covered assets were $75.1 million as of March 31, 2016, of which $41.7 million, $32.8 million and $626,000 were located in Arkansas, Florida and Alabama, respectively.  Non-performing non-covered assets as a percent of total non-covered assets were 0.80% as of March 31, 2016 compared to 0.85% as of December 31, 2015.  There were no non-performing assets from Centennial CFG at March 31, 2016. 

The Company’s allowance for loan losses for non-covered loans was $69.8 million at March 31, 2016, or 1.03% of total non-covered loans, compared to $66.6 million, or 1.01% of total non-covered loans, at December 31, 2015.  As of March 31, 2016 and December 31, 2015, 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 2.88% and 3.07%, respectively.  This decrease is primarily the result of organic loan growth in 2016 plus projected credit improvement from previous periods on the acquired impaired loans.  As of March 31, 2016 and December 31, 2015, the Company’s allowance for loan losses for non-covered loans was 126% and 111% of its total non-performing non-covered loans, respectively. 

Stockholders’ equity was $1.23 billion at March 31, 2016 compared to $1.20 billion at December 31, 2015, an increase of $28.0 million.  Book value per common share was $17.49 at March 31, 2016 compared to $17.11 at December 31, 2015.  Tangible book value per common share was $11.81 at March 31, 2016 compared to $11.41 at December 31, 2015 for an annualized increase of 14.1%. 

Branches 

During the first quarter of 2016, the Company received approval to open a deposit-only branch location in New York City during the second quarter of 2016.  In an effort to achieve efficiencies primarily from the acquisitions, the Company closed two Arkansas locations and two Florida locations during the first quarter of 2016 and has plans to close one Florida location during the second quarter of 2016.  The Company currently has 77 branches in Arkansas, 59 branches in Florida, 6 branches in Alabama and 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 21, 2016.  We encourage all participants to pre-register for the conference call using the following link:  http://dpregister.com/10082807.  Callers who pre-register will be given dial-in instructions and a unique PIN to gain immediate access to the live call.  Participants may pre-register at any time prior to the call and will immediately receive simple instructions via email.  The Home BancShares conference call will also be automatically scheduled as an event in your Outlook calendar. 

Those without internet access or unable to pre-register may dial in and listen to the live 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: 10082807, which will be available until April 28, 2016 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, 2015 filed with the Securities and Exchange Commission (the “SEC”) on February 26, 2016. 

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 branch locations in Arkansas, Florida, South Alabama and 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)    2016     2015     2015     2015     2015   
                      
ASSETS                     
                      
 Cash and due from banks  $  115,206  $  111,258  $  120,262  $  116,682  $  115,448  
 Interest-bearing deposits with other banks     42,866     144,565     108,394     87,729     82,123  
  Cash and cash equivalents     158,072     255,823     228,656     204,411     197,571  
 Federal funds sold     7,050     1,550     -      -      6,100  
 Investment securities - available-for-sale     1,207,773     1,206,580     1,141,405     1,080,000     1,069,745  
 Investment securities - held-to-maturity     299,050     309,042     324,949     336,993     344,518  
 Loans receivable not covered by loss share     6,792,170     6,579,401     5,900,175     5,499,028     4,929,989  
 Loans receivable covered by FDIC loss share     60,042     62,170     105,414     159,891     169,460  
 Allowance for loan losses     (72,306)    (69,224)    (63,659)    (60,258)    (56,526) 
  Loans receivable, net     6,779,906     6,572,347     5,941,930     5,598,661     5,042,923  
 Bank premises and equipment, net     210,764     212,163     205,505     209,425     209,326  
 Foreclosed assets held for sale not covered by loss share     19,657     18,526     18,204     16,539     17,402  
 Foreclosed assets held for sale covered by FDIC loss share     545     614     2,612     4,472     6,309  
 FDIC indemnification asset     8,656     9,284     11,290     15,874     19,435  
 Cash value of life insurance     85,538     85,146     75,281     75,015     74,722  
 Accrued interest receivable     28,833     29,132     26,977     24,447     23,542  
 Deferred tax asset, net     69,564     71,565     63,075     62,088     59,594  
 Goodwill     377,983     377,983     322,728     322,728     322,728  
 Core deposit and other intangibles     20,597     21,443     18,828     19,816     20,916  
 Other assets     123,463     117,924     134,113     103,913     99,143  
  Total assets  $  9,397,451  $  9,289,122  $  8,515,553  $  8,074,382  $  7,513,974  
                      
LIABILITIES AND STOCKHOLDERS' EQUITY                     
                      
Liabilities                     
 Deposits:                      
   Demand and non-interest-bearing  $  1,562,565  $  1,456,624  $  1,409,949  $  1,406,051  $  1,328,689  
   Savings and interest-bearing transaction accounts     3,602,868     3,551,684     3,230,722     3,099,522     3,120,803  
   Time deposits     1,412,086     1,430,201     1,312,343     1,372,463     1,452,733  
     Total deposits     6,577,519     6,438,509     5,953,014     5,878,036     5,902,225  
 Federal funds purchased     -      -      -      -      -   
 Securities sold under agreements to repurchase     121,906     128,389     134,142     150,746     178,615  
 FHLB borrowed funds     1,336,233     1,405,945     1,216,152     866,907     277,477  
 Accrued interest payable and other liabilities     73,185     55,696     60,141     56,166     55,268  
 Subordinated debentures     60,826     60,826     60,826     60,826     60,826  
  Total liabilities     8,169,669     8,089,365     7,424,275     7,012,681     6,474,411  
                      
 Stockholders' equity                      
 Common stock     702     701     680     677     676  
 Capital surplus     862,827     867,981     782,500     780,731     779,856  
 Retained earnings     357,788     326,898     299,984     274,409     248,951  
 Accumulated other comprehensive income     6,465     4,177     8,114     5,884     10,080  
  Total stockholders' equity     1,227,782     1,199,757     1,091,278     1,061,701     1,039,563  
  Total liabilities and stockholders' equity  $  9,397,451  $  9,289,122  $  8,515,553  $  8,074,382  $  7,513,974  
                      


  
 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)    2016     2015     2015     2015     2015      2016     2015   
                               
                               
 Interest income                               
  Loans  $  96,913  $  97,772  $  88,671  $  82,360  $  75,487   $  96,913  $  75,487  
  Investment securities                               
    Taxable     5,450     5,865     5,157     5,130     5,543      5,450     5,543  
    Tax-exempt     2,815     2,879     2,789     2,774     2,752      2,815     2,752  
  Deposits - other banks     102     66     32     44     91      102     91  
  Federal funds sold     4     9     4     3     8      4     8  
                               
 Total interest income     105,284     106,591     96,653     90,311     83,881      105,284     83,881  
                               
 Interest expense                               
  Interest on deposits     3,634     3,357     3,045     3,311     3,258      3,634     3,258  
  Federal funds purchased     1     1     1     1     1      1     1  
  FHLB borrowed funds     3,070     2,641     2,030     1,053     1,050      3,070     1,050  
  Securities sold under agreements to repurchase     145     140     146     163     172      145     172  
  Subordinated debentures     377     351     340     334     329      377     329  
                               
 Total interest expense     7,227     6,490     5,562     4,862     4,810      7,227     4,810  
                               
 Net interest income     98,057     100,101     91,091     85,449     79,071      98,057     79,071  
  Provision for loan losses     5,677     8,890     7,106     5,381     3,787      5,677     3,787  
 Net interest income after                               
  provision for loan losses     92,380     91,211     83,985     80,068     75,284      92,380     75,284  
                               
 Non-interest income                               
  Service charges on deposit accounts     5,929     6,528     6,250     6,056     5,418      5,929     5,418  
  Other service charges and fees     7,117     6,827     6,644     6,499     6,216      7,117     6,216  
  Trust fees     404     365     398     1,186     432      404     432  
  Mortgage lending income     2,863     2,404     3,132     2,955     1,932      2,863     1,932  
  Insurance commissions     657     513     548     640     567      657     567  
  Income from title services     4     54     28     36     34      4     34  
  Increase in cash value of life insurance     395     328     268     295     308      395     308  
  Dividends from FHLB, FRB, Bankers' bank & other     620     431     433     419     415      620     415  
  Gain on acquisitions     -      -      -      -      1,635      -      1,635  
  Gain on sale of SBA loans     -      390     151     -      -       -      -   
  Gain (loss) on sale of premises & equipment, net     (53)    23     (266)    21     8      (53)    8  
  Gain (loss) on OREO, net     96     (507)    (40)    (263)    493      96     493  
  Gain (loss) on securities, net     10     -      -      -      4      10     4  
  FDIC indemnification accretion/(amortization), net     (362)    (1,239)    (1,994)    (2,202)    (3,956)     (362)    (3,956) 
  Other income     1,757     1,139     993     1,385     1,164      1,757     1,164  
                               
 Total non-interest income     19,437     17,256     16,545     17,027     14,670      19,437     14,670  
                               
 Non-interest expense                               
  Salaries and employee benefits     23,958     23,841     22,225     22,056     19,390      23,958     19,390  
  Occupancy and equipment     6,671     6,700     6,540     6,678     6,049      6,671     6,049  
  Data processing expense     2,664     2,673     2,619     3,063     2,419      2,664     2,419  
  Other operating expenses     12,355     15,785     13,209     11,453     12,855      12,355     12,855  
                               
 Total non-interest expense     45,648     48,999     44,593     43,250     40,713      45,648     40,713  
                               
 Income before income taxes     66,169     59,468     55,937     53,845     49,241      66,169     49,241  
  Income tax expense     24,742     22,035     20,196     19,939     18,122      24,742     18,122  
 Net income  $  41,427  $  37,433  $  35,741  $  33,906  $  31,119   $  41,427  $  31,119  
                               


  
 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)    2016     2015     2015     2015     2015     2016     2015   
                              
                              
PER SHARE DATA                             
                              
 Diluted earnings per common share  $  0.59  $  0.54  $  0.52  $  0.50  $  0.46  $  0.59  $  0.46  
 Diluted earnings per common share excluding
  merger expenses 
    0.59     0.56     0.53     0.50     0.47     0.59     0.47  
 Diluted earnings per common share excluding
  intangible amortization 
    0.60     0.54     0.53     0.51     0.47     0.60     0.47  
 Basic earnings per common share     0.59     0.53     0.53     0.50     0.46     0.59     0.46  
 Dividends per share - common     0.150     0.150     0.150     0.125     0.125     0.150     0.125  
 Book value per common share     17.49     17.11     16.05     15.67     15.38     17.49     15.38  
 Tangible book value per common share     11.81     11.41     11.03     10.61     10.30     11.81     10.30  
                              
STOCK INFORMATION                             
                              
 Average common shares outstanding     70,195     70,117     67,869     67,632     67,589     70,195     67,589  
 Average diluted shares outstanding     70,344     70,308     68,081     67,915     67,923     70,344     67,923  
 End of period common shares outstanding     70,190     70,121     68,000     67,774     67,577     70,190     67,577  
                              
ANNUALIZED PERFORMANCE METRICS                             
                              
 Return on average assets   1.79%  1.62%  1.72%  1.72%  1.67%  1.79%  1.67% 
 Return on average assets excluding
  intangible amortization 
  1.89%  1.72%  1.83%  1.83%  1.79%  1.89%  1.79% 
 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) 
  3.27%  3.27%  3.24%  3.20%  3.04%  3.27%  3.04% 
 Return on average common equity   13.77%  12.53%  13.23%  12.98%  12.33%  13.77%  12.33% 
 Return on average tangible common equity
  excluding intangible amortization 
  20.79%  19.07%  19.76%  19.68%  18.99%  20.79%  18.99% 
 Efficiency ratio   37.50%  40.32%  39.79%  40.39%  41.41%  37.50%  41.41% 
 Core efficiency ratio   37.52%  37.86%  39.30%  40.30%  40.84%  37.52%  40.84% 
 Net interest margin - FTE   4.81%  4.95%  5.03%  5.00%  4.94%  4.81%  4.94% 
 Fully taxable equivalent adjustment  $  1,973  $  2,025  $  1,951  $  1,879  $  1,855  $  1,973  $  1,855  
 Total revenue     124,721     123,847     113,198     107,338     98,551     124,721     98,551  
                              
EARNINGS EXCLUDING                             
INTANGIBLE AMORTIZATION                             
                              
 GAAP net income available to
  common shareholders 
 $  41,427  $  37,433  $  35,741  $  33,906  $  31,119  $  41,427  $  31,119  
 Intangible amortization after-tax     514     524     600     669     686     514     686  
 Earnings excluding intangible amortization  $  41,941  $  37,957  $  36,341  $  34,575  $  31,805  $  41,941  $  31,805  
                              
 GAAP diluted earnings per share  $  0.59  $  0.54  $  0.52  $  0.50  $  0.46  $  0.59  $  0.46  
 Intangible amortization after-tax     0.01     -      0.01     0.01     0.01     0.01     0.01  
 Diluted earnings per share excluding
  intangible amortization 
 $  0.60  $  0.54  $  0.53  $  0.51  $  0.47  $  0.60  $  0.47  
                              
OTHER OPERATING EXPENSES                             
                              
 Advertising  $  823  $  644  $  906  $  657  $  779  $  823  $  779  
 Merger and acquisition expenses     -      2,909     474     -      1,417     -      1,417  
 Amortization of intangibles     845     862     988     1,100     1,129     845     1,129  
 Electronic banking expense     1,456     1,283     1,352     1,299     1,232     1,456     1,232  
 Directors' fees     275     262     233     281     295     275     295  
 Due from bank service charges     305     304     291     286     215     305     215  
 FDIC and state assessment     1,446     1,443     1,276     1,172     1,396     1,446     1,396  
 Insurance     533     642     617     617     666     533     666  
 Legal and accounting     523     537     338     706     447     523     447  
 Other professional fees     925     1,231     947     560     488     925     488  
 Operating supplies     436     473     464     509     434     436     434  
 Postage     286     299     293     295     309     286     309  
 Telephone     487     499     444     470     504     487     504  
 Other expense     4,015     4,397     4,586     3,501     3,544     4,015     3,544  
                              
  Total other operating expenses  $  12,355  $  15,785  $  13,209  $  11,453  $  12,855  $  12,355  $  12,855  
                              


 
 Home BancShares, Inc. 
 Selected Financial Information 
 (Unaudited) 
       
   Mar. 31,  Dec. 31,  Sep. 30,  Jun. 30,  Mar. 31, 
 (Dollars in thousands)    2016     2015     2015     2015     2015  
                     
BALANCE SHEET RATIOS                    
                     
 Total loans to total deposits   104.18%  103.15%  100.88%  96.27%  86.40%
 Common equity to assets   13.1%  12.9%  12.8%  13.1%  13.8%
 Tangible common equity to tangible assets   9.2%  9.0%  9.2%  9.3%  9.7%
                     
ALLOWANCE FOR LOAN LOSSES                    
                     
 Non-Covered                     
 Balance, beginning of period  $  66,636  $  60,581  $  55,877  $  52,731  $  52,471 
 Loans charged off     3,876     4,316     3,966     3,339     3,150 
 Recoveries of loans previously charged off     1,343     1,188     535     1,184     541 
  Net loans (recovered)/charged off     2,533     3,128     3,431     2,155     2,609 
 Provision for loan losses     5,677     8,890     7,106     5,301     2,869 
 Reclass of provision for loan losses attributable to
  FDIC loss share agreements 
    -      293     1,029     -      -  
 Balance, end of period  $  69,780  $  66,636  $  60,581  $  55,877  $  52,731 
                     
 Discount for credit losses on non-covered loans acquired     129,837     139,498     134,131     131,746     134,699 
 Net (recoveries) charge-offs on loans not covered by loss
  share to average non-covered loans 
  0.15%  0.19%  0.24%  0.16%  0.22%
 Allowance for loan losses for non-covered loans
  to total non-covered loans 
  1.03%  1.01%  1.03%  1.02%  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 
  2.88%  3.07%  3.23%  3.33%  3.70%
                     
Covered                    
 Balance, beginning of period  $  2,588  $  3,078  $  4,381  $  3,795  $  2,540 
 Loans charged off     71     158     251     -      772 
 Recoveries of loans previously charged off     9     (39)    (318)    186     265 
  Net loans charged off/(recovered)     62     197     569     (186)    507 
 Provision for loan losses forecasted outside of loss share     -      -      295     -      (295)
 Provision for loan losses before benefit
  attributable to FDIC loss share agreements 
    -      -      -      400     2,057 
 Benefit attributable to FDIC loss share agreements     -      -      (295)    (320)    (844)
  Net provision for loan losses     -      -      -      80     918 
 Reclass of provision for loan losses attributable to
  FDIC loss share agreements 
    -      (293)    (1,029)    -      -  
 Increase (decrease) in FDIC indemnification asset     -      -      295     320     844 
 Balance, end of period  $  2,526  $  2,588  $  3,078  $  4,381  $  3,795 
                     
 Total allowance for loan losses  $  72,306  $  69,224  $  63,659  $  60,258  $  56,526 
                     
NON-PERFORMING ASSETS                    
NOT COVERED BY LOSS SHARE                    
                     
 Non-performing non-covered loans                     
  Non-accrual non-covered loans  $  33,409  $  36,374  $  37,405  $  29,033  $  25,354 
  Non-covered loans past due 90 days or more     22,008     23,845     11,390     10,847     12,160 
   Total non-performing non-covered loans     55,417     60,219     48,795     39,880     37,514 
 Other non-performing non-covered assets                     
  Non-covered foreclosed assets held for sale, net     19,657     18,526     18,204     16,539     17,402 
  Other non-performing non-covered assets     -      38     14     12     -  
   Total other non-performing non-covered assets     19,657     18,564     18,218     16,551     17,402 
   Total non-performing non-covered assets  $  75,074  $  78,783  $  67,013  $  56,431  $  54,916 
                     
 Allowance for loan losses for non-covered loans to
  non-performing non-covered loans 
  125.92%  110.66%  124.15%  140.11%  140.56%
 Non-performing non-covered loans to total
  non-covered loans 
  0.82%  0.92%  0.83%  0.73%  0.76%
 Non-performing non-covered assets to total
  non-covered assets 
  0.80%  0.85%  0.80%  0.71%  0.75%


 
 
 Home BancShares, Inc. 
 Loan Information 
 (Unaudited) 
       
   Mar. 31,  Dec. 31,  Sep. 30,  Jun. 30,  Mar. 31, 
 (Dollars in thousands)    2016     2015     2015     2015     2015  
                     
                     
LOANS NOT COVERED BY LOSS SHARE                    
                     
 Real estate                     
  Commercial real estate loans                     
   Non-farm/non-residential  $  2,889,735  $  2,968,147  $  2,655,882  $  2,477,688  $  2,042,781 
   Construction/land development     976,098     943,095     805,003     796,589     733,564 
   Agricultural     75,763     75,027     75,233     81,633     82,985 
  Residential real estate loans                     
   Residential 1-4 family     1,145,080     1,130,714     1,055,504     997,952     976,719 
   Multifamily residential     437,721     429,872     392,483     321,593     274,515 
 Total real estate     5,524,397     5,546,855     4,984,105     4,675,455     4,110,564 
 Consumer     50,090     52,258     46,677     48,320     51,852 
 Commercial and industrial     1,070,139     850,357     749,846     658,501     641,411 
 Agricultural     63,482     67,109     78,217     72,766     58,317 
 Other     84,062     62,822     41,330     43,986     67,845 
  Loans receivable not covered by loss share  $  6,792,170  $  6,579,401  $  5,900,175  $  5,499,028  $  4,929,989 
                     
                     
                     
LOANS COVERED BY LOSS SHARE                    
                     
 Real estate                     
  Commercial real estate loans                     
   Non-farm/non-residential  $  192  $  188  $  25,903  $  54,777  $  58,251 
   Construction/land development     1,702     1,692     7,836     24,003     25,495 
   Agricultural     -      -      735     848     875 
  Residential real estate loans                     
   Residential 1-4 family     57,243     59,565     66,447     72,002     76,758 
   Multifamily residential     379     384     1,200     1,394     1,421 
 Total real estate     59,516     61,829     102,121     153,024     162,800 
 Consumer     -      -      10     17     17 
 Commercial and industrial     414     230     2,682     6,118     5,887 
 Agricultural     -      -      -      -      -  
 Other     112     111     601     732     756 
  Loans receivable covered by loss share  $  60,042  $  62,170  $  105,414  $  159,891  $  169,460 
                     


 
 Home BancShares, Inc. 
 Consolidated Net Interest Margin 
 (Unaudited) 
         
   Three Months Ended 
   March 31, 2016   December 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  $  113,831 $  102 0.36% $  118,854 $  66 0.22%
  Federal funds sold     3,049    4 0.53%    12,143    9 0.29%
  Investment securities - taxable     1,177,595    5,450 1.86%    1,165,060    5,865 2.00%
  Investment securities - non-taxable - FTE     338,988    4,598 5.46%    346,909    4,705 5.38%
  Loans receivable - FTE     6,729,060    97,103 5.80%    6,535,714    97,971 5.95%
   Total interest-earning assets     8,362,523    107,257 5.16%    8,178,680    108,616 5.27%
  Non-earning assets     968,099          973,962      
   Total assets  $  9,330,622       $  9,152,642      
                   
LIABILITIES AND SHAREHOLDERS' EQUITY                  
 Liabilities                   
  Interest-bearing liabilities                   
   Savings and interest-bearing transaction accounts  $  3,593,914 $  2,018 0.23% $  3,522,713 $  1,742 0.20%
   Time deposits     1,393,591    1,616 0.47%    1,449,881    1,615 0.44%
    Total interest-bearing deposits     4,987,505    3,634 0.29%    4,972,594    3,357 0.27%
  Federal funds purchased     610    1 0.66%    708    1 0.56%
  Securities sold under agreement to repurchase     128,897    145 0.45%    135,134    140 0.41%
  FHLB borrowed funds     1,368,457    3,070 0.90%    1,242,496    2,641 0.84%
  Subordinated debentures     60,826    377 2.49%    60,826    351 2.29%
   Total interest-bearing liabilities     6,546,295    7,227 0.44%    6,411,758    6,490 0.40%
  Non-interest bearing liabilities                   
   Non-interest bearing deposits    1,514,169          1,488,714      
   Other liabilities     59,891          66,531      
    Total liabilities     8,120,355          7,967,003      
 Shareholders' equity     1,210,267          1,185,639      
  Total liabilities and shareholders' equity  $  9,330,622       $  9,152,642      
 Net interest spread        4.72%       4.87%
 Net interest income and margin - FTE     $  100,030 4.81%    $  102,126 4.95%
                   


  
 Home BancShares, Inc.  
 Consolidated Net Interest Margin  
 (Unaudited)  
          
   Three Months Ended  
   March 31, 2016   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  $  113,831 $  102  0.36% $  151,693 $  91  0.24% 
  Federal funds sold     3,049    4  0.53%    15,290    8  0.21% 
  Investment securities - taxable     1,177,595    5,450  1.86%    1,081,613    5,543  2.08% 
  Investment securities - non-taxable - FTE     338,988    4,598  5.46%    327,984    4,504  5.57% 
  Loans receivable - FTE     6,729,060    97,103  5.80%    5,068,580    75,590  6.05% 
   Total interest-earning assets     8,362,523    107,257  5.16%    6,645,160    85,736  5.23% 
  Non-earning assets     968,099       896,648    
   Total assets  $  9,330,622    $  7,541,808    
              
LIABILITIES AND SHAREHOLDERS' EQUITY           
 Liabilities            
  Interest-bearing liabilities            
   Savings and interest-bearing transaction accounts  $  3,593,914 $  2,018  0.23% $  3,040,876 $  1,474  0.20% 
   Time deposits     1,393,591    1,616  0.47%    1,335,984    1,784  0.54% 
    Total interest-bearing deposits     4,987,505    3,634  0.29%    4,376,860    3,258  0.30% 
  Federal funds purchased     610    1  0.66%    1,125    1  0.36% 
  Securities sold under agreement to repurchase     128,897    145  0.45%    179,561    172  0.39% 
  FHLB borrowed funds     1,368,457    3,070  0.90%    639,251    1,050  0.67% 
  Subordinated debentures     60,826    377  2.49%    60,826    329  2.19% 
   Total interest-bearing liabilities     6,546,295    7,227  0.44%    5,257,623    4,810  0.37% 
  Non-interest bearing liabilities          
   Non-interest bearing deposits    1,514,169       1,227,323    
   Other liabilities     59,891       33,381    
    Total liabilities     8,120,355       6,518,327    
 Shareholders' equity     1,210,267       1,023,481    
  Total liabilities and shareholders' equity  $  9,330,622    $  7,541,808    
 Net interest spread        4.72%       4.86% 
 Net interest income and margin - FTE   $  100,030  4.81%  $  80,926  4.94% 
            

            

Contact Data